Normalized FFO of $0.57 Per Share
Occupancy Increases 140 Basis Points Year Over Year to 95.5%
NEWTON, Mass.--(BUSINESS WIRE)--
Government Properties Income Trust (NYSE: GOV) today announced its
financial results for the quarter and six months ended June 30, 2014.
GOV President and Chief Operating Officer David Blackman made the
following statement:
"During the second quarter of 2014, Government Properties Income
Trust generated solid new and renewal leasing activity, which combined
with recent acquisitions, produced increased property occupancy both
quarter over quarter and year over year and a year over year growth of
$0.03 in Normalized FFO per share. After the quarter ended, we
believe GOV improved the security of its dividend through its
recent investment in Select Income REIT common shares."
Results for the Quarter Ended June 30, 2014:
Normalized funds from operations, or Normalized FFO, for the quarter
ended June 30, 2014 were $31.5 million, or $0.57 per share, compared to
Normalized FFO for the quarter ended June 30, 2013 of $29.5 million, or
$0.54 per share. The increase in Normalized FFO this quarter was
primarily the result of GOV's recent property acquisitions and an
increase in same property net operating income. Net income was $14.6
million, or $0.27 per share, for the quarter ended June 30, 2014
compared to $15.2 million, or $0.28 per share, for the quarter ended
June 30, 2013.
The weighted average number of common shares outstanding was 54.7
million for both the quarters ended June 30, 2014 and 2013. A
reconciliation of net income determined in accordance with U.S.
generally accepted accounting principles, or GAAP, to funds from
operations, or FFO, and Normalized FFO and of net operating income, or
NOI, to net income determined in accordance with GAAP, for the quarters
ended June 30, 2014 and 2013 appears later in this press release.
As of June 30, 2014, 95.5% of GOV's rentable square feet from continuing
operations was leased. This compares with 94.1% as of June 30, 2013 and
95.1% as of March 31, 2014.
Same property occupancy for properties owned continuously since April 1,
2013 increased 0.9 percentage points to 95.0% as of June 30, 2014, from
94.1% as of June 30, 2013. Same property NOI increased 2.0% during the
quarter ended June 30, 2014.
Results for the Six Months Ended June 30, 2014:
Normalized FFO for the six months ended June 30, 2014 were $60.3
million, or $1.10 per share, compared to Normalized FFO for the six
months ended June 30, 2013 of $60.0 million, or $1.10 per share. Net
income was $29.8 million, or $0.54 per share, for the six months ended
June 30, 2014 compared to $39.9 million, or $0.73 per share, for the six
months ended June 30, 2013.
The weighted average number of common shares outstanding was 54.7
million for both the six months ended June 30, 2014 and 2013. A
reconciliation of net income determined in accordance with GAAP to FFO
and Normalized FFO and of NOI to net income determined in accordance
with GAAP for the six months ended June 30, 2014 and 2013 appears later
in this press release.
Operating Results:
GOV entered into lease renewals for 158,682 rentable square feet with
government tenants during the quarter ended June 30, 2014, which had
weighted (by rentable square feet) average rental rates that were 26.5%
above prior rents for the same space. The weighted (by rentable square
feet) average new lease term was 4.8 years. GOV also entered into new
and renewal leases for 45,644 rentable square feet with non-government
tenants during the quarter ended June 30, 2014, which had weighted (by
rentable square feet) average rental rates that were 12.8% below 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 these new and renewal leases with non-government tenants was 6.2
years. In aggregate, GOV entered into new and renewal leases for 204,326
rentable square feet at a 16.0% rollup in rent. Leasing capital
commitments for new and renewal leases entered during the quarter ended
June 30, 2014 were $5.3 million, or $5.10 per square foot per year on
weighted (by square feet) average lease terms of 5.1 years.
Recent Property Acquisition and Disposition Activities:
Since April 1, 2014, GOV has acquired or has entered agreements to
acquire the following five properties for an aggregate purchase price of
$187.5 million, including the assumption of $83.0 million of mortgage
debt and excluding acquisition costs:
-
In May 2014, GOV acquired an office property located in Richmond, VA
with 173,932 rentable square feet. The property is 94.6% leased to the
Commonwealth of Virginia and occupied by six agencies for a weighted
(by square feet) average remaining lease term of 3.8 years as of the
date of acquisition. The purchase price was $22.5 million, excluding
acquisition costs.
-
Also in May 2014, GOV acquired a previously disclosed office property
consisting of two buildings located in Reston, VA with a total of
406,388 rentable square feet. The property is 100% leased to the U.S.
Government for a remaining lease term of 5.3 years as of the date of
acquisition. The purchase price was $112.3 million, including the
assumption of $83.0 million of mortgage debt and excluding acquisition
costs.
-
In June 2014, GOV entered an agreement to acquire an office property
located in Lorton, VA with 54,721 rentable square feet. The property
is 100% leased to the U.S. Government. The contract purchase price is
$20.5 million, excluding acquisition costs.
-
Also in June 2014, GOV entered an agreement to acquire an office
property consisting of two buildings located in Lacey, WA with 109,576
rentable square feet. The property is 100% leased to the State of
Washington. The contract purchase price is $19.2 million, excluding
acquisition costs.
-
In August 2014, GOV entered an agreement to acquire an office property
located in Phoenix, AZ with 66,743 rentable square feet. The property
is 100% leased to the State of Arizona. The contract purchase price is
$13.0 million, excluding acquisition costs.
As previously disclosed, in April 2014, GOV entered 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 June 30, 2014. The
contract sales price is $16.5 million, excluding closing costs. The
closing of this sale is subject to conditions, including the purchaser
obtaining certain zoning entitlements, and is currently expected to
occur in 2015.
In July 2014, GOV entered an agreement to sell an office property
located in San Diego, CA with 94,272 rentable square feet and a net book
value of $11.0 million at June 30, 2014. The contract sales price is
$12.5 million, excluding closing costs. The closing of this sale is
subject to conditions and is currently expected to occur later in 2014.
Acquisition of Select Income REIT (SIR) Shares:
As previously announced, on July 9, 2014, GOV purchased 21,500,000
common shares of Select Income REIT (NYSE: SIR) in a cash transaction.
The purchase price was equal to approximately $677.5 million, or $31.51
per share, plus approximately $11.3 million, or $0.53 per share, of
accrued dividends as defined in the purchase agreement (total of
approximately $688.8 million).
Recent Financing Activities:
GOV's purchase of the SIR shares was funded through borrowings under
GOV's existing $550 million unsecured revolving credit facility and
under a new $500 million unsecured term loan. The new term loan bears
interest at the rate of LIBOR plus 175 basis points, subject to
adjustments based on changes to GOV's unsecured credit ratings. The new
term loan matures in July 2015 and can be repaid in part or whole at any
time without penalty.
In July 2014, GOV sold 15,525,000 common shares in a public offering at
a price of $23.50 per share for net proceeds of approximately $350.1
million. The net proceeds from this offering were used to partially
repay amounts outstanding under GOV's new $500 million unsecured term
loan.
Conference Call:
On Wednesday, August 6, 2014, 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
second quarter 2014 results.
The conference call telephone number is (800) 230-1074. 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 Wednesday, August 13, 2014.
To hear the replay, dial (320) 365-3844. The replay pass code is 332242.
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 after the
call. The transcription, recording and retransmission in any way of
GOV's second quarter conference call are strictly prohibited without the
prior written consent of GOV.
Supplemental Data:
A copy of GOV's Second 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 following pages 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:
-
THIS PRESS RELEASE STATES THAT GOV BELIEVES ITS INVESTMENT IN SIR
SHARES WILL IMPROVE THE SECURITY OF GOV'S DIVIDEND. THERE IS NO
GUARANTEE THAT THE INVESTMENT IN SIR SHARES WILL ADD TO THE SECURITY
OF GOV'S DIVIDEND IN THE FUTURE AND GOV'S DIVIDEND MAY DECLINE IN THE
FUTURE.
-
THIS PRESS RELEASE STATES THAT GOV HAS ENTERED INTO AGREEMENTS TO
PURCHASE THREE PROPERTIES. THESE TRANSACTIONS ARE SUBJECT TO CLOSING
CONDITIONS. THESE CONDITIONS MAY NOT BE MET AND THESE TRANSACTIONS MAY
NOT OCCUR, MAY BE DELAYED OR THEIR TERMS MAY CHANGE.
-
THIS PRESS RELEASE STATES THAT GOV HAS ENTERED INTO AGREEMENTS TO SELL
TWO PROPERTIES. THESE TRANSACTIONS ARE SUBJECT TO CLOSING CONDITIONS,
INCLUDING THE PURCHASER OBTAINING CERTAIN ZONING ENTITLEMENTS FOR ONE
OF THESE TWO PROPERTIES. THESE CONDITIONS MAY NOT BE MET AND THESE
TRANSACTIONS MAY NOT OCCUR, MAY BE DELAYED OR THEIR TERMS MAY 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
|
Condensed Consolidated Statements of Income
|
(amounts in thousands, except per share data)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
|
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental income
|
|
$
|
62,428
|
|
|
$
|
55,934
|
|
|
$
|
122,248
|
|
|
$
|
112,238
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate taxes
|
|
|
7,166
|
|
|
|
6,484
|
|
|
|
13,978
|
|
|
|
12,805
|
|
|
Utility expenses
|
|
|
4,049
|
|
|
|
3,860
|
|
|
|
9,745
|
|
|
|
7,709
|
|
|
Other operating expenses
|
|
|
10,860
|
|
|
|
9,798
|
|
|
|
21,901
|
|
|
|
19,119
|
|
|
Depreciation and amortization
|
|
|
16,191
|
|
|
|
13,603
|
|
|
|
31,618
|
|
|
|
26,929
|
|
|
Acquisition related costs
|
|
|
671
|
|
|
|
105
|
|
|
|
1,180
|
|
|
|
139
|
|
|
General and administrative
|
|
|
4,111
|
|
|
|
3,229
|
|
|
|
7,208
|
|
|
|
6,408
|
|
|
|
Total expenses
|
|
|
43,048
|
|
|
|
37,079
|
|
|
|
85,630
|
|
|
|
73,109
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
19,380
|
|
|
|
18,855
|
|
|
|
36,618
|
|
|
|
39,129
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other income
|
|
|
8
|
|
|
|
4
|
|
|
|
58
|
|
|
|
10
|
|
Interest expense (including net amortization of debt premiums and
deferred
|
|
|
|
|
|
|
|
|
|
|
|
|
|
financing fees of $223, $332, $553 and $663, respectively)
|
|
|
(5,158
|
)
|
|
|
(4,065
|
)
|
|
|
(9,685
|
)
|
|
|
(8,212
|
)
|
Income from continuing operations before income tax expense and
|
|
|
|
|
|
|
|
|
|
|
|
|
|
equity in earnings of an investee
|
|
|
14,230
|
|
|
|
14,794
|
|
|
|
26,991
|
|
|
|
30,927
|
|
Income tax expense
|
|
|
(101
|
)
|
|
|
(43
|
)
|
|
|
(123
|
)
|
|
|
(86
|
)
|
Equity in earnings of an investee
|
|
|
118
|
|
|
|
79
|
|
|
|
21
|
|
|
|
155
|
|
Income from continuing operations
|
|
|
14,247
|
|
|
|
14,830
|
|
|
|
26,889
|
|
|
|
30,996
|
|
Income from discontinued operations
|
|
|
361
|
|
|
|
374
|
|
|
|
2,909
|
|
|
|
8,934
|
|
Net income
|
|
$
|
14,608
|
|
|
$
|
15,204
|
|
|
$
|
29,798
|
|
|
$
|
39,930
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding
|
|
|
54,743
|
|
|
|
54,669
|
|
|
|
54,734
|
|
|
|
54,657
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
0.26
|
|
|
$
|
0.27
|
|
|
$
|
0.49
|
|
|
$
|
0.57
|
|
|
Income from discontinued operations
|
|
$
|
0.01
|
|
|
$
|
0.01
|
|
|
$
|
0.05
|
|
|
$
|
0.16
|
|
|
Net income
|
|
$
|
0.27
|
|
|
$
|
0.28
|
|
|
$
|
0.54
|
|
|
$
|
0.73
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Government Properties Income Trust
|
Funds from Operations and Normalized Funds from Operations(1)
|
(amounts in thousands, except per share data)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
|
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Calculation of Funds from Operations (FFO) and Normalized FFO:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
14,608
|
|
$
|
15,204
|
|
$
|
29,798
|
|
|
$
|
39,930
|
|
Plus: depreciation and amortization from continuing operations
|
|
|
16,191
|
|
|
13,603
|
|
|
31,618
|
|
|
|
26,929
|
|
Plus: depreciation and amortization from discontinued operations
|
|
|
-
|
|
|
369
|
|
|
-
|
|
|
|
784
|
|
Less: increase in carrying value of asset held for sale
|
|
|
-
|
|
|
-
|
|
|
(2,344
|
)
|
|
|
-
|
|
Less: net gain on sale of properties from discontinued operations
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
(8,168
|
)
|
FFO
|
|
|
30,799
|
|
|
29,176
|
|
|
59,072
|
|
|
|
59,475
|
|
Plus: acquisition related costs
|
|
|
671
|
|
|
105
|
|
|
1,180
|
|
|
|
139
|
|
Plus: estimated business management incentive fees(2)
|
|
|
-
|
|
|
252
|
|
|
-
|
|
|
|
432
|
|
Normalized FFO
|
|
$
|
31,470
|
|
$
|
29,533
|
|
$
|
60,252
|
|
|
$
|
60,046
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding
|
|
|
54,743
|
|
|
54,669
|
|
|
54,734
|
|
|
|
54,657
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFO
|
|
$
|
0.56
|
|
$
|
0.53
|
|
$
|
1.08
|
|
|
$
|
1.09
|
|
|
Normalized FFO
|
|
$
|
0.57
|
|
$
|
0.54
|
|
$
|
1.10
|
|
|
$
|
1.10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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,
excluding carrying value adjustments of real estate assets held for sale
and 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
excludes acquisition related costs and estimated business management
incentive fees. 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 its
revolving credit facility and term loan agreements, the availability of
debt and equity capital, GOV's expectation of its future capital
requirements and operating performance, 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 Condensed
Consolidated Statements of Income and Comprehensive Income and Condensed
Consolidated Statements of Cash Flows. Other REITs and real estate
companies may calculate FFO and Normalized FFO differently than GOV does.
(2) Amounts represent estimated incentive fees under GOV's
business management agreement payable in common shares after the end of
each calendar year calculated: (i) prior to 2014 based upon increases in
annual normalized funds from operations, and (ii) beginning in 2014
based on common share total return. In calculating net income in
accordance with GAAP, GOV recognizes estimated business management
incentive fee expense, if any, each quarter. Although GOV
recognizes this expense each quarter for purposes of calculating net
income, GOV does not include these amounts in the calculation of
Normalized FFO until the fourth quarter, which is when the actual
expense amount for the year is determined. Adjustments were made to
prior period amounts to conform to the current period Normalized FFO
calculation.
Government Properties Income Trust
|
Calculation and Reconciliation of Property Net Operating Income(1)
(2)
|
(amounts in thousands, except per share data)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
|
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Calculation of NOI:
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental income
|
|
$
|
62,428
|
|
|
$
|
55,934
|
|
|
$
|
122,248
|
|
|
$
|
112,238
|
|
Real estate taxes
|
|
|
(7,166
|
)
|
|
|
(6,484
|
)
|
|
|
(13,978
|
)
|
|
|
(12,805
|
)
|
Utility expenses
|
|
|
(4,049
|
)
|
|
|
(3,860
|
)
|
|
|
(9,745
|
)
|
|
|
(7,709
|
)
|
Other operating expenses
|
|
|
(10,860
|
)
|
|
|
(9,798
|
)
|
|
|
(21,901
|
)
|
|
|
(19,119
|
)
|
|
NOI
|
|
$
|
40,353
|
|
|
$
|
35,792
|
|
|
$
|
76,624
|
|
|
$
|
72,605
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of NOI to Net Income:
|
|
|
|
|
|
|
|
|
|
|
|
|
NOI
|
|
$
|
40,353
|
|
|
$
|
35,792
|
|
|
$
|
76,624
|
|
|
$
|
72,605
|
|
Depreciation and amortization
|
|
|
(16,191
|
)
|
|
|
(13,603
|
)
|
|
|
(31,618
|
)
|
|
|
(26,929
|
)
|
Acquisition related costs
|
|
|
(671
|
)
|
|
|
(105
|
)
|
|
|
(1,180
|
)
|
|
|
(139
|
)
|
General and administrative
|
|
|
(4,111
|
)
|
|
|
(3,229
|
)
|
|
|
(7,208
|
)
|
|
|
(6,408
|
)
|
|
Operating income
|
|
|
19,380
|
|
|
|
18,855
|
|
|
|
36,618
|
|
|
|
39,129
|
|
Interest and other income
|
|
|
8
|
|
|
|
4
|
|
|
|
58
|
|
|
|
10
|
|
Interest expense
|
|
|
(5,158
|
)
|
|
|
(4,065
|
)
|
|
|
(9,685
|
)
|
|
|
(8,212
|
)
|
Income tax expense
|
|
|
(101
|
)
|
|
|
(43
|
)
|
|
|
(123
|
)
|
|
|
(86
|
)
|
Equity in earnings of an investee
|
|
|
118
|
|
|
|
79
|
|
|
|
21
|
|
|
|
155
|
|
Income from continuing operations
|
|
|
14,247
|
|
|
|
14,830
|
|
|
|
26,889
|
|
|
|
30,996
|
|
Income from discontinued operations
|
|
|
361
|
|
|
|
374
|
|
|
|
2,909
|
|
|
|
8,934
|
|
|
Net income
|
|
$
|
14,608
|
|
|
$
|
15,204
|
|
|
$
|
29,798
|
|
|
$
|
39,930
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Excludes properties classified as discontinued operations.
(2) GOV calculates NOI as shown above. GOV defines NOI as
income from its rental of real estate less property operating expenses.
NOI excludes amortization of capitalized tenant improvement costs and
leasing commissions. GOV considers NOI to be an appropriate supplemental
measure to net income because it may help both investors and management
to understand the operations of GOV's properties. GOV uses NOI to
evaluate individual and company wide property level performance, and GOV
believes that NOI provides useful information to investors regarding its
results of operations because it reflects 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 calculation of NOI excludes certain components of net
income in order to provide results that are more closely related to
GOV's properties' operations. NOI does not represent cash generated by
operating activities in accordance with GAAP and should not be
considered as an alternative to net income, operating income or cash
flow from operating activities, determined in accordance with GAAP, or
as an indicator of GOV's financial performance or liquidity, nor is this
measure necessarily indicative of sufficient cash flow to fund all of
GOV's needs. This measure should be considered in conjunction with net
income, operating income and cash flow from operating activities as
presented in GOV's Condensed Consolidated Statements of Income and
Comprehensive Income and Condensed Consolidated Statements of Cash
Flows. Other REITs and real estate companies may calculate NOI
differently than GOV does.
Government Properties Income Trust
|
Condensed Consolidated Balance Sheets
|
(amounts in thousands, except share data)
|
(unaudited)
|
|
|
|
|
June 30,
|
|
December 31,
|
|
|
|
|
2014
|
|
2013
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate properties:
|
|
|
|
|
|
|
|
|
Land
|
|
$
|
258,330
|
|
|
$
|
243,686
|
|
|
|
Buildings and improvements
|
|
|
1,439,466
|
|
|
|
1,324,876
|
|
|
|
|
|
|
1,697,796
|
|
|
|
1,568,562
|
|
|
|
Accumulated depreciation
|
|
|
(205,660
|
)
|
|
|
(187,635
|
)
|
|
|
|
|
|
1,492,136
|
|
|
|
1,380,927
|
|
|
|
|
|
|
|
|
|
|
|
Assets of discontinued operations
|
|
|
23,570
|
|
|
|
25,997
|
|
|
Acquired real estate leases, net
|
|
|
163,831
|
|
|
|
142,266
|
|
|
Cash and cash equivalents
|
|
|
5,035
|
|
|
|
7,663
|
|
|
Restricted cash
|
|
|
2,501
|
|
|
|
1,689
|
|
|
Rents receivable, net
|
|
|
34,656
|
|
|
|
33,350
|
|
|
Deferred leasing costs, net
|
|
|
11,656
|
|
|
|
11,618
|
|
|
Deferred financing costs, net
|
|
|
3,618
|
|
|
|
3,911
|
|
|
Other assets, net
|
|
|
14,602
|
|
|
|
25,031
|
|
|
Total assets
|
|
$
|
1,751,605
|
|
|
$
|
1,632,452
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unsecured revolving credit facility
|
|
$
|
195,500
|
|
|
$
|
157,000
|
|
|
Unsecured term loan
|
|
|
350,000
|
|
|
|
350,000
|
|
|
Mortgage notes payable
|
|
|
189,959
|
|
|
|
90,727
|
|
|
Liabilities of discontinued operations
|
|
|
262
|
|
|
|
276
|
|
|
Accounts payable and accrued expenses
|
|
|
22,175
|
|
|
|
23,216
|
|
|
Due to related persons
|
|
|
2,734
|
|
|
|
2,474
|
|
|
Assumed real estate lease obligations, net
|
|
|
17,752
|
|
|
|
19,084
|
|
|
Total liabilities
|
|
|
778,382
|
|
|
|
642,777
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders' equity:
|
|
|
|
|
|
|
|
Common shares of beneficial interest, $.01 par value:
|
|
|
|
|
|
|
|
70,000,000 shares authorized, 54,750,836 and 54,722,018
|
|
|
|
|
|
|
|
shares issued and outstanding, respectively
|
|
|
548
|
|
|
|
547
|
|
|
Additional paid in capital
|
|
|
1,106,452
|
|
|
|
1,105,679
|
|
|
Cumulative net income
|
|
|
221,711
|
|
|
|
191,913
|
|
|
Cumulative other comprehensive income
|
|
|
90
|
|
|
|
49
|
|
|
Cumulative common distributions
|
|
|
(355,578
|
)
|
|
|
(308,513
|
)
|
|
Total shareholders' equity
|
|
|
973,223
|
|
|
|
989,675
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders' equity
|
|
$
|
1,751,605
|
|
|
$
|
1,632,452
|
|
|
|
|
|
|
|
|
|
A Maryland Real Estate Investment Trust with transferable shares of
beneficial interest listed on the New York Stock Exchange.
No
shareholder, Trustee or officer is personally liable for any act or
obligation of the Trust.
Government Properties Income Trust
Jason Fredette, 617-219-1440
Director, Investor
Relations
Source: Government Properties Income Trust
News Provided by Acquire Media