Normalized FFO of $0.61 Per Share
Occupancy Increases 80 Basis Points Year Over Year to 95.4%
NEWTON, Mass.--(BUSINESS WIRE)--
Government Properties Income Trust (NYSE: GOV) today announced its
financial results for the quarter and nine months ended September 30,
2014.
GOV President and Chief Operating Officer David Blackman made the
following statement:
"We are pleased to report that for the third quarter of 2014,
Government Properties Income Trust generated solid year over year
results in both consolidated and same property operations. Solid
occupancy metrics, several strategic property acquisitions and our
recent accretive investment in Select Income REIT demonstrate GOV's
ability to generate secure and growing income for its investors."
Results for the Quarter Ended September 30, 2014:
Normalized funds from operations, or Normalized FFO, for the quarter
ended September 30, 2014 were $39.8 million, or $0.61 per share,
compared to Normalized FFO for the quarter ended September 30, 2013 of
$27.5 million, or $0.50 per share. The increase in Normalized FFO per
share this quarter was primarily the result of GOV's recent property
acquisitions and its July 2014 investment in Select Income REIT (NYSE:
SIR).
Net income was $12.6 million, or $0.19 per share, for the quarter ended
September 30, 2014 compared to $2.0 million, or $0.04 per share, for the
quarter ended September 30, 2013. The weighted average number of common
shares outstanding was 65.6 million and 54.7 million for the quarters
ended September 30, 2014 and 2013, respectively.
Reconciliations 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 net operating income, or NOI,
to net income determined in accordance with GAAP for the quarters ended
September 30, 2014 and 2013 appear later in this press release.
Results for the Nine Months Ended September 30, 2014:
Normalized FFO for the nine months ended September 30, 2014 were $100.0
million, or $1.71 per share, compared to Normalized FFO for the nine
months ended September 30, 2013 of $87.6 million, or $1.60 per share.
Net income was $42.4 million, or $0.73 per share, for the nine months
ended September 30, 2014 compared to $41.9 million, or $0.77 per share,
for the nine months ended September 30, 2013. The weighted average
number of common shares outstanding was 58.4 million and 54.7 million
for the nine months ended September 30, 2014 and 2013, respectively.
Reconciliations of net income determined in accordance with GAAP to FFO
and Normalized FFO and NOI to net income determined in accordance with
GAAP for the nine months ended September 30, 2014 and 2013 appear later
in this press release.
Occupancy, Leasing and Same Property Results:
GOV entered into new and renewal leases for 140,275 rentable square feet
with government tenants during the quarter ended September 30, 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 5.2 years.
GOV also entered into new and renewal leases for 27,437 rentable square
feet with non-government tenants during the quarter ended September 30,
2014, which had weighted (by rentable square feet) average rental rates
that were 31.4% 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 leases was 7.7 years. In aggregate,
GOV entered into new and renewal leases for 167,712 rentable square feet
at a 0.6% rolldown in rent. Leasing capital commitments for new and
renewal leases entered during the quarter ended September 30, 2014 were
$2.1 million, or $2.20 per square foot per year on weighted (by square
feet) average lease terms of 5.6 years.
As of September 30, 2014, 95.4% of GOV's rentable square feet from
continuing operations was leased. This compares with 94.6% as of
September 30, 2013 and 95.5% as of June 30, 2014.
Same property occupancy for properties owned continuously since July 1,
2013 increased 50 basis points to 94.9% as of September 30, 2014, from
94.4% as of September 30, 2013. Same property NOI increased 0.5% during
the quarter ended September 30, 2014.
Recent Property Acquisition and Disposition Activities:
Since July 1, 2014, GOV acquired a previously disclosed office property
located in Phoenix, AZ with 66,743 rentable square feet. The property is
100% leased to the State of Arizona and occupied by Northern Arizona
University for a remaining lease term of 10.6 years as of the date of
acquisition. The purchase price was $13.0 million, excluding acquisition
costs.
During the quarter ended September 30, 2014, GOV terminated its
previously disclosed acquisition agreements for office properties
located in Lorton, VA and Lacey, WA.
In September 2014, GOV sold an office property located in San Diego, CA
with 94,272 rentable square feet for $12.1 million, excluding closing
costs, and recognized a gain on sale of $0.8 million.
In August 2014, a U.S. Government tenant notified GOV that it intends to
exercise its option, pursuant to its lease, to acquire the office
property it leases from GOV located in Riverdale, MD with 337,500
rentable square feet and a net book value of $30.8 million at September
30, 2014, after recording a $1.6 million loss on asset impairment during
the three months ended September 30, 2014. The option purchase price is
$31.0 million, excluding closing costs. The closing of this sale is
subject to conditions and is currently expected to occur in the first
quarter of 2015. We can provide no assurance that the sale of this
property will occur.
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 September 30, 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. We can provide no assurance that
the sale of this property will occur.
Acquisition of Select Income REIT (SIR) Common Shares and Recent
Financing Activities:
As previously disclosed, on July 9, 2014, GOV purchased 21.5 million
common shares of SIR in a cash transaction. The purchase price was equal
to approximately $677.5 million plus approximately $11.3 million of
accrued dividends as defined in the purchase agreement (total of
approximately $688.8 million). 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.
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 $349.8
million. In August 2014, GOV issued $350 million of 3.75% unsecured
senior notes due 2019 in a public offering, for net proceeds of
approximately $344.3 million. The net proceeds from these offerings were
used to fully repay amounts outstanding under the new $500 million
unsecured term loan and to reduce amounts outstanding under GOV's
revolving credit facility.
Conference Call:
On Thursday, October 30, 2014, at 1:00p.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 third quarter 2014 results.
The conference call telephone number is (800) 230-1074. Participants
calling from outside the United States and Canada should dial (612)
288-0329. 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 Thursday, November 6, 2014.
To hear the replay, dial (320) 365-3844. The replay pass code is 338976.
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 third quarter conference call are strictly
prohibited without the prior written consent of GOV.
Supplemental Data:
A copy of GOV's Third 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 pagesfor 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
REFORMACT 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 MAYNOT OCCUR. GOV'S ACTUAL RESULTS
MAYDIFFER MATERIALLY FROM THOSE CONTAINED IN OR IMPLIED BY THESE
FORWARD LOOKING STATEMENTS AS A RESULT OF VARIOUS FACTORS. FOR EXAMPLE:
-
THIS PRESS RELEASE STATES GOV'S BELIEF THAT ITS RECENT OPERATING
RESULTS DEMONSTRATE GOV'S ABILITY TO GENERATE SECURE AND GROWING
INCOME, WHICH MAY IMPLY THAT GOV WILL REMAIN PROFITABLE, THAT ITS
PROFITS MAY GROW AND THAT RISKS TO ITS BUSINESS AND OPERATIONS ARE
LOW. AS DISCLOSED IN GOV'S PERIODIC REPORTS FILED WITH THE SECURITIES
AND EXCHANGE COMMISSION, WHICH ARE PUBLICLY AVAILABLE AS NOTED BELOW,
GOV'S BUSINESS, AND AN INVESTMENT IN GOV'S SECURITIES, ARE SUBJECT TO
VARIOUS RISKS. REALIZATION OF THOSE OR OTHER RISKS, INCLUDING REDUCED
OR CONTINUED CONSTRAINED GOVERNMENT BUDGETS, MAY REDUCE THE STABILITY
AND SECURITY OF GOV'S CASH FLOW AND REDUCE GOV'S PROFITABILITY AND
HAVE OTHER ADVERSE CONSEQUENCES ON GOV AND ITS SECURITIES.
-
THIS PRESS RELEASE STATES THAT A TENANT HAS NOTIFIED GOV THAT IT
INTENDS TO EXERCISE ITS OPTION, PURSUANT TO ITS LEASE, TO ACQUIRE THE
PROPERTY IT LEASES FROM GOV LOCATED IN RIVERDALE, MD. THIS TRANSACTION
IS SUBJECT TO CLOSING CONDITIONS AND THESE CONDITIONS MAY NOT BE MET.
AS A RESULT, THIS TRANSACTION MAY NOT OCCUR, MAY BE DELAYED OR ITS
TERMS MAY CHANGE.
-
THIS PRESS RELEASE STATES THAT GOV HAS ENTERED INTO AN AGREEMENT TO
SELL ONE PROPERTY LOCATED IN FALLS CHURCH, VA. THIS TRANSACTION IS
SUBJECT TO CLOSING 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.
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 September 30,
|
|
Nine Months Ended September 30,
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental income
|
|
$
|
64,158
|
|
|
$
|
56,401
|
|
|
$
|
186,406
|
|
|
$
|
168,639
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate taxes
|
|
|
7,027
|
|
|
|
6,255
|
|
|
|
21,005
|
|
|
|
19,060
|
|
Utility expenses
|
|
|
5,327
|
|
|
|
5,355
|
|
|
|
15,072
|
|
|
|
13,064
|
|
Other operating expenses
|
|
|
11,685
|
|
|
|
10,169
|
|
|
|
33,586
|
|
|
|
29,288
|
|
Depreciation and amortization
|
|
|
17,636
|
|
|
|
14,032
|
|
|
|
49,254
|
|
|
|
40,960
|
|
Loss on asset impairment
|
|
|
1,616
|
|
|
|
—
|
|
|
|
1,616
|
|
|
|
—
|
|
Acquisition related costs
|
|
|
110
|
|
|
|
1,562
|
|
|
|
1,290
|
|
|
|
1,701
|
|
General and administrative
|
|
|
4,329
|
|
|
|
2,941
|
|
|
|
11,537
|
|
|
|
9,350
|
|
Total expenses
|
|
|
47,730
|
|
|
|
40,314
|
|
|
|
133,360
|
|
|
|
113,423
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
16,428
|
|
|
|
16,087
|
|
|
|
53,046
|
|
|
|
55,216
|
|
Interest and other income
|
|
|
10
|
|
|
|
10
|
|
|
|
68
|
|
|
|
20
|
|
Interest expense (including net amortization of debt premiums and
discounts and deferred financing fees of $373, $339, $926 and
$1,002, respectively)
|
|
|
(8,845
|
)
|
|
|
(4,176
|
)
|
|
|
(18,530
|
)
|
|
|
(12,388
|
)
|
Loss on early extinguishment of debt
|
|
|
(541
|
)
|
|
|
—
|
|
|
|
(541
|
)
|
|
|
—
|
|
Loss on issuance of shares by an equity investee
|
|
|
(39
|
)
|
|
|
—
|
|
|
|
(39
|
)
|
|
|
—
|
|
Income from continuing operations before income tax benefit
(expense) and equity in earnings of investees
|
|
|
7,013
|
|
|
|
11,921
|
|
|
|
34,004
|
|
|
|
42,848
|
|
Income tax benefit (expense)
|
|
|
(7
|
)
|
|
|
36
|
|
|
|
(130
|
)
|
|
|
(50
|
)
|
Equity in earnings of investees
|
|
|
4,910
|
|
|
|
64
|
|
|
|
4,931
|
|
|
|
219
|
|
Income from continuing operations
|
|
|
11,916
|
|
|
|
12,021
|
|
|
|
38,805
|
|
|
|
43,017
|
|
Income (loss) from discontinued operations
|
|
|
706
|
|
|
|
(10,055
|
)
|
|
|
3,615
|
|
|
|
(1,121
|
)
|
Net income
|
|
$
|
12,622
|
|
|
$
|
1,966
|
|
|
$
|
42,420
|
|
|
$
|
41,896
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding
|
|
|
65,568
|
|
|
|
54,684
|
|
|
|
58,385
|
|
|
|
54,666
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per common share amounts:
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
0.18
|
|
|
$
|
0.22
|
|
|
$
|
0.66
|
|
|
$
|
0.79
|
|
Income from discontinued operations
|
|
$
|
0.01
|
|
|
$
|
(0.18
|
)
|
|
$
|
0.06
|
|
|
$
|
(0.02
|
)
|
Net income
|
|
$
|
0.19
|
|
|
$
|
0.04
|
|
|
$
|
0.73
|
|
|
$
|
0.77
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Government Properties Income Trust
|
Funds from Operations and Normalized Funds from Operations(1)
|
(amounts in thousands, except per share data)
|
(unaudited)
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
Calculation of Funds from Operations (FFO) and Normalized FFO:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
12,622
|
|
|
$
|
1,966
|
|
|
$
|
42,420
|
|
|
$
|
41,896
|
|
Plus: depreciation and amortization from continuing operations
|
|
|
17,636
|
|
|
|
14,032
|
|
|
|
49,254
|
|
|
|
40,960
|
|
Plus: depreciation and amortization from discontinued operations
|
|
|
—
|
|
|
|
242
|
|
|
|
—
|
|
|
|
1,026
|
|
Plus: loss on asset impairment from continuing operations
|
|
|
1,616
|
|
|
|
—
|
|
|
|
1,616
|
|
|
|
—
|
|
Plus: loss on asset impairment from discontinued operations
|
|
|
—
|
|
|
|
10,142
|
|
|
|
—
|
|
|
|
10,142
|
|
Plus: FFO attributable to SIR investment
|
|
|
11,230
|
|
|
|
—
|
|
|
|
11,230
|
|
|
|
—
|
|
Less: equity in earnings of SIR
|
|
|
(4,872
|
)
|
|
|
—
|
|
|
|
(4,872
|
)
|
|
|
—
|
|
Less: increase in carrying value of asset held for sale
|
|
|
—
|
|
|
|
—
|
|
|
|
(2,344
|
)
|
|
|
—
|
|
Less: net gain on sale of properties from discontinued operations
|
|
|
(774
|
)
|
|
|
—
|
|
|
|
(774
|
)
|
|
|
(8,168
|
)
|
FFO
|
|
|
37,458
|
|
|
|
26,382
|
|
|
|
96,530
|
|
|
|
85,856
|
|
Plus: acquisition related costs
|
|
|
110
|
|
|
|
1,562
|
|
|
|
1,290
|
|
|
|
1,701
|
|
Plus: loss on early extinguishment of debt
|
|
|
541
|
|
|
|
—
|
|
|
|
541
|
|
|
|
—
|
|
Plus: loss on issuance of shares by an equity investee
|
|
|
39
|
|
|
|
—
|
|
|
|
39
|
|
|
|
—
|
|
Plus: normalized FFO attributable to SIR investment
|
|
|
12,874
|
|
|
|
—
|
|
|
|
12,874
|
|
|
|
—
|
|
Less: FFO attributable to SIR investment
|
|
|
(11,230
|
)
|
|
|
—
|
|
|
|
(11,230
|
)
|
|
|
—
|
|
(Less) Plus: estimated business management incentive fees(2)
|
|
|
—
|
|
|
|
(402
|
)
|
|
|
—
|
|
|
|
30
|
|
Normalized FFO
|
|
$
|
39,792
|
|
|
$
|
27,542
|
|
|
$
|
100,044
|
|
|
$
|
87,587
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding
|
|
|
65,568
|
|
|
|
54,684
|
|
|
|
58,385
|
|
|
|
54,666
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
FFO
|
|
$
|
0.57
|
|
|
$
|
0.48
|
|
|
$
|
1.65
|
|
|
$
|
1.57
|
|
Normalized FFO
|
|
$
|
0.61
|
|
|
$
|
0.50
|
|
|
$
|
1.71
|
|
|
$
|
1.60
|
|
(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 and excludes acquisition
related costs, loss on early extinguishment of debt, loss on issuance of
shares by an equity investee and estimated business management incentive
fees, if any. 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 existing term loan agreements and public
debt covenants, 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)
|
(unaudited)
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
Calculation of NOI:
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental income
|
|
$
|
64,158
|
|
|
$
|
56,401
|
|
|
$
|
186,406
|
|
|
$
|
168,639
|
|
Real estate taxes
|
|
|
(7,027
|
)
|
|
|
(6,255
|
)
|
|
|
(21,005
|
)
|
|
|
(19,060
|
)
|
Utility expenses
|
|
|
(5,327
|
)
|
|
|
(5,355
|
)
|
|
|
(15,072
|
)
|
|
|
(13,064
|
)
|
Other operating expenses
|
|
|
(11,685
|
)
|
|
|
(10,169
|
)
|
|
|
(33,586
|
)
|
|
|
(29,288
|
)
|
NOI
|
|
$
|
40,119
|
|
|
$
|
34,622
|
|
|
$
|
116,743
|
|
|
$
|
107,227
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of NOI to Net Income:
|
|
|
|
|
|
|
|
|
|
|
|
|
NOI
|
|
$
|
40,119
|
|
|
$
|
34,622
|
|
|
$
|
116,743
|
|
|
$
|
107,227
|
|
Depreciation and amortization
|
|
|
(17,636
|
)
|
|
|
(14,032
|
)
|
|
|
(49,254
|
)
|
|
|
(40,960
|
)
|
Loss on asset impairment
|
|
|
(1,616
|
)
|
|
|
—
|
|
|
|
(1,616
|
)
|
|
|
—
|
|
Acquisition related costs
|
|
|
(110
|
)
|
|
|
(1,562
|
)
|
|
|
(1,290
|
)
|
|
|
(1,701
|
)
|
General and administrative
|
|
|
(4,329
|
)
|
|
|
(2,941
|
)
|
|
|
(11,537
|
)
|
|
|
(9,350
|
)
|
Operating income
|
|
|
16,428
|
|
|
|
16,087
|
|
|
|
53,046
|
|
|
|
55,216
|
|
Interest and other income
|
|
|
10
|
|
|
|
10
|
|
|
|
68
|
|
|
|
20
|
|
Interest expense
|
|
|
(8,845
|
)
|
|
|
(4,176
|
)
|
|
|
(18,530
|
)
|
|
|
(12,388
|
)
|
Loss on early extinguishment of debt
|
|
|
(541
|
)
|
|
|
—
|
|
|
|
(541
|
)
|
|
|
—
|
|
Loss on issuance of shares by an equity investee
|
|
|
(39
|
)
|
|
|
—
|
|
|
|
(39
|
)
|
|
|
—
|
|
Income tax benefit (expense)
|
|
|
(7
|
)
|
|
|
36
|
|
|
|
(130
|
)
|
|
|
(50
|
)
|
Equity in earnings of investees
|
|
|
4,910
|
|
|
|
64
|
|
|
|
4,931
|
|
|
|
219
|
|
Income from continuing operations
|
|
|
11,916
|
|
|
|
12,021
|
|
|
|
38,805
|
|
|
|
43,017
|
|
Income (loss) from discontinued operations
|
|
|
706
|
|
|
|
(10,055
|
)
|
|
|
3,615
|
|
|
|
(1,121
|
)
|
Net income
|
|
$
|
12,622
|
|
|
$
|
1,966
|
|
|
$
|
42,420
|
|
|
$
|
41,896
|
|
(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' results of 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)
|
|
|
|
September 30,
|
|
December 31,
|
|
|
2014
|
|
|
2013
|
|
ASSETS
|
|
|
|
|
|
|
Real estate properties:
|
|
|
|
|
|
|
Land
|
|
$
|
254,008
|
|
|
$
|
243,686
|
|
Buildings and improvements
|
|
|
1,420,971
|
|
|
|
1,324,876
|
|
|
|
|
1,674,979
|
|
|
|
1,568,562
|
|
Accumulated depreciation
|
|
|
(210,319
|
)
|
|
|
(187,635
|
)
|
|
|
|
1,464,660
|
|
|
|
1,380,927
|
|
|
|
|
|
|
|
|
Equity investment in Select Income REIT
|
|
|
684,470
|
|
|
|
—
|
|
Assets of discontinued operations
|
|
|
13,083
|
|
|
|
25,997
|
|
Assets of property held for sale
|
|
|
33,329
|
|
|
|
—
|
|
Acquired real estate leases, net
|
|
|
158,375
|
|
|
|
142,266
|
|
Cash and cash equivalents
|
|
|
4,928
|
|
|
|
7,663
|
|
Restricted cash
|
|
|
2,301
|
|
|
|
1,689
|
|
Rents receivable, net
|
|
|
37,077
|
|
|
|
33,350
|
|
Deferred leasing costs, net
|
|
|
11,552
|
|
|
|
11,618
|
|
Deferred financing costs, net
|
|
|
6,785
|
|
|
|
3,911
|
|
Other assets, net
|
|
|
13,158
|
|
|
|
25,031
|
|
Total assets
|
|
$
|
2,429,718
|
|
|
$
|
1,632,452
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
Unsecured revolving credit facility
|
|
$
|
184,500
|
|
|
$
|
157,000
|
|
Unsecured term loan
|
|
|
350,000
|
|
|
|
350,000
|
|
Unsecured senior notes, net of discount
|
|
|
347,292
|
|
|
|
—
|
|
Mortgage notes payable, including premiums
|
|
|
188,840
|
|
|
|
90,727
|
|
Liabilities of discontinued operations
|
|
|
725
|
|
|
|
276
|
|
Liabilities of property held for sale
|
|
|
399
|
|
|
|
—
|
|
Accounts payable and accrued expenses
|
|
|
25,881
|
|
|
|
23,216
|
|
Due to related persons
|
|
|
1,949
|
|
|
|
2,474
|
|
Assumed real estate lease obligations, net
|
|
|
16,800
|
|
|
|
19,084
|
|
Total liabilities
|
|
|
1,116,386
|
|
|
|
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, 70,337,771 and
54,722,018 shares issued and outstanding, respectively
|
|
|
703
|
|
|
|
547
|
|
Additional paid in capital
|
|
|
1,457,373
|
|
|
|
1,105,679
|
|
Cumulative net income
|
|
|
234,333
|
|
|
|
191,913
|
|
Cumulative other comprehensive income
|
|
|
45
|
|
|
|
49
|
|
Cumulative common distributions
|
|
|
(379,122
|
)
|
|
|
(308,513
|
)
|
Total shareholders' equity
|
|
|
1,313,332
|
|
|
|
989,675
|
|
Total liabilities and shareholders' equity
|
|
$
|
2,429,718
|
|
|
$
|
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