Normalized FFO Per Share Increases 5% Year Over Year to $0.60
NEWTON, Mass.--(BUSINESS WIRE)--
Government Properties Income Trust (NYSE: GOV) today announced its
financial results for the quarter and six months ended June 30, 2015.
David Blackman, President and Chief Operating Officer of GOV, made the
following statement:
"Similar to our first quarter 2015 results, Government Properties
Income Trust generated a solid 5% increase in normalized funds from
operations for the second quarter of 2015. Our leasing results
were strong, with over 300,000 square feet of leases executed during the
second quarter at nearly a 2% roll up in rent.
"During the second quarter, we also announced a transaction involving
our manager, RMR, whereby we acquired a 5.0% economic interest in our
manager in exchange for $17.8 million and amended the management
agreements with RMR to extend the terms for 20 years. We believe
this transaction further aligns the interests of RMR management,
ourselves and our shareholders and allows us to continue benefiting from
a low cost management structure."
Results for the Quarter Ended June 30, 2015:
Normalized funds from operations, or Normalized FFO, for the quarter
ended June 30, 2015 were $42.4 million, or $0.60 per diluted share,
compared to Normalized FFO for the quarter ended June 30, 2014 of $31.5
million, or $0.57 per diluted share. The increase in Normalized FFO per
share this quarter was primarily the result of GOV's investment in
Select Income REIT (NYSE: SIR).
Net loss determined in accordance with U.S. generally accepted
accounting principles, or GAAP, was $191.2 million, or $2.71 per diluted
share, for the quarter ended June 30, 2015, compared to net income of
$14.6 million, or $0.27 per diluted share, for the quarter ended June
30, 2014. The net loss for the quarter ended June 30, 2015 included a
non-cash loss on impairment of GOV's investment in SIR of $203.3
million, or $2.88 per diluted share. The weighted average number of
diluted common shares outstanding was 70.5 million for the quarter ended
June 30, 2015, and 54.7 million for the quarter ended June 30, 2014.
Reconciliations of net income (loss) determined in accordance with GAAP,
to funds from operations, or FFO, and Normalized FFO for the quarters
ended June 30, 2015 and 2014 appear later in this press release.
Results for the Six Months Ended June 30, 2015:
Normalized FFO for the six months ended June 30, 2015 were $83.2
million, or $1.18 per diluted share, compared to Normalized FFO for the
six months ended June 30, 2014 of $60.3 million, or $1.10 per diluted
share. The increase in Normalized FFO per share for the six months ended
June 30, 2015 was primarily the result of GOV's 2014 property
acquisitions and GOV's investment in SIR.
Net loss determined in accordance with GAAP was $224.5 million, or $3.19
per diluted share, for the six months ended June 30, 2015, compared to
net income of $29.8 million, or $0.54 per diluted share, for the six
months ended June 30, 2014. The net loss for the six months ended June
30, 2015 included a non-cash loss on impairment of GOV's investment in
SIR of $203.3 million, or $2.89 per diluted share, and a non-cash loss
relating to the issuance of shares by SIR of $42.1 million, or $0.60 per
diluted share. The weighted average number of diluted common shares
outstanding was 70.4 million for the six months ended June 30, 2015, and
54.7 million for the six months ended June 30, 2014.
Reconciliations of net income (loss) determined in accordance with GAAP
to FFO and Normalized FFO for the six months ended June 30, 2015 and
2014 appear later in this press release.
Leasing, Occupancy and Same Property Results:
During the quarter ended June 30, 2015, GOV entered into new and renewal
leases for 316,123 rentable square feet at weighted (by rentable square
feet) average rental rates that were 1.9% 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. Leasing
capital commitments for new and renewal leases entered into during the
quarter ended June 30, 2015 were $5.2 million, or $1.52 per square foot
per lease year.
As of June 30, 2015, 94.3% of GOV's rentable square feet at properties
in continuing operations was leased. This compares with 94.8% as of
March 31, 2015 and 95.5% as of June 30, 2014.
Occupancy for properties owned continuously since April 1, 2014 (or same
property) was 94.1% as of June 30, 2015, which compares with 95.2% as of
June 30, 2014. Same property cash basis net operating income, or Cash
Basis NOI, decreased 6.1% for the quarter ended June 30, 2015 compared
to the same period in 2014.
Reconciliations of net income (loss) determined in accordance with GAAP,
to net operating income, or NOI, and Cash Basis NOI to for the quarters
ended June 30, 2015 and 2014 appear later in this press release.
Investment in Reit Management & Research Inc.:
As previously announced, on June 5, 2015, GOV acquired 1.5 million
shares of Reit Management & Research Inc., or RMR Inc., for $17.5
million, excluding transaction costs. As payment for the shares, GOV
issued 700,000 of its common shares valued at $13.5 million and paid the
remainder of the purchase price in cash. Through GOV's acquisition of
RMR Inc. shares, GOV indirectly acquired an economic ownership of 5.0%
of Reit Management & Research LLC, or RMR LLC, GOV's manager. GOV
currently expects to distribute approximately half of its RMR Inc.
shares to its shareholders by year end 2015, but GOV will not distribute
its RMR Inc. shares until a registration statement, including a
prospectus, is declared effective by the Securities and Exchange
Commission, or SEC. In connection with entering into a transaction
agreement with RMR Inc., GOV and RMR LLC entered into amended and
restated business and property management agreements, which among other
things, extend the terms of the agreements for 20 years.
Recent Acquisition Activities:
In June 2015, GOV entered into an agreement to acquire an office
property (one building) located in Greensburg, PA with 82,889 rentable
square feet for a purchase price of $14.3 million, excluding acquisition
costs. The property is 100% leased to the Commonwealth of Pennsylvania.
In July 2015, GOV entered into an agreement to acquire an office
property (one building) located in Braintree, MA with 99,168 rentable
square feet for a purchase price of $11.7 million, excluding acquisition
costs. This property is 100% leased to the Commonwealth of Massachusetts.
Recent Disposition Activities:
GOV previously 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 June 30, 2015. In May 2015, this
agreement was terminated and in July 2015, GOV entered an agreement to
sell this property to a different purchaser. The contract sales price of
the new agreement is $16.5 million, excluding closing costs.
In May 2015, GOV began marketing for sale an office property (one
building) located in Savannah, GA with 35,228 rentable square feet and a
net book value of $3.1 million as of June 30, 2015
Conference Call:
On Thursday, July 30, 2015, at 10:00 a.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 2015 results.
The conference call telephone number is (877) 328-1172. Participants
calling from outside the United States and Canada should dial (412)
317-5418. 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, August 6, 2015.
To hear the replay, dial (412) 317-0088. The replay pass code is
10068841. 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 second quarter conference call are strictly prohibited without the
prior written consent of GOV.
Supplemental Data:
A copy of GOV's Second Quarter 2015 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, NOI and Cash
Basis 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. 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 AGREEMENTS TO PURCHASE TWO PROPERTIES AND TO SELL
A PROPERTY. 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,
-
GOV IS MARKETING ONE OFFICE BUILDING LOCATED IN SAVANNAH, GA WITH A
NET BOOK VALUE OF $3.1 MILLION FOR SALE. THERE CAN BE NO ASSURANCE
THAT GOV WILL COMPLETE A SALE OF THIS BUILDING OR THAT ANY SUCH SALE
WOULD REALIZE NET PROCEEDS IN AN AMOUNT AT LEAST EQUAL TO THE CARRYING
VALUE OF THIS BUILDING,
-
THE PURCHASE PRICE GOV PAID FOR THE RMR INC. SHARES AND GOV'S ECONOMIC
OWNERSHIP INTEREST IN RMR LLC MAY IMPLY THAT THE RMR INC. SHARES GOV
EXPECTS TO DISTRIBUTE TO GOV'S SHAREHOLDERS WILL HAVE A MARKET VALUE
AT LEAST EQUAL TO THE VALUE GOV PAID FOR THE RMR INC. SHARES. IN FACT,
THE VALUE OF THE RMR INC. SHARES MAY BE DIFFERENT FROM THE PRICE GOV
PAID FOR THE RMR INC. SHARES. THE MARKET VALUE OF THE RMR INC. SHARES
WILL DEPEND UPON VARIOUS FACTORS, INCLUDING SOME THAT ARE BEYOND GOV'S
CONTROL, SUCH AS MARKET CONDITIONS GENERALLY AT THE TIME THE RMR INC.
SHARES ARE AVAILABLE FOR TRADING. THERE CAN BE NO ASSURANCE PROVIDED
REGARDING THE PRICE AT WHICH THE RMR INC. SHARES WILL TRADE IF AND
WHEN THEY ARE DISTRIBUTED AND LISTED ON A NATIONAL STOCK EXCHANGE,
-
GOV CURRENTLY EXPECTS TO DISTRIBUTE APPROXIMATELY HALF OF THE RMR INC.
SHARES GOV ACQUIRED (EXCLUDING SHARES IT MAY RECEIVE AS A SHAREHOLDER
OF SIR, WHICH GOV CURRENTLY INTENDS TO RETAIN) TO GOV'S SHAREHOLDERS
AND GOV CURRENTLY EXPECTS THE DISTRIBUTION OF RMR INC. SHARES WILL
OCCUR BY YEAR END 2015. THE PROCESS OF PREPARING A REGISTRATION
STATEMENT FOR THE DISTRIBUTION OF THE RMR INC. SHARES REQUIRES
EXTENSIVE LEGAL AND ACCOUNTING SERVICES. AFTER A REGISTRATION
STATEMENT IS FILED, IT WILL BE SUBJECT TO REVIEW BY SEC STAFF, WHICH
MAY ALSO TAKE CONSIDERABLE TIME. GOV CAN PROVIDE NO ASSURANCE WHEN OR
IF THE REGISTRATION STATEMENT WILL BE DECLARED EFFECTIVE BY THE SEC,
THAT THE RMR INC. SHARES WILL BE APPROVED FOR LISTING ON A NATIONAL
STOCK EXCHANGE OR IF THE DISTRIBUTION OF THE RMR INC. SHARES WILL
OCCUR BY YEAR END 2015, OR EVER, AND
-
THE BUSINESS MANAGEMENT AND PROPERTY MANAGEMENT AGREEMENTS BETWEEN GOV
AND RMR LLC HAVE BEEN AMENDED AND EXTENDED FOR 20 YEAR TERMS. THE
AMENDED MANAGEMENT AGREEMENTS INCLUDE TERMS WHICH PERMIT EARLY
TERMINATION AND EXTENSIONS IN CERTAIN CIRCUMSTANCES. ACCORDINGLY,
THERE CAN BE NO ASSURANCE THAT THESE AGREEMENTS WILL REMAIN IN EFFECT
FOR 20 YEARS OR FOR SHORTER OR LONGER TERMS.
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 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,
|
|
|
|
|
2015
|
|
|
|
|
2014
|
|
|
|
|
2015
|
|
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental income
|
|
|
|
$
|
62,113
|
|
|
|
|
$
|
62,428
|
|
|
|
|
$
|
124,772
|
|
|
|
|
$
|
122,248
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate taxes
|
|
|
|
|
7,674
|
|
|
|
|
|
7,166
|
|
|
|
|
|
15,084
|
|
|
|
|
|
13,978
|
|
Utility expenses
|
|
|
|
|
4,023
|
|
|
|
|
|
4,049
|
|
|
|
|
|
8,594
|
|
|
|
|
|
9,745
|
|
Other operating expenses
|
|
|
|
|
12,168
|
|
|
|
|
|
10,860
|
|
|
|
|
|
24,378
|
|
|
|
|
|
21,901
|
|
Depreciation and amortization
|
|
|
|
|
17,299
|
|
|
|
|
|
16,191
|
|
|
|
|
|
34,514
|
|
|
|
|
|
31,618
|
|
Acquisition related costs
|
|
|
|
|
183
|
|
|
|
|
|
671
|
|
|
|
|
|
189
|
|
|
|
|
|
1,180
|
|
General and administrative
|
|
|
|
|
3,713
|
|
|
|
|
|
4,111
|
|
|
|
|
|
7,717
|
|
|
|
|
|
7,208
|
|
Total expenses
|
|
|
|
|
45,060
|
|
|
|
|
|
43,048
|
|
|
|
|
|
90,476
|
|
|
|
|
|
85,630
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
|
17,053
|
|
|
|
|
|
19,380
|
|
|
|
|
|
34,296
|
|
|
|
|
|
36,618
|
|
Interest and other income
|
|
|
|
|
—
|
|
|
|
|
|
8
|
|
|
|
|
|
12
|
|
|
|
|
|
58
|
|
Interest expense (including net amortization of debt premiums and
discounts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and deferred financing fees of $328, $223, $660 and $553,
respectively)
|
|
|
|
|
(9,455
|
)
|
|
|
|
|
(5,158
|
)
|
|
|
|
|
(18,757
|
)
|
|
|
|
|
(9,685
|
)
|
Loss on issuance of shares by Select Income REIT
|
|
|
|
|
(1,353
|
)
|
|
|
|
|
—
|
|
|
|
|
|
(42,124
|
)
|
|
|
|
|
—
|
|
Loss on impairment of Select Income REIT investment
|
|
|
|
|
(203,297
|
)
|
|
|
|
|
—
|
|
|
|
|
|
(203,297
|
)
|
|
|
|
|
—
|
|
Income (loss) from continuing operations before income taxes and
equity in earnings of investees
|
|
|
|
|
(197,052
|
)
|
|
|
|
|
14,230
|
|
|
|
|
|
(229,870
|
)
|
|
|
|
|
26,991
|
|
Income tax expense
|
|
|
|
|
(32
|
)
|
|
|
|
|
(101
|
)
|
|
|
|
|
(62
|
)
|
|
|
|
|
(123
|
)
|
Equity in earnings of investees
|
|
|
|
|
6,094
|
|
|
|
|
|
118
|
|
|
|
|
|
5,778
|
|
|
|
|
|
21
|
|
Income (loss) from continuing operations
|
|
|
|
|
(190,990
|
)
|
|
|
|
|
14,247
|
|
|
|
|
|
(224,154
|
)
|
|
|
|
|
26,889
|
|
Income (loss) from discontinued operations
|
|
|
|
|
(173
|
)
|
|
|
|
|
361
|
|
|
|
|
|
(379
|
)
|
|
|
|
|
2,909
|
|
Net income (loss)
|
|
|
|
$
|
(191,163
|
)
|
|
|
|
$
|
14,608
|
|
|
|
|
$
|
(224,533
|
)
|
|
|
|
$
|
29,798
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding (basic)
|
|
|
|
|
70,485
|
|
|
|
|
|
54,659
|
|
|
|
|
|
70,377
|
|
|
|
|
|
54,649
|
|
Weighted average common shares outstanding (diluted)
|
|
|
|
|
70,485
|
|
|
|
|
|
54,743
|
|
|
|
|
|
70,377
|
|
|
|
|
|
54,734
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per common share amounts:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations (basic and diluted)
|
|
|
|
$
|
(2.71
|
)
|
|
|
|
$
|
0.26
|
|
|
|
|
$
|
(3.19
|
)
|
|
|
|
$
|
0.49
|
|
Income (loss) from discontinued operations (basic and diluted)
|
|
|
|
$
|
—
|
|
|
|
|
$
|
0.01
|
|
|
|
|
$
|
(0.01
|
)
|
|
|
|
$
|
0.05
|
|
Net income (loss) (basic)
|
|
|
|
$
|
(2.71
|
)
|
|
|
|
$
|
0.27
|
|
|
|
|
$
|
(3.19
|
)
|
|
|
|
$
|
0.55
|
|
Net income (loss) (diluted)
|
|
|
|
$
|
(2.71
|
)
|
|
|
|
$
|
0.27
|
|
|
|
|
$
|
(3.19
|
)
|
|
|
|
$
|
0.54
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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,
|
|
|
|
|
2015
|
|
|
|
|
2014
|
|
|
|
2015
|
|
|
|
|
2014
|
|
Calculation of Funds from Operations (FFO) and Normalized FFO:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
|
$
|
(191,163
|
)
|
|
|
|
$
|
14,608
|
|
|
|
$
|
(224,533
|
)
|
|
|
|
$
|
29,798
|
|
Plus: depreciation and amortization
|
|
|
|
|
17,299
|
|
|
|
|
|
16,191
|
|
|
|
|
34,514
|
|
|
|
|
|
31,618
|
|
Plus: FFO attributable to SIR investment
|
|
|
|
|
17,287
|
|
|
|
|
|
—
|
|
|
|
|
26,181
|
|
|
|
|
|
—
|
|
Less: equity in earnings of SIR
|
|
|
|
|
(6,072
|
)
|
|
|
|
|
—
|
|
|
|
|
(5,683
|
)
|
|
|
|
|
—
|
|
Less: increase in carrying value of asset held for sale
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
|
(2,344
|
)
|
FFO
|
|
|
|
|
(162,649
|
)
|
|
|
|
|
30,799
|
|
|
|
|
(169,521
|
)
|
|
|
|
|
59,072
|
|
Plus: acquisition related costs
|
|
|
|
|
183
|
|
|
|
|
|
671
|
|
|
|
|
189
|
|
|
|
|
|
1,180
|
|
Plus: loss on issuance of shares by SIR
|
|
|
|
|
1,353
|
|
|
|
|
|
—
|
|
|
|
|
42,124
|
|
|
|
|
|
—
|
|
Plus: loss on impairment of SIR investment
|
|
|
|
|
203,297
|
|
|
|
|
|
—
|
|
|
|
|
203,297
|
|
|
|
|
|
—
|
|
Plus: normalized FFO attributable to SIR investment
|
|
|
|
|
17,506
|
|
|
|
|
|
—
|
|
|
|
|
33,284
|
|
|
|
|
|
—
|
|
Less: FFO attributable to SIR investment
|
|
|
|
|
(17,287
|
)
|
|
|
|
|
—
|
|
|
|
|
(26,181
|
)
|
|
|
|
|
—
|
|
Normalized FFO
|
|
|
|
$
|
42,403
|
|
|
|
|
$
|
31,470
|
|
|
|
$
|
83,192
|
|
|
|
|
$
|
60,252
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding (basic)
|
|
|
|
|
70,485
|
|
|
|
|
|
54,659
|
|
|
|
|
70,377
|
|
|
|
|
|
54,649
|
|
Weighted average common shares outstanding (diluted)
|
|
|
|
|
70,485
|
|
|
|
|
|
54,743
|
|
|
|
|
70,377
|
|
|
|
|
|
54,734
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per common share amounts:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFO per common share (basic and diluted)
|
|
|
|
$
|
(2.31
|
)
|
|
|
|
$
|
0.56
|
|
|
|
$
|
(2.41
|
)
|
|
|
|
$
|
1.08
|
|
Normalized FFO per common share (basic)
|
|
|
|
$
|
0.60
|
|
|
|
|
$
|
0.58
|
|
|
|
$
|
1.18
|
|
|
|
|
$
|
1.10
|
|
Normalized FFO per common share (diluted)
|
|
|
|
$
|
0.60
|
|
|
|
|
$
|
0.57
|
|
|
|
$
|
1.18
|
|
|
|
|
$
|
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 (loss),
calculated in accordance with GAAP, plus real estate depreciation and
amortization and the difference between FFO attributable to an equity
investment and equity in earnings (losses) of an equity investee 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,
GOV 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 GOV excludes acquisition related costs, loss on
impairment of SIR investment and losses on issuance of shares by SIR.
GOV considers FFO and Normalized FFO to be appropriate measures of
operating performance for a REIT, along with net income (loss),
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 facility and term loan 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 (loss), 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 (loss), operating income and cash flow from operating
activities as presented in GOV's Condensed Consolidated Statements of
Income and Condensed 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 June 30,
|
|
|
|
Six Months Ended June 30,
|
|
|
|
|
2015
|
|
|
|
|
2014
|
|
|
|
|
2015
|
|
|
|
|
2014
|
|
Calculation of Consolidated NOI and Consolidated Cash Basis NOI(2):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental income
|
|
|
|
$
|
62,113
|
|
|
|
|
$
|
62,428
|
|
|
|
|
$
|
124,772
|
|
|
|
|
$
|
122,248
|
|
Operating expenses
|
|
|
|
|
(23,865
|
)
|
|
|
|
|
(22,075
|
)
|
|
|
|
|
(48,056
|
)
|
|
|
|
|
(45,624
|
)
|
Consolidated property net operating income (NOI)
|
|
|
|
|
38,248
|
|
|
|
|
|
40,353
|
|
|
|
|
|
76,716
|
|
|
|
|
|
76,624
|
|
Non-cash straight line rent adjustments included in rental income
|
|
|
|
|
(1,544
|
)
|
|
|
|
|
(1,101
|
)
|
|
|
|
|
(2,207
|
)
|
|
|
|
|
(2,243
|
)
|
Lease value amortization included in rental income
|
|
|
|
|
286
|
|
|
|
|
|
215
|
|
|
|
|
|
564
|
|
|
|
|
|
405
|
|
Consolidated cash basis NOI
|
|
|
|
$
|
36,990
|
|
|
|
|
$
|
39,467
|
|
|
|
|
$
|
75,073
|
|
|
|
|
$
|
74,786
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Consolidated NOI and Consolidated Cash Basis
NOI to Net Income (Loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated cash basis NOI
|
|
|
|
$
|
36,990
|
|
|
|
|
$
|
39,467
|
|
|
|
|
$
|
75,073
|
|
|
|
|
$
|
74,786
|
|
Non-cash straight line rent adjustments included in rental income
|
|
|
|
|
1,544
|
|
|
|
|
|
1,101
|
|
|
|
|
|
2,207
|
|
|
|
|
|
2,243
|
|
Lease value amortization included in rental income
|
|
|
|
|
(286
|
)
|
|
|
|
|
(215
|
)
|
|
|
|
|
(564
|
)
|
|
|
|
|
(405
|
)
|
Consolidated NOI
|
|
|
|
|
38,248
|
|
|
|
|
|
40,353
|
|
|
|
|
|
76,716
|
|
|
|
|
|
76,624
|
|
Depreciation and amortization
|
|
|
|
|
(17,299
|
)
|
|
|
|
|
(16,191
|
)
|
|
|
|
|
(34,514
|
)
|
|
|
|
|
(31,618
|
)
|
Acquisition related costs
|
|
|
|
|
(183
|
)
|
|
|
|
|
(671
|
)
|
|
|
|
|
(189
|
)
|
|
|
|
|
(1,180
|
)
|
General and administrative
|
|
|
|
|
(3,713
|
)
|
|
|
|
|
(4,111
|
)
|
|
|
|
|
(7,717
|
)
|
|
|
|
|
(7,208
|
)
|
Operating income
|
|
|
|
|
17,053
|
|
|
|
|
|
19,380
|
|
|
|
|
|
34,296
|
|
|
|
|
|
36,618
|
|
Interest and other income
|
|
|
|
|
—
|
|
|
|
|
|
8
|
|
|
|
|
|
12
|
|
|
|
|
|
58
|
|
Interest expense
|
|
|
|
|
(9,455
|
)
|
|
|
|
|
(5,158
|
)
|
|
|
|
|
(18,757
|
)
|
|
|
|
|
(9,685
|
)
|
Loss on issuance of shares by SIR
|
|
|
|
|
(1,353
|
)
|
|
|
|
|
—
|
|
|
|
|
|
(42,124
|
)
|
|
|
|
|
—
|
|
Loss on impairment of SIR investment
|
|
|
|
|
(203,297
|
)
|
|
|
|
|
—
|
|
|
|
|
|
(203,297
|
)
|
|
|
|
|
—
|
|
Income tax expense
|
|
|
|
|
(32
|
)
|
|
|
|
|
(101
|
)
|
|
|
|
|
(62
|
)
|
|
|
|
|
(123
|
)
|
Equity in earnings of investees
|
|
|
|
|
6,094
|
|
|
|
|
|
118
|
|
|
|
|
|
5,778
|
|
|
|
|
|
21
|
|
Income (loss) from continuing operations
|
|
|
|
|
(190,990
|
)
|
|
|
|
|
14,247
|
|
|
|
|
|
(224,154
|
)
|
|
|
|
|
26,889
|
|
Income (loss) from discontinued operations
|
|
|
|
|
(173
|
)
|
|
|
|
|
361
|
|
|
|
|
|
(379
|
)
|
|
|
|
|
2,909
|
|
Net income (loss)
|
|
|
|
$
|
(191,163
|
)
|
|
|
|
$
|
14,608
|
|
|
|
|
$
|
(224,533
|
)
|
|
|
|
$
|
29,798
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Consolidated NOI to Same Property NOI(3)(4):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental income
|
|
|
|
$
|
62,113
|
|
|
|
|
$
|
62,428
|
|
|
|
|
$
|
124,772
|
|
|
|
|
$
|
122,248
|
|
Operating expenses
|
|
|
|
|
(23,865
|
)
|
|
|
|
|
(22,075
|
)
|
|
|
|
|
(48,056
|
)
|
|
|
|
|
(45,624
|
)
|
Consolidated property NOI
|
|
|
|
|
38,248
|
|
|
|
|
|
40,353
|
|
|
|
|
|
76,716
|
|
|
|
|
|
76,624
|
|
Less: NOI of properties not included in same property results
|
|
|
|
|
(2,758
|
)
|
|
|
|
|
(2,923
|
)
|
|
|
|
|
(7,412
|
)
|
|
|
|
|
(4,718
|
)
|
Same property NOI
|
|
|
|
$
|
35,490
|
|
|
|
|
$
|
37,430
|
|
|
|
|
$
|
69,304
|
|
|
|
|
$
|
71,906
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Calculation of Same Property Cash Basis NOI(3)(4):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same Property NOI
|
|
|
|
$
|
35,490
|
|
|
|
|
$
|
37,430
|
|
|
|
|
$
|
69,304
|
|
|
|
|
$
|
71,906
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash straight line rent adjustments included in rental income
|
|
|
|
|
(1,354
|
)
|
|
|
|
|
(1,031
|
)
|
|
|
|
|
(1,869
|
)
|
|
|
|
|
(2,149
|
)
|
Lease value amortization included in rental income
|
|
|
|
|
280
|
|
|
|
|
|
241
|
|
|
|
|
|
485
|
|
|
|
|
|
426
|
|
Same property cash basis NOI
|
|
|
|
$
|
34,416
|
|
|
|
|
$
|
36,640
|
|
|
|
|
$
|
67,920
|
|
|
|
|
$
|
70,183
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) The calculations of NOI and Cash Basis NOI exclude certain
components of net income (loss) in order to provide results that are
more closely related to GOV's property level results of operations. GOV
calculates NOI on a GAAP and cash basis 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 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 (loss) because they may help both
investors and management to understand the operations of GOV's
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 GOV's
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. 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 (loss), 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 GOV's needs. These measures should be considered in conjunction
with net income (loss), operating income and cash flow from operating
activities as presented in GOV's Condensed Consolidated Statements of
Income and Condensed 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.
(3) For the three months ended June 30, 2015, based on
properties GOV owned as of June 30, 2015, and which were owned
continuously since April 1, 2014, excluding properties classified as
discontinued operations.
(4) For the six months ended June 30, 2015, based on
properties GOV owned as of June 30, 2015, and which were owned
continuously since January 1, 2014, excluding properties classified as
discontinued operations.
|
Government Properties Income Trust
|
Condensed Consolidated Balance Sheets
|
(amounts in thousands, except share data)
|
(unaudited)
|
|
|
|
|
|
June 30,
|
|
|
|
December 31,
|
|
|
|
|
2015
|
|
|
|
|
2014
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
Real estate properties:
|
|
|
|
|
|
|
|
|
|
|
Land
|
|
|
|
$
|
253,058
|
|
|
|
|
$
|
254,008
|
|
Buildings and improvements
|
|
|
|
|
1,430,653
|
|
|
|
|
|
1,428,472
|
|
Total real estate properties, gross
|
|
|
|
|
1,683,711
|
|
|
|
|
|
1,682,480
|
|
Accumulated depreciation
|
|
|
|
|
(238,469
|
)
|
|
|
|
|
(219,791
|
)
|
Total real estate properties, net
|
|
|
|
|
1,445,242
|
|
|
|
|
|
1,462,689
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity investment in Select Income REIT
|
|
|
|
|
514,316
|
|
|
|
|
|
680,137
|
|
Assets of discontinued operations
|
|
|
|
|
12,449
|
|
|
|
|
|
13,165
|
|
Assets of property held for sale
|
|
|
|
|
3,161
|
|
|
|
|
|
32,797
|
|
Acquired real estate leases, net
|
|
|
|
|
133,837
|
|
|
|
|
|
150,080
|
|
Cash and cash equivalents
|
|
|
|
|
7,051
|
|
|
|
|
|
13,791
|
|
Restricted cash
|
|
|
|
|
2,454
|
|
|
|
|
|
2,280
|
|
Rents receivable, net
|
|
|
|
|
40,161
|
|
|
|
|
|
36,239
|
|
Deferred leasing costs, net
|
|
|
|
|
12,750
|
|
|
|
|
|
11,450
|
|
Deferred financing costs, net
|
|
|
|
|
11,327
|
|
|
|
|
|
12,782
|
|
Other assets, net
|
|
|
|
|
54,827
|
|
|
|
|
|
12,205
|
|
Total assets
|
|
|
|
$
|
2,237,575
|
|
|
|
|
$
|
2,427,615
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
Unsecured revolving credit facility
|
|
|
|
$
|
59,000
|
|
|
|
|
$
|
—
|
|
Unsecured term loans
|
|
|
|
|
550,000
|
|
|
|
|
|
550,000
|
|
Senior unsecured notes, net of discount
|
|
|
|
|
347,702
|
|
|
|
|
|
347,423
|
|
Mortgage notes payable, including premiums
|
|
|
|
|
185,401
|
|
|
|
|
|
187,694
|
|
Liabilities of discontinued operations
|
|
|
|
|
277
|
|
|
|
|
|
150
|
|
Liabilities of property held for sale
|
|
|
|
|
11
|
|
|
|
|
|
343
|
|
Accounts payable and other liabilities
|
|
|
|
|
50,500
|
|
|
|
|
|
26,471
|
|
Due to related persons
|
|
|
|
|
3,144
|
|
|
|
|
|
2,161
|
|
Assumed real estate lease obligations, net
|
|
|
|
|
14,297
|
|
|
|
|
|
15,924
|
|
Total liabilities
|
|
|
|
|
1,210,332
|
|
|
|
|
|
1,130,166
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders' equity:
|
|
|
|
|
|
|
|
|
|
|
Common shares of beneficial interest, $.01 par value: 100,000,000
shares
|
|
|
|
|
|
|
|
|
|
|
authorized, 71,084,349 and 70,349,227 shares issued
|
|
|
|
|
|
|
|
|
|
|
and outstanding, respectively
|
|
|
|
|
711
|
|
|
|
|
|
703
|
|
Additional paid in capital
|
|
|
|
|
1,472,270
|
|
|
|
|
|
1,457,631
|
|
Cumulative net income
|
|
|
|
|
23,914
|
|
|
|
|
|
248,447
|
|
Cumulative other comprehensive income
|
|
|
|
|
225
|
|
|
|
|
|
37
|
|
Cumulative common distributions
|
|
|
|
|
(469,877
|
)
|
|
|
|
|
(409,369
|
)
|
Total shareholders' equity
|
|
|
|
|
1,027,243
|
|
|
|
|
|
1,297,449
|
|
Total liabilities and shareholders' equity
|
|
|
|
$
|
2,237,575
|
|
|
|
|
$
|
2,427,615
|
|
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.
View source version on businesswire.com: http://www.businesswire.com/news/home/20150730005495/en/
Government Properties Income Trust
Jason Fredette, 617-219-1440
Director,
Investor Relations
Source: Government Properties Income Trust
News Provided by Acquire Media