Government Properties Income Trust (NYSE: GOV) today announced its
financial results for the quarter and year ended December 31, 2014.
GOV President and Chief Operating Officer David Blackman made the
following statement:
“I am pleased with our business performance in the fourth quarter. In
addition to growing our Normalized FFO per share by 11.5%, we have
maintained stable occupancy, increased rental rates on new and renewal
leases as well as grown same property Cash Basis NOI. We also took
advantage of today’s favorable capital markets by securing a new
revolving credit facility and term loans at favorable terms.”
Results for the Quarter Ended December 31, 2014:
Normalized funds from operations, or Normalized FFO, for the quarter
ended December 31, 2014 were $40.7 million, or $0.58 per basic and
diluted share, compared to Normalized FFO for the quarter ended December
31, 2013 of $28.2 million, or $0.52 per basic and diluted share. The
increase in Normalized FFO per share this quarter was primarily the
result of GOV’s property acquisitions and its July 2014 investment in
Select Income REIT (NYSE: SIR).
Net income was $14.1 million, or $0.20 per basic and diluted share, for
the quarter ended December 31, 2014 compared to $12.7 million, or $0.23
per basic and diluted share, for the quarter ended December 31, 2013.
The weighted average number of basic and diluted common shares
outstanding was 70.3 million for the quarter ended December 31, 2014,
and 54.6 million and 54.7 million, respectively, for the quarter ended
December 31, 2013.
Reconciliations of funds from operations, or FFO, Normalized FFO and net
operating income, or NOI, to net income determined in accordance with
U.S. generally accepted accounting principles, or GAAP, for the quarters
ended December 31, 2014 and 2013 appear later in this press release.
Results for the Year Ended December 31, 2014:
Normalized FFO for the year ended December 31, 2014 were $140.8 million,
or $2.30 and $2.29 per basic and diluted share, respectively, compared
to Normalized FFO for the year ended December 31, 2013 of $115.8
million, or $2.12 per basic and diluted share.
Net income was $56.5 million, or $0.92 per basic and diluted share, for
the year ended December 31, 2014, compared to $54.6 million, or $1.00
per basic and diluted share, for the year ended December 31, 2013. The
weighted average number of basic and diluted common shares outstanding
was 61.3 million and 61.4 million, respectively, for the year ended
December 31, 2014 and 54.6 million and 54.7 million, respectively, for
the year ended December 31, 2013.
Reconciliations of FFO, Normalized FFO and NOI to net income determined
in accordance with GAAP, for the years ended December 31, 2014 and 2013
appear later in this press release.
Leasing, Occupancy and Same Property Results:
GOV entered into new and renewal leases for 163,906 rentable square feet
with government tenants during the quarter ended December 31, 2014 which
had weighted (by rentable square feet) average rental rates that were
7.8% above prior rents for the same space. The weighted (by rentable
square feet) average lease term for these leases was 5.6 years. GOV also
entered into new and renewal leases for 33,962 rentable square feet with
non-government tenants during the quarter ended December 31, 2014, which
had weighted (by rentable square feet) average rental rates that were
5.8% above prior rents for the same space or, in the case of space
acquired vacant, market rental rates for similar space in the building
at the date of acquisition. The weighted (by rentable square feet)
average lease term for leases to non-government tenants was 4.5 years.
In aggregate, GOV entered into new and renewal leases for 197,868
rentable square feet at a 7.5% rollup in rent. Leasing capital
commitments for new and renewal leases entered into during the quarter
ended December 31, 2014 were $3.4 million, or $3.13 per square foot per
lease year.
As of December 31, 2014, 94.9% of GOV’s rentable square feet at
properties in continuing operations was leased. This compares with 94.8%
as of December 31, 2013 and 95.4% as of September 30, 2014.
Occupancy for properties owned continuously since October 1, 2013 (or
same property) decreased to 94.5% as of December 31, 2014, from 94.6% as
of December 31, 2013. Same property NOI increased 2.2% for the quarter
ended December 31, 2014 compared to the same period in 2013.
Recent Property Investment and Sales Activities:
As previously disclosed, in August 2014, a U.S. Government tenant
notified GOV that it intended to exercise its option, pursuant to its
lease, to acquire the office property it leased from GOV located in
Riverdale, MD with 337,500 rentable square feet and a net book value of
$30.4 million at December 31, 2014. The sale of this property was
completed in February 2015 and the sale price was $30.6 million,
excluding closing costs.
As previously disclosed, in April 2014, GOV entered into an agreement to
sell an office property located in Falls Church, VA with 164,746
rentable square feet and a net book value of $12.3 million at December
31, 2014. The contract sales price is $16.5 million, excluding closing
costs. The closing of this sale is subject to certain conditions,
including the purchaser obtaining certain zoning entitlements, and is
currently expected to occur before year end 2015.
Recent Financing Activities:
As previously disclosed, in November 2014, GOV replaced its existing
unsecured revolving credit and term loan facilities that provide GOV
with up to $1.3 billion in aggregate borrowing with extended maturities
and at lower interest rates, as follows:
-
GOV replaced its existing $550 million unsecured revolving credit
facility with a maturity date of October 19, 2015 and interest payable
on borrowings of LIBOR plus 150 basis points with a new $750
million unsecured revolving credit facility maturing on January 31,
2019 with interest payable on borrowings at LIBOR plus 125 basis
points based on GOV's current credit ratings. The new revolving credit
facility includes a borrower's option to extend the maturity date for
one year to January 31, 2020 upon payment of a fee and meeting certain
other conditions.
-
GOV also replaced its existing $350 million unsecured term loan
facility with a maturity date of January 11, 2017 and interest payable
on the amount outstanding at LIBOR plus 175 basis points with:
-
A new $300 million unsecured term loan maturing on March 31,
2020 with interest paid on the amount outstanding at LIBOR plus
140 basis points based on GOV's current credit rating; and
-
A new $250 million unsecured term loan maturing on March 31,
2022 with interest paid on the amount outstanding at LIBOR plus
180 basis points based on GOV's current credit ratings.
Conference Call:
On Friday, February 20, 2015, at 1:00 p.m. Eastern Time, President and
Chief Operating Officer, David Blackman, and Treasurer and Chief
Financial Officer, Mark Kleifges, will host a conference call to discuss
GOV’s 2014 fourth quarter and year end results.
The conference call telephone number is (800) 230-1085. Participants
calling from outside the United States and Canada should dial (612)
234-9959. No pass code is necessary to access the call from either
number. Participants should dial in about 15 minutes prior to the
scheduled start of the call. A replay of the conference call will be
available through 11:59 p.m. Eastern Time on Friday, February 27, 2015.
To hear the replay, dial (320) 365-3844. The replay pass code is 352025.
A live audio webcast of the conference call will also be available in a
listen only mode on GOV’s website, at www.govreit.com.
Participants wanting to access the webcast should visit GOV’s website
about five minutes before the call. The archived webcast will be
available for replay on GOV’s website following the call for about one
week. The transcription, recording and retransmission in any way of
GOV’s fourth quarter conference call are strictly prohibited without the
prior written consent of GOV.
Supplemental Data:
A copy of GOV’s Fourth Quarter 2014 Supplemental Operating and Financial
Data is available for download at GOV’s website, www.govreit.com. GOV’s
website is not incorporated as part of this press release.
GOV is a real estate investment trust, or REIT, which primarily owns
properties located throughout the United States that are majority leased
to the U.S. Government and other government tenants. GOV is
headquartered in Newton, Massachusetts.
Please see the pages attached to this news release for a more detailed
statement of GOV’s operating results and financial condition and for an
explanation of GOV’s calculation of FFO, Normalized FFO and NOI.
WARNING CONCERNING FORWARD LOOKING STATEMENTS
THIS PRESS RELEASE CONTAINS STATEMENTS THAT CONSTITUTE FORWARD LOOKING
STATEMENTS WITHIN THE MEANING OF THE PRIVATE SECURITIES LITIGATION
REFORM ACT OF 1995 AND OTHER SECURITIES LAWS. ALSO, WHENEVER GOV USES
WORDS SUCH AS “BELIEVE”, “EXPECT”, “ANTICIPATE”, “INTEND”, “PLAN”,
“ESTIMATE”, OR SIMILAR EXPRESSIONS, GOV IS MAKING FORWARD LOOKING
STATEMENTS. THESE FORWARD LOOKING STATEMENTS ARE BASED UPON GOV’S
PRESENT INTENT, BELIEFS OR EXPECTATIONS, BUT FORWARD LOOKING STATEMENTS
ARE NOT GUARANTEED TO OCCUR AND MAY NOT OCCUR. GOV’S ACTUAL RESULTS
MAY DIFFER MATERIALLY FROM THOSE CONTAINED IN OR IMPLIED BY THESE
FORWARD LOOKING STATEMENTS AS A RESULT OF VARIOUS FACTORS. FOR EXAMPLE:
-
GOV HAS ENTERED INTO AN AGREEMENT TO SELL ONE PROPERTY LOCATED IN
FALLS CHURCH, VA. THIS TRANSACTION IS SUBJECT TO CERTAIN CONDITIONS,
INCLUDING THE PURCHASER OBTAINING CERTAIN ZONING ENTITLEMENTS FOR THIS
PROPERTY, AND THESE CONDITIONS MAY NOT BE MET. AS A RESULT, THIS
TRANSACTION MAY NOT OCCUR, MAY BE DELAYED OR ITS TERMS MAY CHANGE.
-
CONTINUED AVAILABILITY OF BORROWINGS UNDER GOV’S REVOLVING CREDIT
FACILITY IS SUBJECT TO GOV SATISFYING CERTAIN FINANCIAL COVENANTS AND
MEETING OTHER CUSTOMARY CREDIT FACILITY CONDITIONS.
-
THE OPTION TO EXTEND THE MATURITY DATE OF GOV’S REVOLVING CREDIT
FACILITY IS SUBJECT TO GOV’S PAYMENT OF A FEE AND MEETING CERTAIN
OTHER CONDITIONS.
-
ACTUAL COSTS UNDER GOV’S REVOLVING CREDIT FACILITY OR OTHER FLOATING
RATE FACILITIES WILL BE HIGHER THAN LIBOR PLUS A PREMIUM BECAUSE OF
OTHER FEES AND EXPENSES ASSOCIATED WITH SUCH FACILITIES.
-
THE ACTUAL PREMIUM OVER LIBOR PAID BY GOV UNDER THE NEW FACILITIES
WILL BE HIGHER OR LOWER THAN THOSE STATED IN THIS PRESS RELEASE IF
GOV’S CREDIT RATINGS CHANGE.
THE INFORMATION CONTAINED IN GOV’S FILINGS WITH THE SECURITIES AND
EXCHANGE COMMISSION, INCLUDING UNDER “RISK FACTORS” IN GOV’S PERIODIC
REPORTS, OR INCORPORATED THEREIN, IDENTIFIES OTHER IMPORTANT FACTORS
THAT COULD CAUSE GOV’S ACTUAL RESULTS TO DIFFER MATERIALLY FROM THOSE IN
ITS FORWARD LOOKING STATEMENTS. GOV’S FILINGS WITH THE SECURITIES AND
EXCHANGE COMMISSION ARE AVAILABLE ON ITS WEBSITE AT WWW.SEC.GOV.
YOU SHOULD NOT PLACE UNDUE RELIANCE UPON GOV’S FORWARD LOOKING
STATEMENTS.
EXCEPT AS REQUIRED BY LAW, GOV DOES NOT INTEND TO UPDATE OR CHANGE ANY
FORWARD LOOKING STATEMENTS AS A RESULT OF NEW INFORMATION, FUTURE EVENTS
OR OTHERWISE.
|
Government Properties Income Trust
Consolidated Statements of Income
(amounts in thousands, except per share data)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
Year Ended December 31,
|
|
|
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental income
|
|
|
|
|
$
|
64,625
|
|
|
$
|
58,271
|
|
|
$
|
251,031
|
|
|
$
|
226,910
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate taxes
|
|
|
|
|
|
7,384
|
|
|
|
6,650
|
|
|
|
28,389
|
|
|
|
25,710
|
|
Utility expenses
|
|
|
|
|
|
4,297
|
|
|
|
4,052
|
|
|
|
19,369
|
|
|
|
17,116
|
|
Other operating expenses
|
|
|
|
|
|
12,396
|
|
|
|
11,845
|
|
|
|
45,982
|
|
|
|
41,134
|
|
Depreciation and amortization
|
|
|
|
|
|
17,339
|
|
|
|
14,739
|
|
|
|
66,593
|
|
|
|
55,699
|
|
Loss on asset impairment
|
|
|
|
|
|
400
|
|
|
|
—
|
|
|
|
2,016
|
|
|
|
—
|
|
Acquisition related costs
|
|
|
|
|
|
54
|
|
|
|
738
|
|
|
|
1,344
|
|
|
|
2,439
|
|
General and administrative
|
|
|
|
|
|
4,272
|
|
|
|
3,361
|
|
|
|
15,809
|
|
|
|
12,710
|
|
Total expenses
|
|
|
|
|
|
46,142
|
|
|
|
41,385
|
|
|
|
179,502
|
|
|
|
154,808
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
|
|
18,483
|
|
|
|
16,886
|
|
|
|
71,529
|
|
|
|
72,102
|
|
Interest and other income
|
|
|
|
|
|
1
|
|
|
|
17
|
|
|
|
69
|
|
|
|
37
|
|
Interest expense (including net amortization of debt premiums and
discounts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and deferred financing fees of $384, $338, $1,310 and $1,340,
respectively)
|
|
|
|
|
|
(9,518
|
)
|
|
|
(4,443
|
)
|
|
|
(28,048
|
)
|
|
|
(16,831
|
)
|
Loss on early extinguishment of debt
|
|
|
|
|
|
(766
|
)
|
|
|
—
|
|
|
|
(1,307
|
)
|
|
|
—
|
|
Income from continuing operations before income taxes and
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
equity in earnings of investees
|
|
|
|
|
|
8,200
|
|
|
|
12,460
|
|
|
|
42,243
|
|
|
|
55,308
|
|
Income tax benefit (expense)
|
|
|
|
|
|
13
|
|
|
|
(83
|
)
|
|
|
(117
|
)
|
|
|
(133
|
)
|
Loss on issuance of shares by an equity investee
|
|
|
|
|
|
(14
|
)
|
|
|
—
|
|
|
|
(53
|
)
|
|
|
—
|
|
Equity in earnings of investees
|
|
|
|
|
|
6,032
|
|
|
|
115
|
|
|
|
10,963
|
|
|
|
334
|
|
Income from continuing operations
|
|
|
|
|
|
14,231
|
|
|
|
12,492
|
|
|
|
53,036
|
|
|
|
55,509
|
|
Income (loss) from discontinued operations
|
|
|
|
|
|
(117
|
)
|
|
|
232
|
|
|
|
3,498
|
|
|
|
(889
|
)
|
Net income
|
|
|
|
|
$
|
14,114
|
|
|
$
|
12,724
|
|
|
$
|
56,534
|
|
|
$
|
54,620
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding (basic)
|
|
|
|
|
|
70,254
|
|
|
|
54,637
|
|
|
|
61,313
|
|
|
|
54,606
|
|
Weighted average common shares outstanding (diluted)
|
|
|
|
|
|
70,343
|
|
|
|
54,722
|
|
|
|
61,399
|
|
|
|
54,685
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per common share amounts:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations (basic)
|
|
|
|
|
$
|
0.20
|
|
|
$
|
0.23
|
|
|
$
|
0.87
|
|
|
$
|
1.02
|
|
Income from continuing operations (diluted)
|
|
|
|
|
$
|
0.20
|
|
|
$
|
0.23
|
|
|
$
|
0.86
|
|
|
$
|
1.02
|
|
Income (loss) from discontinued operations (basic and diluted)
|
|
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
0.06
|
|
|
$
|
(0.02
|
)
|
Net income (basic and diluted)
|
|
|
|
|
$
|
0.20
|
|
|
$
|
0.23
|
|
|
$
|
0.92
|
|
|
$
|
1.00
|
|
|
Government Properties Income Trust Funds from
Operations and Normalized Funds from Operations(1) (amounts
in thousands, except per share data) (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
Year Ended December 31,
|
|
|
|
|
|
2014
|
|
|
2013
|
|
2014
|
|
|
2013
|
|
Calculation of Funds from Operations (FFO) and Normalized FFO:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
$
|
14,114
|
|
|
$
|
12,724
|
|
$
|
56,534
|
|
|
$
|
54,620
|
|
Plus: depreciation and amortization from continuing operations
|
|
|
|
|
|
17,339
|
|
|
|
14,739
|
|
|
66,593
|
|
|
|
55,699
|
|
Plus: depreciation and amortization from discontinued operations
|
|
|
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
|
1,025
|
|
Plus: loss on asset impairment from continuing operations
|
|
|
|
|
|
400
|
|
|
|
—
|
|
|
2,016
|
|
|
|
—
|
|
Plus: loss on asset impairment from discontinued operations
|
|
|
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
|
10,142
|
|
Plus: FFO attributable to SIR investment
|
|
|
|
|
|
13,447
|
|
|
|
—
|
|
|
24,677
|
|
|
|
—
|
|
Less: equity in earnings of SIR
|
|
|
|
|
|
(6,004
|
)
|
|
|
—
|
|
|
(10,876
|
)
|
|
|
—
|
|
Less: increase in carrying value of asset held for sale
|
|
|
|
|
|
—
|
|
|
|
—
|
|
|
(2,344
|
)
|
|
|
—
|
|
Less: net gain on sale of properties from discontinued operations
|
|
|
|
|
|
—
|
|
|
|
—
|
|
|
(774
|
)
|
|
|
(8,168
|
)
|
FFO
|
|
|
|
|
|
39,296
|
|
|
|
27,463
|
|
|
135,826
|
|
|
|
113,318
|
|
Plus: acquisition related costs
|
|
|
|
|
|
54
|
|
|
|
738
|
|
|
1,344
|
|
|
|
2,439
|
|
Plus: loss on early extinguishment of debt
|
|
|
|
|
|
766
|
|
|
|
—
|
|
|
1,307
|
|
|
|
—
|
|
Plus: loss on issuance of shares by an equity investee
|
|
|
|
|
|
14
|
|
|
|
—
|
|
|
53
|
|
|
|
—
|
|
Plus: normalized FFO attributable to SIR investment
|
|
|
|
|
|
14,024
|
|
|
|
—
|
|
|
26,898
|
|
|
|
—
|
|
Less: FFO attributable to SIR investment
|
|
|
|
|
|
(13,447
|
)
|
|
|
—
|
|
|
(24,677
|
)
|
|
|
—
|
|
Normalized FFO
|
|
|
|
|
$
|
40,707
|
|
|
$
|
28,201
|
|
$
|
140,751
|
|
|
$
|
115,757
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding (basic)
|
|
|
|
|
|
70,254
|
|
|
|
54,637
|
|
|
61,313
|
|
|
|
54,606
|
|
Weighted average common shares outstanding (diluted)
|
|
|
|
|
|
70,343
|
|
|
|
54,722
|
|
|
61,399
|
|
|
|
54,685
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted per common share amounts:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFO per common share (basic)
|
|
|
|
|
$
|
0.56
|
|
|
$
|
0.50
|
|
$
|
2.22
|
|
|
$
|
2.08
|
|
FFO per common share (diluted)
|
|
|
|
|
$
|
0.56
|
|
|
$
|
0.50
|
|
$
|
2.21
|
|
|
$
|
2.07
|
|
Normalized FFO per common share (basic)
|
|
|
|
|
$
|
0.58
|
|
|
$
|
0.52
|
|
$
|
2.30
|
|
|
$
|
2.12
|
|
Normalized FFO per common share (diluted)
|
|
|
|
|
$
|
0.58
|
|
|
$
|
0.52
|
|
$
|
2.29
|
|
|
$
|
2.12
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) GOV calculates FFO and Normalized FFO as shown above. FFO
is calculated on the basis defined by The National Association of Real
Estate Investment Trusts, or NAREIT, which is net income, calculated in
accordance with GAAP, plus real estate depreciation and amortization and
the difference between FFO attributable to GOV’s equity investment in
SIR and GOV’s equity in earnings of SIR but excluding impairment charges
on real estate assets, carrying value adjustments of real estate assets
held for sale, any gain or loss on sale of properties, as well as
certain other adjustments currently not applicable to GOV. GOV's
calculation of Normalized FFO differs from NAREIT's definition of FFO
because GOV includes the difference between FFO and Normalized FFO
attributable to GOV’s equity investment in SIR, includes business
management incentive fees, if any, only in the fourth quarter versus the
quarter they are recognized as expense in accordance with GAAP and
excludes acquisition related costs, loss on early extinguishment of debt
and loss on issuance of shares by an equity investee. GOV considers FFO
and Normalized FFO to be appropriate measures of operating performance
for a REIT, along with net income, operating income and cash flow from
operating activities. GOV believes that FFO and Normalized FFO provide
useful information to investors because by excluding the effects of
certain historical amounts, such as depreciation expense, FFO and
Normalized FFO may facilitate a comparison of GOV's operating
performance between periods and with other REITs. FFO and Normalized FFO
are among the factors considered by GOV's Board of Trustees when
determining the amount of distributions to its shareholders. Other
factors include, but are not limited to, requirements to maintain GOV's
status as a REIT, limitations in GOV’s credit agreement and public debt
covenants, the availability of debt and equity capital, GOV's
expectation of its future capital requirements and operating
performance, GOV’s receipt of distributions from SIR and GOV’S expected
needs and availability of cash to pay its obligations. FFO and
Normalized FFO do not represent cash generated by operating activities
in accordance with GAAP and should not be considered as alternatives to
net income, operating income or cash flow from operating activities,
determined in accordance with GAAP, or as indicators of GOV's financial
performance or liquidity, nor are these measures necessarily indicative
of sufficient cash flow to fund all of GOV's needs. These measures
should be considered in conjunction with net income, operating income
and cash flow from operating activities as presented in GOV's
Consolidated Statements of Income and Comprehensive Income and
Consolidated Statements of Cash Flows. Other REITs and real estate
companies may calculate FFO and Normalized FFO differently than GOV does.
|
Government Properties Income Trust
Calculation and Reconciliation of Property Net Operating Income
(NOI) and Cash Basis NOI(1)
(amounts in thousands)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
Year Ended December 31,
|
|
|
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
Calculation of NOI and Cash Basis NOI(2):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental income
|
|
|
|
|
$
|
64,625
|
|
|
$
|
58,271
|
|
|
$
|
251,031
|
|
|
$
|
226,910
|
|
Operating expenses
|
|
|
|
|
|
(24,077
|
)
|
|
|
(22,547
|
)
|
|
|
(93,740
|
)
|
|
|
(83,960
|
)
|
Property net operating income (NOI)
|
|
|
|
|
|
40,548
|
|
|
|
35,724
|
|
|
|
157,291
|
|
|
|
142,950
|
|
Non-cash straight line rent adjustments included in rental income
|
|
|
|
|
|
(1,123
|
)
|
|
|
(787
|
)
|
|
|
(4,501
|
)
|
|
|
(2,739
|
)
|
Lease value amortization included in rental income
|
|
|
|
|
|
238
|
|
|
|
223
|
|
|
|
868
|
|
|
|
1,123
|
|
Cash Basis NOI
|
|
|
|
|
$
|
39,663
|
|
|
$
|
35,160
|
|
|
$
|
153,658
|
|
|
$
|
141,334
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of NOI and Cash Basis NOI to Net Income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Basis NOI
|
|
|
|
|
$
|
39,663
|
|
|
$
|
35,160
|
|
|
$
|
153,658
|
|
|
$
|
141,334
|
|
Non-cash straight line rent adjustments included in rental income
|
|
|
|
|
|
1,123
|
|
|
|
787
|
|
|
|
4,501
|
|
|
|
2,739
|
|
Lease value amortization included in rental income
|
|
|
|
|
|
(238
|
)
|
|
|
(223
|
)
|
|
|
(868
|
)
|
|
|
(1,123
|
)
|
NOI
|
|
|
|
|
|
40,548
|
|
|
|
35,724
|
|
|
|
157,291
|
|
|
|
142,950
|
|
Depreciation and amortization
|
|
|
|
|
|
(17,339
|
)
|
|
|
(14,739
|
)
|
|
|
(66,593
|
)
|
|
|
(55,699
|
)
|
Loss on asset impairment
|
|
|
|
|
|
(400
|
)
|
|
|
—
|
|
|
|
(2,016
|
)
|
|
|
—
|
|
Acquisition related costs
|
|
|
|
|
|
(54
|
)
|
|
|
(738
|
)
|
|
|
(1,344
|
)
|
|
|
(2,439
|
)
|
General and administrative
|
|
|
|
|
|
(4,272
|
)
|
|
|
(3,361
|
)
|
|
|
(15,809
|
)
|
|
|
(12,710
|
)
|
Operating income
|
|
|
|
|
|
18,483
|
|
|
|
16,886
|
|
|
|
71,529
|
|
|
|
72,102
|
|
Interest and other income
|
|
|
|
|
|
1
|
|
|
|
17
|
|
|
|
69
|
|
|
|
37
|
|
Interest expense
|
|
|
|
|
|
(9,518
|
)
|
|
|
(4,443
|
)
|
|
|
(28,048
|
)
|
|
|
(16,831
|
)
|
Loss on early extinguishment of debt
|
|
|
|
|
|
(766
|
)
|
|
|
—
|
|
|
|
(1,307
|
)
|
|
|
—
|
|
Income tax benefit (expense)
|
|
|
|
|
|
13
|
|
|
|
(83
|
)
|
|
|
(117
|
)
|
|
|
(133
|
)
|
Loss on issuance of shares by an equity investee
|
|
|
|
|
|
(14
|
)
|
|
|
—
|
|
|
|
(53
|
)
|
|
|
—
|
|
Equity in earnings of investees
|
|
|
|
|
|
6,032
|
|
|
|
115
|
|
|
|
10,963
|
|
|
|
334
|
|
Income from continuing operations
|
|
|
|
|
|
14,231
|
|
|
|
12,492
|
|
|
|
53,036
|
|
|
|
55,509
|
|
Income (loss) from discontinued operations
|
|
|
|
|
|
(117
|
)
|
|
|
232
|
|
|
|
3,498
|
|
|
|
(889
|
)
|
Net income
|
|
|
|
|
$
|
14,114
|
|
|
$
|
12,724
|
|
|
$
|
56,534
|
|
|
$
|
54,620
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) GOV calculates NOI on a GAAP and cash basis as shown
above. GOV defines NOI as income from our rental of real estate less our
property operating expenses. NOI excludes amortization of capitalized
tenant improvement costs and leasing commissions. GOV defines Cash Basis
NOI as NOI excluding non-cash straight line rent adjustments and lease
value amortization. GOV considers NOI and Cash Basis NOI to be
appropriate supplemental measures to net income because they may help
both investors and management to understand the operations of our
properties. GOV uses NOI and Cash Basis NOI to evaluate individual and
company wide property level performance, and GOV believes that NOI and
Cash Basis NOI provide useful information to investors regarding our
results of operations because they reflect only those income and expense
items that are incurred at the property level and may facilitate
comparisons of GOV’s operating performance between periods and with
other REITs. The calculations of NOI and Cash Basis NOI exclude certain
components of net income in order to provide results that are more
closely related to our properties' results of operations. NOI and Cash
Basis NOI do not represent cash generated by operating activities in
accordance with GAAP and should not be considered as alternatives to net
income, operating income or cash flow from operating activities,
determined in accordance with GAAP, or as indicators of our financial
performance or liquidity, nor are these measures necessarily indicative
of sufficient cash flow to fund all of our needs. These measures should
be considered in conjunction with net income, operating income and cash
flow from operating activities as presented in GOV’s Consolidated
Statements of Income and Comprehensive Income and Consolidated
Statements of Cash Flows. Other REITs and real estate companies may
calculate NOI and Cash Basis NOI differently than GOV does.
(2) Excludes properties classified as discontinued operations.
|
Government Properties Income Trust
Consolidated Balance Sheets
(amounts in thousands, except share data)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31,
|
|
|
|
|
|
2014
|
|
2013
|
ASSETS
|
|
|
|
|
|
|
|
|
|
Real estate properties:
|
|
|
|
|
|
|
|
|
|
Land
|
|
|
|
|
$
|
254,008
|
|
$
|
243,686
|
Buildings and improvements
|
|
|
|
|
|
1,428,472
|
|
|
1,324,876
|
Total real estate properties, gross
|
|
|
|
|
|
1,682,480
|
|
|
1,568,562
|
Accumulated depreciation
|
|
|
|
|
|
(219,791)
|
|
|
(187,635)
|
Total real estate properties, net
|
|
|
|
|
|
1,462,689
|
|
|
1,380,927
|
|
|
|
|
|
|
|
|
|
|
Equity investment in Select Income REIT
|
|
|
|
|
|
680,137
|
|
|
—
|
Assets of discontinued operations
|
|
|
|
|
|
13,165
|
|
|
25,997
|
Assets of property held for sale
|
|
|
|
|
|
32,797
|
|
|
—
|
Acquired real estate leases, net
|
|
|
|
|
|
150,080
|
|
|
142,266
|
Cash and cash equivalents
|
|
|
|
|
|
13,791
|
|
|
7,663
|
Restricted cash
|
|
|
|
|
|
2,280
|
|
|
1,689
|
Rents receivable, net
|
|
|
|
|
|
36,239
|
|
|
33,350
|
Deferred leasing costs, net
|
|
|
|
|
|
11,450
|
|
|
11,618
|
Deferred financing costs, net
|
|
|
|
|
|
12,782
|
|
|
3,911
|
Other assets, net
|
|
|
|
|
|
12,205
|
|
|
25,031
|
Total assets
|
|
|
|
|
$
|
2,427,615
|
|
$
|
1,632,452
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
Unsecured revolving credit facility
|
|
|
|
|
$
|
—
|
|
$
|
157,000
|
Unsecured term loans
|
|
|
|
|
|
550,000
|
|
|
350,000
|
Unsecured senior notes, net of discount
|
|
|
|
|
|
347,423
|
|
|
—
|
Mortgage notes payable, including premiums
|
|
|
|
|
|
187,694
|
|
|
90,727
|
Liabilities of discontinued operations
|
|
|
|
|
|
150
|
|
|
276
|
Liabilities of property held for sale
|
|
|
|
|
|
343
|
|
|
—
|
Accounts payable and accrued expenses
|
|
|
|
|
|
26,471
|
|
|
23,216
|
Due to related persons
|
|
|
|
|
|
2,161
|
|
|
2,474
|
Assumed real estate lease obligations, net
|
|
|
|
|
|
15,924
|
|
|
19,084
|
Total liabilities
|
|
|
|
|
|
1,130,166
|
|
|
642,777
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders’ equity:
|
|
|
|
|
|
|
|
|
|
Common shares of beneficial interest, $.01 par value: 100,000,000
and 70,000,000 shares authorized, respectively, 70,349,227 and
54,722,018 shares issued and outstanding, respectively
|
|
|
|
|
|
703
|
|
|
547
|
Additional paid in capital
|
|
|
|
|
|
1,457,631
|
|
|
1,105,679
|
Cumulative net income
|
|
|
|
|
|
248,447
|
|
|
191,913
|
Cumulative other comprehensive income
|
|
|
|
|
|
37
|
|
|
49
|
Cumulative common distributions
|
|
|
|
|
|
(409,369)
|
|
|
(308,513)
|
Total shareholders’ equity
|
|
|
|
|
|
1,297,449
|
|
|
989,675
|
Total liabilities and shareholders’ equity
|
|
|
|
|
$
|
2,427,615
|
|
$
|
1,632,452
|
Copyright Business Wire 2015