Fourth Quarter Net Income of $0.17 Per Share
Fourth Quarter Normalized FFO of $0.58 Per Share
Same Property Occupancy was 95.1% at Year End, Up 30 Basis Points
Year Over Year
Completed 386,972 Square Feet of Leasing in the Fourth Quarter for
a 4.3% Increase in Rents
NEWTON, Mass.--(BUSINESS WIRE)--
Government Properties Income Trust (Nasdaq: GOV) today announced its
financial results for the quarter and year ended December 31, 2016.
David Blackman, President and Chief Operating Officer of GOV, made the
following statement:
"During the fourth quarter, Government Properties Income Trust
continued to focus on leasing activity, which resulted in an increase in
same property NOI. We completed leases for 386,972 square feet at
rents that were 4.3% higher than previous rents for the same space, and
we increased consolidated occupancy by 60 basis points year over year to
95.1% at year end. We also acquired three properties totaling
approximately 562,000 square feet for $131.3 million since the end of
the previous quarter."
Results for the Quarter Ended December 31, 2016:
Net income determined in accordance with U.S. generally accepted
accounting principles, or GAAP, was $12.1 million, or $0.17 per diluted
share, for the quarter ended December 31, 2016, compared to a net loss
of $2.3 million, or $0.03 per diluted share, for the quarter ended
December 31, 2015. The net loss for the quarter ended December 31, 2015
included a non-cash loss on the distribution of The RMR Group Inc.
(Nasdaq: RMR) common stock to GOV's shareholders of $12.4 million, or
$0.17 per diluted share. The weighted average number of diluted common
shares outstanding was 71.1 million for the quarter ended December 31,
2016, and 71.0 million for the quarter ended December 31, 2015.
Normalized funds from operations, or Normalized FFO, for the quarter
ended December 31, 2016 were $41.5 million, or $0.58 per diluted share,
compared to Normalized FFO for the quarter ended December 31, 2015 of
$43.6 million, or $0.61 per diluted share.
Reconciliations of net income (loss) determined in accordance with GAAP
to funds from operations, or FFO, and Normalized FFO for the quarters
ended December 31, 2016 and 2015 appear later in this press release.
Results for the Year Ended December 31, 2016:
Net income determined in accordance with GAAP was $57.8 million, or
$0.81 per diluted share, for the year ended December 31, 2016, compared
to a net loss of $210.0 million, or $2.97 per diluted share, for the
year ended December 31, 2015. The net loss for the year ended
December 31, 2015 included non-cash losses on impairment and equity
issuances by an investee totaling $245.4 million, or $3.48 per diluted
share, and a non-cash loss on the distribution of The RMR Group Inc.
(Nasdaq: RMR) common stock to GOV's shareholders of $12.4 million, or
$0.18 per diluted share. The weighted average number of diluted common
shares outstanding was 71.1 million for the year ended December 31,
2016, and 70.7 million for the year ended December 31, 2015.
Normalized FFO for the year ended December 31, 2016 were $167.9 million,
or $2.36 per diluted share, compared to Normalized FFO for the year
ended December 31, 2015 of $168.7 million, or $2.39 per diluted share.
Reconciliations of net income (loss) determined in accordance with GAAP
to FFO and Normalized FFO for the years ended December 31, 2016 and 2015
appear later in this press release.
Leasing, Occupancy and Same Property Results:
During the quarter ended December 31, 2016, GOV entered into new and
renewal leases for 386,972 rentable square feet at weighted (by rentable
square feet) average rents that were 4.3% above prior rents for the same
space. The weighted average (by rentable square feet) lease term for
leases entered into during the quarter ended December 31, 2016 was 3.3
years. Leasing capital commitments for new and renewal leases entered
into during the quarter ended December 31, 2016 were $3.5 million, or
$2.70 per square foot, per weighted average lease year.
As of December 31, 2016, 95.1% of GOV’s rentable square feet at
properties classified as continuing operations was leased. This compares
with 95.0% as of September 30, 2016 and 94.5% as of December 31, 2015.
Occupancy for properties classified as continuing operations and owned
continuously since October 1, 2015, or same properties, was 95.1% as of
December 31, 2016, which compares with 95.2% as of September 30, 2016
and 94.8% as of December 31, 2015. Same properties cash basis net
operating income, or Cash Basis NOI, increased 5.5% for the quarter
ended December 31, 2016 compared to the same period in 2015.
Reconciliations of net income (loss) determined in accordance with GAAP
to net operating income, or NOI, and to Cash Basis NOI for the quarters
and years ended December 31, 2016 and 2015 appear later in this press
release.
Recent Acquisition Activities:
As previously disclosed, in August 2016, GOV entered an agreement to
acquire transferable development rights that would allow GOV to expand a
property that it owns in Washington, D.C. for a purchase price of $2.0
million, excluding acquisition costs. This acquisition is currently
expected to occur in the third quarter of 2017.
In December 2016, GOV acquired an office property (one building) located
in Rancho Cordova, CA with 82,896 rentable square feet for a purchase
price of $13.9 million, excluding acquisition costs. This property is
100% leased, including 77% leased to the State of California with a
remaining lease term of 7.2 years as of the date of acquisition.
Also in December 2016, GOV acquired an office property (three buildings)
located in Chantilly, VA with 409,478 rentable square feet for a
purchase price of $104.2 million, excluding acquisition costs. This
property is 98% leased to three government contractors with a remaining
average lease term of 6.1 years as of the date of acquisition.
In January 2017, GOV acquired an office property (one building) located
in Manassas, VA with 69,374 rentable square feet for a purchase price of
$13.2 million, excluding acquisition costs. This property is 100% leased
to Prince William County with a remaining lease term of 9.1 years as of
the date of acquisition.
Recent Disposition Activities:
As previously disclosed, in March 2016, GOV has entered an agreement to
sell an office property (one building) located in Falls Church, VA with
164,746 rentable square feet and a net book value of $12.3 million at
December 31, 2016. The contract sales price is $13.1 million, excluding
closing costs. This sale is currently expected to occur in the first
quarter of 2017.
Conference Call:
On Wednesday, February 22, 2017, at 11:00 a.m. Eastern Time, President
and Chief Operating Officer, David Blackman, and Chief Financial Officer
and Treasurer, Mark Kleifges, will host a conference call to discuss
GOV’s fourth quarter and full year 2016 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 Wednesday, March 1, 2017. To hear the replay, dial
(412) 317-0088. The replay pass code is 10099875. 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 2016 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 managed by
the operating subsidiary of The RMR Group Inc. (Nasdaq: RMR), an
alternative asset management company that 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”, “WILL”, “MAY” AND NEGATIVES OR DERIVATIVES OF THESE 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 GOV’S FORWARD LOOKING STATEMENTS AS A RESULT
OF VARIOUS FACTORS. FOR EXAMPLE:
-
MR. BLACKMAN'S STATEMENTS REGARDING GOV'S QUARTERLY LEASING ACTIVITY
AND IMPROVED OCCUPANCY AND SAME PROPERTY NOI MAY IMPLY THAT THESE
MEASURES MAY CONTINUE TO INCREASE. HOWEVER, THERE CAN BE NO ASSURANCE
THAT GOV'S OCCUPANCY OR SAME PROPERTY NOI WILL INCREASE IN THE FUTURE
OR REMAIN AT CURRENT LEVELS OR THAT FUTURE LEASING ACTIVITY WILL
RESULT IN HIGHER RENTAL RATES THAN PREVIOUS LEASES FOR THE SAME SPACE
OR INCREASED SAME PROPERTY NOI. IN FACT, GOV'S FUTURE PROPERTY
OCCUPANCIES AND SAME PROPERTY NOI MAY DECREASE AND ANY FUTURE LEASING
ACTIVITY MAY YIELD LOWER RENTAL RATES THAN PREVIOUS LEASES FOR THE
SAME SPACE.
-
GOV HAS ENTERED INTO AN AGREEMENT TO ACQUIRE CERTAIN TRANSFERABLE
DEVELOPMENT RIGHTS. THIS TRANSACTION IS SUBJECT TO CONDITIONS. THESE
CONDITIONS MAY NOT BE MET AND THIS TRANSACTION MAY NOT OCCUR, MAY BE
DELAYED OR THE TERMS MAY CHANGE.
-
GOV HAS ENTERED INTO AN AGREEMENT TO SELL ONE PROPERTY. THIS
TRANSACTION IS SUBJECT TO CONDITIONS. THESE CONDITIONS MAY NOT BE MET
AND THIS TRANSACTION MAY NOT OCCUR, MAY BE DELAYED OR THE TERMS MAY
CHANGE.
THE INFORMATION CONTAINED IN GOV’S FILINGS WITH THE SECURITIES AND
EXCHANGE COMMISSION, OR SEC, 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 OR IMPLIED BY GOV’S FORWARD LOOKING STATEMENTS. GOV’S FILINGS
WITH THE SEC ARE AVAILABLE ON THE SEC’S 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
|
Consolidated Statements of Income (Loss)
|
(amounts in thousands, except per share data)
|
(unaudited)
|
|
|
|
|
|
Three Months Ended December 31,
|
|
|
|
Year Ended December 31,
|
|
|
|
|
2016
|
|
|
|
2015
|
|
|
|
2016
|
|
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental income
|
|
|
|
$
|
66,030
|
|
|
|
|
$
|
61,685
|
|
|
|
|
$
|
258,180
|
|
|
|
|
$
|
248,549
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate taxes
|
|
|
|
7,893
|
|
|
|
|
7,087
|
|
|
|
|
30,703
|
|
|
|
|
29,906
|
|
Utility expenses
|
|
|
|
3,939
|
|
|
|
|
4,128
|
|
|
|
|
17,269
|
|
|
|
|
17,916
|
|
Other operating expenses
|
|
|
|
14,259
|
|
|
|
|
13,766
|
|
|
|
|
54,290
|
|
|
|
|
50,425
|
|
Depreciation and amortization
|
|
|
|
18,440
|
|
|
|
|
17,021
|
|
|
|
|
73,153
|
|
|
|
|
68,696
|
|
Acquisition related costs
|
|
|
|
828
|
|
|
|
|
352
|
|
|
|
|
1,191
|
|
|
|
|
811
|
|
General and administrative
|
|
|
|
3,547
|
|
|
|
|
3,395
|
|
|
|
|
14,897
|
|
|
|
|
14,826
|
|
Total expenses
|
|
|
|
48,906
|
|
|
|
|
45,749
|
|
|
|
|
191,503
|
|
|
|
|
182,580
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
17,124
|
|
|
|
|
15,936
|
|
|
|
|
66,677
|
|
|
|
|
65,969
|
|
Dividend income
|
|
|
|
304
|
|
|
|
|
811
|
|
|
|
|
971
|
|
|
|
|
811
|
|
Interest income
|
|
|
|
95
|
|
|
|
|
—
|
|
|
|
|
158
|
|
|
|
|
14
|
|
Interest expense (including net amortization of debt premium and
discounts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and debt issuance costs of $808, $355, $2,832 and $1,376,
respectively)
|
|
|
|
(12,774
|
)
|
|
|
|
(9,114
|
)
|
|
|
|
(45,060
|
)
|
|
|
|
(37,008
|
)
|
Gain on early extinguishment of debt
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
104
|
|
|
|
|
34
|
|
Loss on distribution to common shareholders of The RMR Group Inc.
common stock
|
|
|
|
—
|
|
|
|
|
(12,368
|
)
|
|
|
|
—
|
|
|
|
|
(12,368
|
)
|
Net gain (loss) on issuance of shares by Select Income REIT
|
|
|
|
(2
|
)
|
|
|
|
—
|
|
|
|
|
86
|
|
|
|
|
(42,145
|
)
|
Loss on impairment of Select Income REIT investment
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
(203,297
|
)
|
Income (loss) from continuing operations before income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and equity in earnings of investees
|
|
|
|
4,747
|
|
|
|
|
(4,735
|
)
|
|
|
|
22,936
|
|
|
|
|
(227,990
|
)
|
Income tax expense
|
|
|
|
(38
|
)
|
|
|
|
(37
|
)
|
|
|
|
(101
|
)
|
|
|
|
(86
|
)
|
Equity in earnings of investees
|
|
|
|
7,516
|
|
|
|
|
2,568
|
|
|
|
|
35,518
|
|
|
|
|
18,640
|
|
Income (loss) from continuing operations
|
|
|
|
12,225
|
|
|
|
|
(2,204
|
)
|
|
|
|
58,353
|
|
|
|
|
(209,436
|
)
|
Loss from discontinued operations
|
|
|
|
(160
|
)
|
|
|
|
(135
|
)
|
|
|
|
(589
|
)
|
|
|
|
(525
|
)
|
Income (loss) before gain on sale of property
|
|
|
|
12,065
|
|
|
|
|
(2,339
|
)
|
|
|
|
57,764
|
|
|
|
|
(209,961
|
)
|
Gain on sale of property
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
79
|
|
|
|
|
—
|
|
Net income (loss)
|
|
|
|
$
|
12,065
|
|
|
|
|
$
|
(2,339
|
)
|
|
|
|
$
|
57,843
|
|
|
|
|
$
|
(209,961
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding (basic)
|
|
|
|
71,079
|
|
|
|
|
71,030
|
|
|
|
|
71,050
|
|
|
|
|
70,700
|
|
Weighted average common shares outstanding (diluted)
|
|
|
|
71,079
|
|
|
|
|
71,030
|
|
|
|
|
71,071
|
|
|
|
|
70,700
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per common share amounts (basic and diluted):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations
|
|
|
|
$
|
0.17
|
|
|
|
|
$
|
(0.03
|
)
|
|
|
|
$
|
0.82
|
|
|
|
|
$
|
(2.96
|
)
|
Loss from discontinued operations
|
|
|
|
$
|
—
|
|
|
|
|
$
|
—
|
|
|
|
|
$
|
(0.01
|
)
|
|
|
|
$
|
(0.01
|
)
|
Net income (loss)
|
|
|
|
$
|
0.17
|
|
|
|
|
$
|
(0.03
|
)
|
|
|
|
$
|
0.81
|
|
|
|
|
$
|
(2.97
|
)
|
|
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,
|
|
|
|
|
2016
|
|
|
|
2015
|
|
|
|
2016
|
|
|
|
2015
|
Calculation of Funds from Operations (FFO) and Normalized FFO:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
|
$
|
12,065
|
|
|
|
|
$
|
(2,339
|
)
|
|
|
|
$
|
57,843
|
|
|
|
|
$
|
(209,961
|
)
|
Add: Depreciation and amortization
|
|
|
|
18,440
|
|
|
|
|
17,021
|
|
|
|
|
73,153
|
|
|
|
|
68,696
|
|
FFO attributable to SIR investment
|
|
|
|
17,618
|
|
|
|
|
12,144
|
|
|
|
|
71,227
|
|
|
|
|
56,105
|
|
Less: Equity in earnings of SIR
|
|
|
|
(7,486
|
)
|
|
|
|
(2,618
|
)
|
|
|
|
(35,381
|
)
|
|
|
|
(18,620
|
)
|
Gain on sale of property
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
(79
|
)
|
|
|
|
—
|
|
FFO
|
|
|
|
40,637
|
|
|
|
|
24,208
|
|
|
|
|
166,763
|
|
|
|
|
(103,780
|
)
|
Add: Acquisition related costs
|
|
|
|
828
|
|
|
|
|
352
|
|
|
|
|
1,191
|
|
|
|
|
811
|
|
Loss on distribution to common shareholders of RMR common stock
|
|
|
|
—
|
|
|
|
|
12,368
|
|
|
|
|
—
|
|
|
|
|
12,368
|
|
Loss on issuance of shares by SIR
|
|
|
|
2
|
|
|
|
|
—
|
|
|
|
|
2
|
|
|
|
|
42,145
|
|
Loss on impairment of SIR investment
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
203,297
|
|
Normalized FFO attributable to SIR investment
|
|
|
|
17,684
|
|
|
|
|
18,835
|
|
|
|
|
71,313
|
|
|
|
|
70,012
|
|
Less: FFO attributable to SIR investment
|
|
|
|
(17,618
|
)
|
|
|
|
(12,144
|
)
|
|
|
|
(71,227
|
)
|
|
|
|
(56,105
|
)
|
Gain on early extinguishment of debt
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
(104
|
)
|
|
|
|
(34
|
)
|
Gain on issuance of shares by SIR
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
(88
|
)
|
|
|
|
—
|
|
Normalized FFO
|
|
|
|
$
|
41,533
|
|
|
|
|
$
|
43,619
|
|
|
|
|
$
|
167,850
|
|
|
|
|
$
|
168,714
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding (basic)
|
|
|
|
71,079
|
|
|
|
|
71,030
|
|
|
|
|
71,050
|
|
|
|
|
70,700
|
|
Weighted average common shares outstanding (diluted)
|
|
|
|
71,079
|
|
|
|
|
71,030
|
|
|
|
|
71,071
|
|
|
|
|
70,700
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per common share amounts (basic and diluted):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
|
$
|
0.17
|
|
|
|
|
$
|
(0.03
|
)
|
|
|
|
$
|
0.81
|
|
|
|
|
$
|
(2.97
|
)
|
FFO
|
|
|
|
$
|
0.57
|
|
|
|
|
$
|
0.34
|
|
|
|
|
$
|
2.35
|
|
|
|
|
$
|
(1.47
|
)
|
Normalized FFO
|
|
|
|
$
|
0.58
|
|
|
|
|
$
|
0.61
|
|
|
|
|
$
|
2.36
|
|
|
|
|
$
|
2.39
|
|
Distributions declared per share
|
|
|
|
$
|
0.43
|
|
|
|
|
$
|
0.43
|
|
|
|
|
$
|
1.72
|
|
|
|
|
$
|
1.72
|
|
|
(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 of
an equity investee but excluding impairment charges on real estate
assets, 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 Select Income REIT,
or SIR, GOV includes business management incentive fees, if any,
only in the fourth quarter versus the quarter when they are
recognized as expense in accordance with GAAP due to their
quarterly volatility not necessarily being indicative of GOV’s
core operating performance and the uncertainty as to whether any
such business management incentive fees will ultimately be payable
when all contingencies for determining any such fees are
determined at the end of the calendar year, and GOV excludes
acquisition related costs, gains or losses on early extinguishment
of debt, loss on impairment of SIR investment, gains or losses on
issuance of shares by SIR and loss on distribution to common
shareholders of RMR common stock. GOV considers FFO and
Normalized FFO to be appropriate supplemental measures of
operating performance for a REIT, along with net income (loss) and
operating income. 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 qualification for taxation as a
REIT, limitations in GOV’s credit agreement and public debt
covenants, the availability to GOV 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) or operating
income as an indicator of GOV's operating performance or as a
measure of GOV’s liquidity. These measures should be considered in
conjunction with net income (loss) and operating income as
presented in GOV's Consolidated Statements of Income (Loss). 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,
|
|
|
|
|
2016
|
|
|
|
2015
|
|
|
|
2016
|
|
|
|
2015
|
Calculation of NOI and Cash Basis NOI (2):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental income
|
|
|
|
$
|
66,030
|
|
|
|
|
$
|
61,685
|
|
|
|
|
$
|
258,180
|
|
|
|
|
$
|
248,549
|
|
Property operating expenses
|
|
|
|
(26,091
|
)
|
|
|
|
(24,981
|
)
|
|
|
|
(102,262
|
)
|
|
|
|
(98,247
|
)
|
Property net operating income (NOI)
|
|
|
|
39,939
|
|
|
|
|
36,704
|
|
|
|
|
155,918
|
|
|
|
|
150,302
|
|
Non-cash straight line rent adjustments included in rental income (3)
|
|
|
|
(902
|
)
|
|
|
|
(1,159
|
)
|
|
|
|
(2,691
|
)
|
|
|
|
(3,978
|
)
|
Lease value amortization included in rental income (3)
|
|
|
|
355
|
|
|
|
|
293
|
|
|
|
|
1,457
|
|
|
|
|
1,155
|
|
Non-cash amortization included in property operating expenses
(4)
|
|
|
|
(121
|
)
|
|
|
|
(121
|
)
|
|
|
|
(484
|
)
|
|
|
|
(246
|
)
|
Cash Basis NOI
|
|
|
|
$
|
39,271
|
|
|
|
|
$
|
35,717
|
|
|
|
|
$
|
154,200
|
|
|
|
|
$
|
147,233
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of NOI and Cash Basis NOI to Net Income (Loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Basis NOI
|
|
|
|
$
|
39,271
|
|
|
|
|
$
|
35,717
|
|
|
|
|
$
|
154,200
|
|
|
|
|
$
|
147,233
|
|
Non-cash straight line rent adjustments included in rental income (3)
|
|
|
|
902
|
|
|
|
|
1,159
|
|
|
|
|
2,691
|
|
|
|
|
3,978
|
|
Lease value amortization included in rental income (3)
|
|
|
|
(355
|
)
|
|
|
|
(293
|
)
|
|
|
|
(1,457
|
)
|
|
|
|
(1,155
|
)
|
Non-cash amortization included in property operating expenses (4)
|
|
|
|
121
|
|
|
|
|
121
|
|
|
|
|
484
|
|
|
|
|
246
|
|
NOI
|
|
|
|
39,939
|
|
|
|
|
36,704
|
|
|
|
|
155,918
|
|
|
|
|
150,302
|
|
Depreciation and amortization
|
|
|
|
(18,440
|
)
|
|
|
|
(17,021
|
)
|
|
|
|
(73,153
|
)
|
|
|
|
(68,696
|
)
|
Acquisition related costs
|
|
|
|
(828
|
)
|
|
|
|
(352
|
)
|
|
|
|
(1,191
|
)
|
|
|
|
(811
|
)
|
General and administrative
|
|
|
|
(3,547
|
)
|
|
|
|
(3,395
|
)
|
|
|
|
(14,897
|
)
|
|
|
|
(14,826
|
)
|
Operating income
|
|
|
|
17,124
|
|
|
|
|
15,936
|
|
|
|
|
66,677
|
|
|
|
|
65,969
|
|
Dividend income
|
|
|
|
304
|
|
|
|
|
811
|
|
|
|
|
971
|
|
|
|
|
811
|
|
Interest income
|
|
|
|
95
|
|
|
|
|
—
|
|
|
|
|
158
|
|
|
|
|
14
|
|
Interest expense
|
|
|
|
(12,774
|
)
|
|
|
|
(9,114
|
)
|
|
|
|
(45,060
|
)
|
|
|
|
(37,008
|
)
|
Gain on early extinguishment of debt
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
104
|
|
|
|
|
34
|
|
Loss on distribution to common shareholders of RMR common stock
(5)
|
|
|
|
—
|
|
|
|
|
(12,368
|
)
|
|
|
|
—
|
|
|
|
|
(12,368
|
)
|
Net gain (loss) on issuance of shares by SIR
|
|
|
|
(2
|
)
|
|
|
|
—
|
|
|
|
|
86
|
|
|
|
|
(42,145
|
)
|
Loss on impairment of SIR investment
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
(203,297
|
)
|
Income tax expense
|
|
|
|
(38
|
)
|
|
|
|
(37
|
)
|
|
|
|
(101
|
)
|
|
|
|
(86
|
)
|
Equity in earnings of investees
|
|
|
|
7,516
|
|
|
|
|
2,568
|
|
|
|
|
35,518
|
|
|
|
|
18,640
|
|
Income (loss) from continuing operations
|
|
|
|
12,225
|
|
|
|
|
(2,204
|
)
|
|
|
|
58,353
|
|
|
|
|
(209,436
|
)
|
Loss from discontinued operations
|
|
|
|
(160
|
)
|
|
|
|
(135
|
)
|
|
|
|
(589
|
)
|
|
|
|
(525
|
)
|
Income (loss) before gain on sale of property
|
|
|
|
12,065
|
|
|
|
|
(2,339
|
)
|
|
|
|
57,764
|
|
|
|
|
(209,961
|
)
|
Gain on sale of property
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
79
|
|
|
|
|
—
|
|
Net income (loss)
|
|
|
|
$
|
12,065
|
|
|
|
|
$
|
(2,339
|
)
|
|
|
|
|
$
|
57,843
|
|
|
|
|
$
|
(209,961
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of NOI to Same Property NOI (6) (7):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental income
|
|
|
|
$
|
66,030
|
|
|
|
|
$
|
61,685
|
|
|
|
|
$
|
258,180
|
|
|
|
|
$
|
248,549
|
|
Property operating expenses
|
|
|
|
(26,091
|
)
|
|
|
|
(24,981
|
)
|
|
|
|
(102,262
|
)
|
|
|
|
(98,247
|
)
|
Property NOI
|
|
|
|
39,939
|
|
|
|
|
36,704
|
|
|
|
|
155,918
|
|
|
|
|
150,302
|
|
Less: NOI of properties not included in same property results
|
|
|
|
(1,759
|
)
|
|
|
|
—
|
|
|
|
|
(5,124
|
)
|
|
|
|
(884
|
)
|
Same property NOI
|
|
|
|
$
|
38,180
|
|
|
|
|
$
|
36,704
|
|
|
|
|
$
|
150,794
|
|
|
|
|
$
|
149,418
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Calculation of Same Property Cash Basis NOI (6) (7):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same property NOI
|
|
|
|
$
|
38,180
|
|
|
|
|
$
|
36,704
|
|
|
|
|
$
|
150,794
|
|
|
|
|
$
|
149,418
|
|
Plus: Lease value amortization included in rental income (3)
|
|
|
|
384
|
|
|
|
|
293
|
|
|
|
|
1,496
|
|
|
|
|
1,155
|
|
Less: Non-cash straight line rent adjustments included in rental
income (3)
|
|
|
|
(749
|
)
|
|
|
|
(1,159
|
)
|
|
|
|
(2,362
|
)
|
|
|
|
(4,067
|
)
|
Non-cash amortization included in property operating expenses (4)
|
|
|
|
(121
|
)
|
|
|
|
(121
|
)
|
|
|
|
(483
|
)
|
|
|
|
(241
|
)
|
Same property Cash Basis NOI
|
|
|
|
$
|
37,694
|
|
|
|
|
$
|
35,717
|
|
|
|
|
$
|
149,445
|
|
|
|
|
$
|
146,265
|
|
|
(1) GOV calculates NOI and Cash Basis NOI as shown above.
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 defines NOI as income from its rental of real
estate less its property operating expenses. NOI excludes
amortization of capitalized tenant improvement costs and leasing
commissions because GOV records those amounts as depreciation and
amortization. GOV defines Cash Basis NOI as NOI excluding non-cash
straight line rent adjustments, lease value amortization and
non-cash amortization included in other operating expenses. 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 generated and 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) or operating income as an
indicator of our operating performance or as a measure of GOV’s
liquidity. These measures should be considered in conjunction with
net income (loss) and operating income as presented in GOV’s
Consolidated Statements of Income (Loss). Other REITs and real
estate companies may calculate NOI and Cash Basis NOI differently
than GOV does.
(2) Excludes one property (one building) classified as
discontinued operations.
(3) GOV reports rental income on a straight line basis
over the terms of the respective leases; as a result, rental
income includes non-cash straight line rent adjustments. Rental
income also includes expense reimbursements, tax escalations,
parking revenues, service income and other fixed and variable
charges paid to GOV by its tenants, as well as the net effect of
non-cash amortization of intangible lease assets and liabilities.
(4) GOV recorded a liability for the amount by which the
estimated fair value for accounting purposes exceeded the price
GOV paid for its investment in RMR common stock in June 2015. A
portion of this liability is being amortized on a straight line
basis through December 31, 2035 as a reduction to property
management fees, which are included in property operating expenses.
(5) Amount represents a non-cash loss recorded as a
result of the closing price of RMR common stock being lower than
GOV's carrying amount per share on the day RMR common stock was
distributed to GOV's shareholders.
(6) For the three months ended December 31, 2016 and
2015, same property NOI and same property cash basis NOI are based
on properties GOV owned as of December 31, 2016 and which it owned
continuously since October 1, 2015, excluding one property (one
building) classified as discontinued operations.
(7) For the years ended December 31, 2016 and 2015, same
property NOI and same property cash basis NOI are based on
properties GOV owned as of December 31, 2016 and which it owned
continuously since January 1, 2015, excluding one property (one
building) classified as discontinued operations.
|
|
Government Properties Income Trust
|
Consolidated Balance Sheets
|
(amounts in thousands, except share data)
|
(unaudited)
|
|
|
|
|
|
As of December 31,
|
|
|
|
|
2016
|
|
|
|
2015
|
ASSETS
|
|
|
|
|
|
|
|
|
Real estate properties:
|
|
|
|
|
|
|
|
|
Land
|
|
|
|
$
|
267,855
|
|
|
|
|
$
|
253,058
|
|
Buildings and improvements
|
|
|
|
1,620,905
|
|
|
|
|
1,443,074
|
|
Total real estate properties, gross
|
|
|
|
1,888,760
|
|
|
|
|
1,696,132
|
|
Accumulated depreciation
|
|
|
|
(296,804
|
)
|
|
|
|
(255,879
|
)
|
Total real estate properties, net
|
|
|
|
1,591,956
|
|
|
|
|
1,440,253
|
|
Equity investment in Select Income REIT
|
|
|
|
487,708
|
|
|
|
|
491,369
|
|
Assets of discontinued operations
|
|
|
|
12,541
|
|
|
|
|
12,468
|
|
Assets of property held for sale
|
|
|
|
—
|
|
|
|
|
3,098
|
|
Acquired real estate leases, net
|
|
|
|
124,848
|
|
|
|
|
118,267
|
|
Cash and cash equivalents
|
|
|
|
29,941
|
|
|
|
|
8,785
|
|
Restricted cash
|
|
|
|
530
|
|
|
|
|
1,022
|
|
Rents receivable, net
|
|
|
|
48,458
|
|
|
|
|
45,269
|
|
Deferred leasing costs, net
|
|
|
|
21,079
|
|
|
|
|
14,299
|
|
Other assets, net
|
|
|
|
68,005
|
|
|
|
|
33,680
|
|
Total assets
|
|
|
|
$
|
2,385,066
|
|
|
|
|
$
|
2,168,510
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
Unsecured revolving credit facility
|
|
|
|
$
|
160,000
|
|
|
|
|
$
|
117,000
|
|
Unsecured term loans, net
|
|
|
|
547,171
|
|
|
|
|
546,490
|
|
Senior unsecured notes, net
|
|
|
|
646,844
|
|
|
|
|
345,809
|
|
Mortgage notes payable, net
|
|
|
|
27,837
|
|
|
|
|
136,299
|
|
Liabilities of discontinued operations
|
|
|
|
45
|
|
|
|
|
54
|
|
Liabilities of property held for sale
|
|
|
|
—
|
|
|
|
|
43
|
|
Accounts payable and other liabilities
|
|
|
|
54,019
|
|
|
|
|
50,543
|
|
Due to related persons
|
|
|
|
3,520
|
|
|
|
|
2,886
|
|
Assumed real estate lease obligations, net
|
|
|
|
10,626
|
|
|
|
|
12,735
|
|
Total liabilities
|
|
|
|
1,450,062
|
|
|
|
|
1,211,859
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders’ equity:
|
|
|
|
|
|
|
|
|
Common shares of beneficial interest, $.01 par value: 100,000,000
shares
|
|
|
|
|
|
|
|
|
authorized, 71,177,906 and 71,126,308 shares issued and outstanding,
respectively
|
|
|
|
712
|
|
|
|
|
711
|
|
Additional paid in capital
|
|
|
|
1,473,533
|
|
|
|
|
1,472,482
|
|
Cumulative net income
|
|
|
|
96,329
|
|
|
|
|
38,486
|
|
Cumulative other comprehensive income (loss)
|
|
|
|
26,957
|
|
|
|
|
(14,867
|
)
|
Cumulative common distributions
|
|
|
|
(662,527
|
)
|
|
|
|
(540,161
|
)
|
Total shareholders’ equity
|
|
|
|
935,004
|
|
|
|
|
956,651
|
|
Total liabilities and shareholders’ equity
|
|
|
|
$
|
2,385,066
|
|
|
|
|
$
|
2,168,510
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A Maryland Real Estate Investment Trust with transferable shares of
beneficial interest listed on the Nasdaq.
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/20170222005509/en/
Source: Government Properties Income Trust