These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934.
|
|
MARYLAND
|
|
53-0261100
|
|
(State of incorporation)
|
|
(IRS Employer Identification Number)
|
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
|
Shares of Beneficial Interest
|
WRE
|
NYSE
|
|
Large accelerated filer
|
x
|
Accelerated filer
|
o
|
|
Non-accelerated filer
|
o
|
Smaller reporting company
|
o
|
|
|
|
Emerging growth company
|
o
|
|
|
|
|
|
Page
|
|
|
||
|
|
|
|
|
Item 1.
|
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
|
|
|
Item 2.
|
||
|
|
|
|
|
Item 3.
|
||
|
|
|
|
|
Item 4.
|
||
|
|
|
|
|
|
||
|
|
|
|
|
Item 1.
|
||
|
|
|
|
|
Item 1A.
|
||
|
|
|
|
|
Item 2.
|
||
|
|
|
|
|
Item 3.
|
||
|
|
|
|
|
Item 4.
|
||
|
|
|
|
|
Item 5.
|
||
|
|
|
|
|
Item 6.
|
||
|
|
|
|
|
|
||
|
|
March 31, 2019
|
|
December 31, 2018
|
||||
|
|
(Unaudited)
|
|
|||||
|
Assets
|
|
|
|
||||
|
Land
|
$
|
612,692
|
|
|
$
|
614,659
|
|
|
Income producing property
|
2,276,385
|
|
|
2,271,926
|
|
||
|
|
2,889,077
|
|
|
2,886,585
|
|
||
|
Accumulated depreciation and amortization
|
(781,302
|
)
|
|
(770,535
|
)
|
||
|
Net income producing property
|
2,107,775
|
|
|
2,116,050
|
|
||
|
Properties under development or held for future development
|
97,288
|
|
|
87,231
|
|
||
|
Total real estate held for investment, net
|
2,205,063
|
|
|
2,203,281
|
|
||
|
Cash and cash equivalents
|
12,025
|
|
|
6,016
|
|
||
|
Restricted cash
|
1,368
|
|
|
1,624
|
|
||
|
Rents and other receivables
|
73,293
|
|
|
73,861
|
|
||
|
Prepaid expenses and other assets
|
116,718
|
|
|
132,322
|
|
||
|
Total assets
|
$
|
2,408,467
|
|
|
$
|
2,417,104
|
|
|
Liabilities
|
|
|
|
||||
|
Notes payable, net
|
$
|
995,750
|
|
|
$
|
995,397
|
|
|
Mortgage notes payable, net
|
58,805
|
|
|
59,792
|
|
||
|
Line of credit
|
228,000
|
|
|
188,000
|
|
||
|
Accounts payable and other liabilities
|
67,279
|
|
|
59,567
|
|
||
|
Dividend payable
|
—
|
|
|
24,022
|
|
||
|
Advance rents
|
10,418
|
|
|
11,736
|
|
||
|
Tenant security deposits
|
10,019
|
|
|
10,112
|
|
||
|
Total liabilities
|
1,370,271
|
|
|
1,348,626
|
|
||
|
Equity
|
|
|
|
||||
|
Shareholders’ equity
|
|
|
|
||||
|
Preferred shares; $0.01 par value; 10,000 shares authorized; no shares issued or outstanding
|
—
|
|
|
—
|
|
||
|
Shares of beneficial interest, $0.01 par value; 100,000 shares authorized; 80,029 and 79,910 shares issued and outstanding, as of March 31, 2019 and December 31, 2018, respectively
|
800
|
|
|
799
|
|
||
|
Additional paid in capital
|
1,529,916
|
|
|
1,526,574
|
|
||
|
Distributions in excess of net income
|
(498,537
|
)
|
|
(469,085
|
)
|
||
|
Accumulated other comprehensive income
|
5,670
|
|
|
9,839
|
|
||
|
Total shareholders’ equity
|
1,037,849
|
|
|
1,068,127
|
|
||
|
Noncontrolling interests in subsidiaries
|
347
|
|
|
351
|
|
||
|
Total equity
|
1,038,196
|
|
|
1,068,478
|
|
||
|
Total liabilities and equity
|
$
|
2,408,467
|
|
|
$
|
2,417,104
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
Revenue
|
|
|
|
||||
|
Real estate rental revenue
|
$
|
83,174
|
|
|
$
|
84,881
|
|
|
Expenses
|
|
|
|
||||
|
Real estate expenses
|
29,210
|
|
|
29,901
|
|
||
|
Depreciation and amortization
|
29,547
|
|
|
29,969
|
|
||
|
General and administrative expenses
|
7,429
|
|
|
5,821
|
|
||
|
Lease origination expenses
|
378
|
|
|
—
|
|
||
|
Real estate impairment
|
8,374
|
|
|
1,886
|
|
||
|
|
74,938
|
|
|
67,577
|
|
||
|
Real estate operating income
|
8,236
|
|
|
17,304
|
|
||
|
Other (expense) income
|
|
|
|
||||
|
Interest expense
|
(12,641
|
)
|
|
(12,827
|
)
|
||
|
Loss on extinguishment of debt
|
—
|
|
|
(1,178
|
)
|
||
|
|
(12,641
|
)
|
|
(14,005
|
)
|
||
|
Net (loss) income
|
(4,405
|
)
|
|
3,299
|
|
||
|
Less: Net income attributable to noncontrolling interests in subsidiaries
|
—
|
|
|
—
|
|
||
|
Net (loss) income attributable to the controlling interests
|
$
|
(4,405
|
)
|
|
$
|
3,299
|
|
|
|
|
|
|
||||
|
Basic net (loss) income attributable to the controlling interests per common share
|
$
|
(0.06
|
)
|
|
$
|
0.04
|
|
|
|
|
|
|
||||
|
Diluted net (loss) income attributable to the controlling interests per common share
|
$
|
(0.06
|
)
|
|
$
|
0.04
|
|
|
Weighted average shares outstanding – basic
|
79,881
|
|
|
78,483
|
|
||
|
Weighted average shares outstanding – diluted
|
79,881
|
|
|
78,547
|
|
||
|
|
Three Months Ended March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
Net (loss) income
|
$
|
(4,405
|
)
|
|
$
|
3,299
|
|
|
Other comprehensive (loss) income:
|
|
|
|
||||
|
Unrealized (loss) gain on interest rate hedges
|
(4,169
|
)
|
|
4,065
|
|
||
|
Comprehensive (loss) income
|
(8,574
|
)
|
|
7,364
|
|
||
|
Less: Comprehensive income attributable to noncontrolling interests
|
—
|
|
|
—
|
|
||
|
Comprehensive (loss) income attributable to the controlling interests
|
$
|
(8,574
|
)
|
|
$
|
7,364
|
|
|
|
Shares Issued and Out-standing
|
|
Shares of Beneficial Interest at Par Value
|
|
Additional Paid in Capital
|
|
Distributions in Excess of
Net Income
|
|
Accumulated Other Comprehensive Income
|
|
Total Shareholders’ Equity
|
|
Noncontrolling Interests in Subsidiaries
|
|
Total Equity
|
|||||||||||||||
|
Balance at December 31, 2018
|
79,910
|
|
|
$
|
799
|
|
|
$
|
1,526,574
|
|
|
$
|
(469,085
|
)
|
|
$
|
9,839
|
|
|
$
|
1,068,127
|
|
|
$
|
351
|
|
|
$
|
1,068,478
|
|
|
Cumulative effect of change in accounting principle (see note 2)
|
—
|
|
|
—
|
|
|
—
|
|
|
(906
|
)
|
|
—
|
|
|
(906
|
)
|
|
—
|
|
|
(906
|
)
|
|||||||
|
Net loss attributable to the controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,405
|
)
|
|
—
|
|
|
(4,405
|
)
|
|
—
|
|
|
(4,405
|
)
|
|||||||
|
Unrealized loss on interest rate hedges
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,169
|
)
|
|
(4,169
|
)
|
|
—
|
|
|
(4,169
|
)
|
|||||||
|
Distributions to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
(4
|
)
|
|||||||
|
Dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
(24,141
|
)
|
|
—
|
|
|
(24,141
|
)
|
|
—
|
|
|
(24,141
|
)
|
|||||||
|
Shares issued under dividend reinvestment program
|
43
|
|
|
—
|
|
|
1,097
|
|
|
—
|
|
|
—
|
|
|
1,097
|
|
|
—
|
|
|
1,097
|
|
|||||||
|
Share grants, net of forfeitures and tax withholdings
|
76
|
|
|
1
|
|
|
2,245
|
|
|
—
|
|
|
—
|
|
|
2,246
|
|
|
—
|
|
|
2,246
|
|
|||||||
|
Balance at March 31, 2019
|
80,029
|
|
|
$
|
800
|
|
|
$
|
1,529,916
|
|
|
$
|
(498,537
|
)
|
|
$
|
5,670
|
|
|
$
|
1,037,849
|
|
|
$
|
347
|
|
|
$
|
1,038,196
|
|
|
|
Shares Issued and Out-standing
|
|
Shares of Beneficial Interest at Par Value
|
|
Additional Paid in Capital
|
|
Distributions in Excess of
Net Income
|
|
Accumulated Other Comprehensive Income
|
|
Total Shareholders’ Equity
|
|
Noncontrolling Interests in Subsidiaries
|
|
Total Equity
|
|||||||||||||||
|
Balance, December 31, 2017
|
78,510
|
|
|
$
|
785
|
|
|
$
|
1,483,980
|
|
|
$
|
(399,213
|
)
|
|
$
|
9,419
|
|
|
$
|
1,094,971
|
|
|
$
|
365
|
|
|
$
|
1,095,336
|
|
|
Net income attributable to the controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
3,299
|
|
|
—
|
|
|
3,299
|
|
|
—
|
|
|
3,299
|
|
|||||||
|
Unrealized gain on interest rate hedges
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,065
|
|
|
4,065
|
|
|
—
|
|
|
4,065
|
|
|||||||
|
Distributions to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
(3
|
)
|
|||||||
|
Dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
(23,719
|
)
|
|
—
|
|
|
(23,719
|
)
|
|
—
|
|
|
(23,719
|
)
|
|||||||
|
Shares issued under dividend reinvestment program
|
37
|
|
|
—
|
|
|
717
|
|
|
—
|
|
|
—
|
|
|
717
|
|
|
—
|
|
|
717
|
|
|||||||
|
Share grants, net of forfeitures and tax withholdings
|
89
|
|
|
1
|
|
|
1,068
|
|
|
—
|
|
|
—
|
|
|
1,069
|
|
|
—
|
|
|
1,069
|
|
|||||||
|
Balance, March 31, 2018
|
78,636
|
|
|
$
|
786
|
|
|
$
|
1,485,765
|
|
|
$
|
(419,633
|
)
|
|
$
|
13,484
|
|
|
$
|
1,080,402
|
|
|
$
|
362
|
|
|
$
|
1,080,764
|
|
|
WASHINGTON REAL ESTATE INVESTMENT TRUST AND SUBSIDIARIES
|
|||||||
|
|
|
|
|
||||
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|||||||
|
(IN THOUSANDS)
|
|||||||
|
(UNAUDITED)
|
|||||||
|
|
|
|
|
||||
|
|
Three Months Ended March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
Cash flows from operating activities
|
|
|
|
||||
|
Net (loss) income
|
$
|
(4,405
|
)
|
|
$
|
3,299
|
|
|
Adjustments to reconcile net (loss) income to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
29,547
|
|
|
29,969
|
|
||
|
Credit losses on lease related receivables
|
—
|
|
|
176
|
|
||
|
Real estate impairment
|
8,374
|
|
|
1,886
|
|
||
|
Share-based compensation expense
|
2,826
|
|
|
1,541
|
|
||
|
Amortization of debt premiums, discounts and related financing costs
|
536
|
|
|
446
|
|
||
|
Loss on extinguishment of debt
|
—
|
|
|
1,178
|
|
||
|
Changes in operating other assets
|
(2,035
|
)
|
|
(1,374
|
)
|
||
|
Changes in operating other liabilities
|
(7,265
|
)
|
|
(475
|
)
|
||
|
Net cash provided by operating activities
|
27,578
|
|
|
36,646
|
|
||
|
Cash flows from investing activities
|
|
|
|
||||
|
Real estate acquisitions, net
|
—
|
|
|
(106,400
|
)
|
||
|
Net cash received for sale of real estate
|
—
|
|
|
78,483
|
|
||
|
Capital improvements to real estate
|
(7,281
|
)
|
|
(7,845
|
)
|
||
|
Development in progress
|
(6,091
|
)
|
|
(4,754
|
)
|
||
|
Non-real estate capital improvements
|
(67
|
)
|
|
(172
|
)
|
||
|
Net cash used in investing activities
|
(13,439
|
)
|
|
(40,688
|
)
|
||
|
Cash flows from financing activities
|
|
|
|
||||
|
Line of credit borrowings, net
|
40,000
|
|
|
94,000
|
|
||
|
Dividends paid
|
(48,165
|
)
|
|
(47,300
|
)
|
||
|
Principal payments – mortgage notes payable
|
(610
|
)
|
|
(136,309
|
)
|
||
|
Repayments of unsecured term loan debt
|
—
|
|
|
(150,000
|
)
|
||
|
Proceeds from term loan
|
—
|
|
|
250,000
|
|
||
|
Payment of financing costs
|
(252
|
)
|
|
(5,411
|
)
|
||
|
Distributions to noncontrolling interests
|
(4
|
)
|
|
(3
|
)
|
||
|
Proceeds from dividend reinvestment program
|
1,097
|
|
|
717
|
|
||
|
Payment of tax withholdings for restricted share awards
|
(452
|
)
|
|
(296
|
)
|
||
|
Net cash (used in) provided by financing activities
|
(8,386
|
)
|
|
5,398
|
|
||
|
Net increase in cash, cash equivalents and restricted cash
|
5,753
|
|
|
1,356
|
|
||
|
Cash, cash equivalents and restricted cash at beginning of period
|
7,640
|
|
|
12,623
|
|
||
|
Cash, cash equivalents and restricted cash at end of period
|
$
|
13,393
|
|
|
$
|
13,979
|
|
|
|
|
|
|
||||
|
WASHINGTON REAL ESTATE INVESTMENT TRUST AND SUBSIDIARIES
|
|||||||
|
|
|
|
|
||||
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|||||||
|
(IN THOUSANDS)
|
|||||||
|
(UNAUDITED)
|
|||||||
|
|
|
|
|
||||
|
|
Three Months Ended March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
Supplemental disclosure of cash flow information:
|
|
|
|
||||
|
Cash paid for interest, net of amounts capitalized
|
$
|
6,848
|
|
|
$
|
7,416
|
|
|
Change in accrued capital improvements and development costs
|
8,119
|
|
|
2,675
|
|
||
|
|
|
|
|
||||
|
Reconciliation of cash, cash equivalents and restricted cash:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
12,025
|
|
|
$
|
11,510
|
|
|
Restricted cash
|
1,368
|
|
|
2,469
|
|
||
|
Cash, cash equivalents and restricted cash
|
$
|
13,393
|
|
|
$
|
13,979
|
|
|
Standard/Description
|
Effective Date and Adoption Considerations
|
Effect on Financial Statements or Other significant Matters
|
|
ASU 2016-02,
Leases (Topic 842)
(“ASU 2016-02”). This standard amends existing lease accounting standards for both lessees and lessors.
Lessees
Lessees must classify most leases as either finance or operating leases. For lease contracts, or contracts with an embedded lease, with a duration of more than one year in which we are the lessee, the present value of future lease payments are recognized on our consolidated balance sheets as a right-of-use asset and a corresponding lease liability.
Lessors Lease contracts currently classified as operating leases are accounted for similarly to as under existing guidance. However, lessors are required to account for each lease and non-lease component, such as common area maintenance or tenant service revenues, of a contract separately. In July 2018, the Financial Accounting Standards Board (“FASB”) issued 2018-11, Leases (Topic 842) - Targeted Improvements (“ASU 2018-11”), which provides lessors optional transition relief from implementing this aspect of ASU 2016-02 if the following criteria are met: (1) both components have the same timing and pattern of revenue and (2) if accounted for separately, both components would be classified as an operating lease. Also under ASU 2016-02, only incremental costs or initial direct costs of executing a lease contract qualify for capitalization, while prior accounting standards allowed for the capitalization of indirect leasing costs. |
We adopted the new standard as of January 1, 2019.
|
We adopted ASU 2016-02 as of January 1, 2019 using the modified retrospective approach and by applying the transitional practical expedients noted below. Under the modified retrospective approach, we recognized a cumulative effect adjustment of $0.9 million to retained earnings as of January 1, 2019 (see note 3 for further discussion of the impact of adoption on our consolidated financial statements). We did not elect the hindsight expedient, which would have allowed us to reevaluate lease terms in calculating lease liabilities as part of adoption.
Under ASU 2018-11, the FASB offered optional transition relief, if elected as a package, and applied consistently by an entity to all of its leases. Accordingly, upon adoption we elected, as a package, the practical expedients for all leases as follows: (1) we will not reassess whether any expired or existing contracts are or contain leases, (2) we will not reassess the lease classification for any expired or existing leases, and (3) we will not reassess initial direct costs for any existing leases.
|
|
Standard/Description
|
Effective Date and Adoption Considerations
|
Effect on Financial Statements or Other significant Matters
|
|
ASU 2016-13,
Measurement of Credit Losses on Financial Instruments
. This standard requires financial assets measured at an amortized cost basis, including trade receivables, to be presented at the net amount expected to be collected.
|
The new standard is effective for public entities for fiscal years beginning after December 15, 2019 and for interim periods therein, with adoption one year earlier permitted.
|
We are currently evaluating the impact the new standard may have on our consolidated financial statements.
|
|
ASU 2018-15,
Intangibles - Goodwill and Other - Internal-Use Software
. This standard requires a customer in a cloud computing arrangement that is a service contract to follow the internal-use software guidance to determine which implementation costs to capitalize as assets.
|
The standard is effective for public entities for fiscal years beginning after December 31, 2019 and for interim periods therein, with early adoption permitted.
|
We are currently evaluating the impact the new standard may have on our consolidated financial statements.
|
|
2019
|
|
$
|
192,841
|
|
|
2020
|
|
181,544
|
|
|
|
2021
|
|
159,607
|
|
|
|
2022
|
|
139,518
|
|
|
|
2023
|
|
114,521
|
|
|
|
Thereafter
|
|
343,439
|
|
|
|
|
|
$
|
1,131,470
|
|
|
2019
|
|
$
|
191,252
|
|
|
2020
|
|
175,925
|
|
|
|
2021
|
|
153,395
|
|
|
|
2022
|
|
133,359
|
|
|
|
2023
|
|
108,564
|
|
|
|
Thereafter
|
|
304,876
|
|
|
|
|
|
$
|
1,067,371
|
|
|
2019
|
|
$
|
195
|
|
|
2020
|
|
260
|
|
|
|
2021
|
|
260
|
|
|
|
2022
|
|
260
|
|
|
|
2023
|
|
260
|
|
|
|
2024
|
|
260
|
|
|
|
Thereafter
|
|
11,895
|
|
|
|
|
|
13,390
|
|
|
|
Imputed interest
|
|
(9,233
|
)
|
|
|
Lease liability
|
|
$
|
4,157
|
|
|
Acquisition Date
|
|
Property
|
|
Type
|
|
# of units (unaudited)
|
|
Rentable
Square Feet
(unaudited)
|
|
Contract
Purchase Price
(in thousands)
|
||
|
January 18, 2018
|
|
Arlington Tower
|
|
Office
|
|
N/A
|
|
391,000
|
|
$
|
250,000
|
|
|
Disposition Date
|
|
Property Name
|
|
Segment
|
|
Rentable Square Feet/ Number of Units
|
|
Contract
Sales Price (in thousands) |
|
Gain on Sale
(in thousands) |
||||
|
January 19, 2018
|
|
Braddock Metro Center
|
|
Office
|
|
356,000
|
|
$
|
93,000
|
|
|
$
|
—
|
|
|
June 28, 2018
|
|
2445 M Street
|
|
Office
|
|
292,000
|
|
101,600
|
|
|
2,495
|
|
||
|
|
|
|
|
Total 2018
|
|
648,000
|
|
$
|
194,600
|
|
|
$
|
2,495
|
|
|
Committed capacity
|
$
|
700,000
|
|
|
Borrowings outstanding
|
(228,000
|
)
|
|
|
Unused and available
|
$
|
472,000
|
|
|
Balance at December 31, 2018
|
$
|
188,000
|
|
|
Borrowings
|
71,000
|
|
|
|
Repayments
|
(31,000
|
)
|
|
|
Balance at March 31, 2019
|
$
|
228,000
|
|
|
|
|
|
|
Fair Value
|
||||||||
|
|
|
|
|
Derivative Assets (Liabilities)
|
||||||||
|
Derivative Instrument
|
Aggregate Notional Amount
|
Effective Date
|
Maturity Date
|
March 31, 2019
|
|
December 31, 2018
|
||||||
|
Interest rate swaps
|
$
|
150,000
|
|
October 15, 2015
|
March 15, 2021
|
$
|
1,779
|
|
|
$
|
2,720
|
|
|
Interest rate swaps
|
150,000
|
|
March 31, 2017
|
July 21, 2023
|
5,808
|
|
|
7,918
|
|
|||
|
Interest rate swaps
|
100,000
|
|
June 29, 2018
|
July 21, 2023
|
(1,917
|
)
|
|
(799
|
)
|
|||
|
|
$
|
400,000
|
|
|
|
$
|
5,670
|
|
|
$
|
9,839
|
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
|
2019
|
|
2018
|
||||
|
Unrealized (loss) gain on interest rate hedges
|
|
$
|
(4,169
|
)
|
|
$
|
4,065
|
|
|
|
March 31, 2019
|
|
December 31, 2018
|
||||||||||||||||||||||||||||
|
|
Fair
Value
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Fair
Value
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
SERP
|
$
|
1,476
|
|
|
$
|
—
|
|
|
$
|
1,476
|
|
|
$
|
—
|
|
|
$
|
1,364
|
|
|
$
|
—
|
|
|
$
|
1,364
|
|
|
$
|
—
|
|
|
Interest rate swaps
|
7,587
|
|
|
—
|
|
|
7,587
|
|
|
—
|
|
|
10,638
|
|
|
—
|
|
|
10,638
|
|
|
—
|
|
||||||||
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Interest rate swaps
|
$
|
(1,917
|
)
|
|
$
|
—
|
|
|
$
|
(1,917
|
)
|
|
$
|
—
|
|
|
$
|
(799
|
)
|
|
$
|
—
|
|
|
$
|
(799
|
)
|
|
$
|
—
|
|
|
|
March 31, 2019
|
|
December 31, 2018
|
||||||||||||
|
|
Carrying Value
|
|
Fair Value
|
|
Carrying Value
|
|
Fair Value
|
||||||||
|
Cash and cash equivalents
|
$
|
12,025
|
|
|
$
|
12,025
|
|
|
$
|
6,016
|
|
|
$
|
6,016
|
|
|
Restricted cash
|
1,368
|
|
|
1,368
|
|
|
1,624
|
|
|
1,624
|
|
||||
|
Mortgage notes payable, net
|
58,805
|
|
|
59,973
|
|
|
59,792
|
|
|
60,398
|
|
||||
|
Line of credit
|
228,000
|
|
|
228,000
|
|
|
188,000
|
|
|
188,000
|
|
||||
|
Notes payable, net
|
995,750
|
|
|
1,018,430
|
|
|
995,397
|
|
|
1,015,210
|
|
||||
|
|
Three Months Ended March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
Numerator:
|
|
|
|
||||
|
Net (loss) income
|
$
|
(4,405
|
)
|
|
$
|
3,299
|
|
|
Net income attributable to noncontrolling interests in subsidiaries
|
—
|
|
|
—
|
|
||
|
Allocation of earnings to unvested restricted share awards
|
(134
|
)
|
|
(144
|
)
|
||
|
Adjusted net (loss) income attributable to the controlling interests
|
$
|
(4,539
|
)
|
|
$
|
3,155
|
|
|
Denominator:
|
|
|
|
||||
|
Weighted average shares outstanding – basic
|
79,881
|
|
|
78,483
|
|
||
|
Effect of dilutive securities:
|
|
|
|
||||
|
Operating partnership units
|
—
|
|
|
12
|
|
||
|
Employee restricted share awards
|
—
|
|
|
52
|
|
||
|
Weighted average shares outstanding – diluted
|
79,881
|
|
|
78,547
|
|
||
|
|
|
|
|
||||
|
Basic net (loss) income attributable to the controlling interests per common share
|
$
|
(0.06
|
)
|
|
$
|
0.04
|
|
|
Diluted net (loss) income attributable to the controlling interests per common share
|
$
|
(0.06
|
)
|
|
$
|
0.04
|
|
|
|
|
|
|
||||
|
Dividends declared per common share
|
$
|
0.30
|
|
|
$
|
0.30
|
|
|
|
Three Months Ended March 31, 2019
|
||||||||||||||||||
|
|
Office
|
|
Retail
|
|
Multifamily
|
|
Corporate and Other
|
|
Consolidated
|
||||||||||
|
Real estate rental revenue
|
$
|
42,293
|
|
|
$
|
16,546
|
|
|
$
|
24,335
|
|
|
$
|
—
|
|
|
$
|
83,174
|
|
|
Real estate expenses
|
15,224
|
|
|
4,516
|
|
|
9,470
|
|
|
—
|
|
|
29,210
|
|
|||||
|
Net operating income
|
$
|
27,069
|
|
|
$
|
12,030
|
|
|
$
|
14,865
|
|
|
$
|
—
|
|
|
$
|
53,964
|
|
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
(29,547
|
)
|
|||||||||
|
General and administrative expenses
|
|
|
|
|
|
|
|
|
(7,429
|
)
|
|||||||||
|
Lease origination expenses
|
|
|
|
|
|
|
|
|
(378
|
)
|
|||||||||
|
Interest expense
|
|
|
|
|
|
|
|
|
(12,641
|
)
|
|||||||||
|
Real estate impairment
|
|
|
|
|
|
|
|
|
(8,374
|
)
|
|||||||||
|
Net loss
|
|
|
|
|
|
|
|
|
(4,405
|
)
|
|||||||||
|
Less: Net income attributable to noncontrolling interests in subsidiaries
|
|
|
|
|
|
|
|
|
—
|
|
|||||||||
|
Net loss attributable to the controlling interests
|
|
|
|
|
|
|
|
|
$
|
(4,405
|
)
|
||||||||
|
Capital expenditures
|
$
|
4,923
|
|
|
$
|
555
|
|
|
$
|
1,803
|
|
|
$
|
67
|
|
|
$
|
7,348
|
|
|
Total assets
|
$
|
1,238,795
|
|
|
$
|
336,229
|
|
|
$
|
796,525
|
|
|
$
|
36,918
|
|
|
$
|
2,408,467
|
|
|
|
Three Months Ended March 31, 2018
|
||||||||||||||||||
|
|
Office
|
|
Retail
|
|
Multifamily
|
|
Corporate
and Other
|
|
Consolidated
|
||||||||||
|
Real estate rental revenue
|
$
|
45,547
|
|
|
$
|
15,671
|
|
|
$
|
23,663
|
|
|
$
|
—
|
|
|
$
|
84,881
|
|
|
Real estate expenses
|
16,302
|
|
|
4,160
|
|
|
9,439
|
|
|
—
|
|
|
29,901
|
|
|||||
|
Net operating income
|
$
|
29,245
|
|
|
$
|
11,511
|
|
|
$
|
14,224
|
|
|
$
|
—
|
|
|
$
|
54,980
|
|
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
(29,969
|
)
|
|||||||||
|
General and administrative expenses
|
|
|
|
|
|
|
|
|
(5,821
|
)
|
|||||||||
|
Interest expense
|
|
|
|
|
|
|
|
|
(12,827
|
)
|
|||||||||
|
Real estate impairment
|
|
|
|
|
|
|
|
|
(1,886
|
)
|
|||||||||
|
Loss on extinguishment of debt
|
|
|
|
|
|
|
|
|
(1,178
|
)
|
|||||||||
|
Net income
|
|
|
|
|
|
|
|
|
3,299
|
|
|||||||||
|
Less: Net income attributable to noncontrolling interests in subsidiaries
|
|
|
|
|
|
|
|
|
—
|
|
|||||||||
|
Net income attributable to the controlling interests
|
|
|
|
|
|
|
|
|
$
|
3,299
|
|
||||||||
|
Capital expenditures
|
$
|
4,945
|
|
|
$
|
475
|
|
|
$
|
2,425
|
|
|
$
|
172
|
|
|
$
|
8,017
|
|
|
Total assets
|
$
|
1,361,880
|
|
|
$
|
344,904
|
|
|
$
|
769,643
|
|
|
$
|
41,868
|
|
|
$
|
2,518,295
|
|
|
|
|
|
|
•
|
Overview.
Discussion of our business outlook, operating results, investment activity, financing activity and capital requirements to provide context for the remainder of MD&A.
|
|
•
|
Results of Operations.
Discussion of our financial results comparing the
2019
Quarter to the
2018
Quarter.
|
|
•
|
Liquidity and Capital Resources.
Discussion of our financial condition and analysis of changes in our capital structure and cash flows.
|
|
•
|
Funds From Operations
. Calculation of NAREIT Funds From Operations (“NAREIT FFO”), a non-GAAP supplemental measure to net income.
|
|
•
|
Critical Accounting Policies and Estimates.
Descriptions of accounting policies that reflect significant judgments and estimates used in the preparation of our consolidated financial statements.
|
|
•
|
Net operating income (“NOI”)
, calculated as set forth below under the caption "Results of Operations - Net Operating Income." NOI is a non-GAAP supplemental measure to net income.
|
|
•
|
Funds From Operations (“NAREIT FFO”)
, calculated as set forth below under the caption “Funds from Operations.” NAREIT FFO is a non-GAAP supplemental measure to net income.
|
|
•
|
Ending occupancy
, calculated as occupied square footage as a percentage of total square footage as of the last day of that period.
|
|
•
|
Leased percentage
, calculated as the percentage of available physical net rentable area leased for our office and retail segments and percentage of apartments leased for our multifamily segment.
|
|
•
|
Leasing activity
, including new leases, renewals and expirations.
|
|
|
Three Months Ended March 31,
|
|
|
|
|
|||||||||
|
|
2019
|
|
2018
|
|
$ Change
|
|
% Change
|
|||||||
|
Net (loss) income attributable to the controlling interests
|
$
|
(4,405
|
)
|
|
$
|
3,299
|
|
|
$
|
(7,704
|
)
|
|
(233.5
|
)%
|
|
NOI
(1)
|
$
|
53,964
|
|
|
$
|
54,980
|
|
|
$
|
(1,016
|
)
|
|
(1.8
|
)%
|
|
NAREIT FFO
(2)
|
$
|
33,516
|
|
|
$
|
35,154
|
|
|
$
|
(1,638
|
)
|
|
(4.7
|
)%
|
|
|
|
|
|
|
|
|
|
|||||||
|
(1)
See page
27
of the MD&A for a reconciliation of NOI to net income.
|
||||||||||||||
|
(2)
See page
33
of the MD&A for a reconciliation of NAREIT FFO to net income.
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
Non-Same-Store
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
|
Same-Store
|
|
|
|
|
|
Acquisitions
(1)
|
|
Development/
Re-development
(2)
|
|
Held for Sale or Sold
(3)
|
|
All Properties
|
|
|
||||||||||||||||||||||||||||||||||||||
|
|
2019
|
|
2018
|
|
$
Change
|
|
%
Change
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
|
$
Change |
|
%
Change |
||||||||||||||||||||||||||
|
Real estate rental revenue
|
$
|
77,691
|
|
|
$
|
75,408
|
|
|
$
|
2,283
|
|
|
3.0
|
%
|
|
$
|
5,483
|
|
|
$
|
4,634
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,839
|
|
|
$
|
83,174
|
|
|
$
|
84,881
|
|
|
$
|
(1,707
|
)
|
|
(2.0
|
)%
|
|
Real estate expenses
|
27,858
|
|
|
27,000
|
|
|
858
|
|
|
3.2
|
%
|
|
1,352
|
|
|
927
|
|
|
—
|
|
|
21
|
|
|
—
|
|
|
1,953
|
|
|
29,210
|
|
|
29,901
|
|
|
(691
|
)
|
|
(2.3
|
)%
|
||||||||||||
|
NOI
|
$
|
49,833
|
|
|
$
|
48,408
|
|
|
$
|
1,425
|
|
|
2.9
|
%
|
|
$
|
4,131
|
|
|
$
|
3,707
|
|
|
$
|
—
|
|
|
$
|
(21
|
)
|
|
$
|
—
|
|
|
$
|
2,886
|
|
|
$
|
53,964
|
|
|
$
|
54,980
|
|
|
$
|
(1,016
|
)
|
|
(1.8
|
)%
|
|
Reconciliation to net income attributable to the controlling interests:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(29,547
|
)
|
|
(29,969
|
)
|
|
422
|
|
|
(1.4
|
)%
|
|||||||||||||||||||||||||||
|
General and administrative expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(7,429
|
)
|
|
(5,821
|
)
|
|
(1,608
|
)
|
|
27.6
|
%
|
|||||||||||||||||||||||||||
|
Lease origination expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(378
|
)
|
|
—
|
|
|
(378
|
)
|
|
|
|
|||||||||||||||||||||||||||
|
Real estate impairment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(8,374
|
)
|
|
(1,886
|
)
|
|
(6,488
|
)
|
|
344.0
|
%
|
|||||||||||||||||||||||||||
|
Interest expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(12,641
|
)
|
|
(12,827
|
)
|
|
186
|
|
|
(1.5
|
)%
|
|||||||||||||||||||||||||||
|
Loss on extinguishment of debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
(1,178
|
)
|
|
1,178
|
|
|
(100.0
|
)%
|
|||||||||||||||||||||||||||
|
Net (loss) income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,405
|
)
|
|
3,299
|
|
|
(7,704
|
)
|
|
(233.5
|
)%
|
|||||||||||||||||||||||||||
|
Less: Net income attributable to noncontrolling interests
|
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|||||||||||||||||||||||||||||
|
Net (loss) income attributable to the controlling interests
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(4,405
|
)
|
|
$
|
3,299
|
|
|
$
|
(7,704
|
)
|
|
(233.5
|
)%
|
||||||||||||||||||||||||||
|
(1)
|
Acquisitions:
|
|
(2)
|
Development/redevelopment:
|
|
(3)
|
Sold:
|
|
|
Three Months Ended March 31,
|
|
|
|
|
|||||||||
|
|
2019
|
|
2018
|
|
$ Change
|
|
% Change
|
|||||||
|
Office
|
$
|
36,810
|
|
|
$
|
36,074
|
|
|
$
|
736
|
|
|
2.0
|
%
|
|
Multifamily
|
24,335
|
|
|
23,663
|
|
|
672
|
|
|
2.8
|
%
|
|||
|
Retail
|
16,546
|
|
|
15,671
|
|
|
875
|
|
|
5.6
|
%
|
|||
|
Total same-store real estate rental revenue
|
$
|
77,691
|
|
|
$
|
75,408
|
|
|
$
|
2,283
|
|
|
3.0
|
%
|
|
•
|
Office
:
Increase
primarily due to higher recoveries of operating expenses and lease termination fees. New leases at Army Navy Building, 1140 Connecticut Avenue, Monument II and 1901 Pennsylvania Avenue were offset by lease expirations at Watergate 600 and 2000 M Street.
|
|
•
|
Multifamily
:
Increase
primarily due to higher rental rates across the portfolio.
|
|
•
|
Retail
:
Increase
primarily due to new leases at Spring Valley Shopping Center and Gateway Overlook and higher percentage rent.
|
|
|
March 31, 2019
|
|
March 31, 2018
|
|
Increase (decrease)
|
|||||||||||||||||||||
|
Segment
|
Same-Store
|
|
Non-Same-Store
|
|
Total
|
|
Same-Store
|
|
Non-Same-Store
|
|
Total
|
|
Same-Store
|
|
Non-Same-Store
|
|
Total
|
|||||||||
|
Office
|
90.4
|
%
|
|
81.9
|
%
|
|
89.6
|
%
|
|
92.3
|
%
|
|
94.4
|
%
|
|
92.8
|
%
|
|
(1.9
|
)%
|
|
(12.5
|
)%
|
|
(3.2
|
)%
|
|
Multifamily
|
95.6
|
%
|
|
N/A
|
|
|
95.6
|
%
|
|
95.4
|
%
|
|
N/A
|
|
|
95.4
|
%
|
|
0.2
|
%
|
|
N/A
|
|
|
0.2
|
%
|
|
Retail
|
91.9
|
%
|
|
N/A
|
|
|
91.9
|
%
|
|
91.1
|
%
|
|
N/A
|
|
|
91.1
|
%
|
|
0.8
|
%
|
|
N/A
|
|
|
0.8
|
%
|
|
Total
|
92.8
|
%
|
|
81.9
|
%
|
|
92.3
|
%
|
|
93.2
|
%
|
|
94.4
|
%
|
|
93.3
|
%
|
|
(0.4
|
)%
|
|
(12.5
|
)%
|
|
(1.0
|
)%
|
|
•
|
Office
: The decrease in same-store ending occupancy was primarily due to lower ending occupancy at Watergate 600, 1600 Wilson Boulevard and 2000 M Street, partially offset by higher ending occupancy at Army Navy Building.
|
|
•
|
Multifamily
: The increase in same-store ending occupancy was primarily due to higher ending occupancy at The Paramount, Bennett Park, The Ashby at McLean and Roosevelt Towers, partially offset by lower ending occupancy at The Kenmore.
|
|
•
|
Retail
: The increase in same-store ending occupancy was primarily due to higher ending occupancy at Randolph Shopping Center and Chevy Chase Metro, partially offset by lower ending occupancy at Concord Centre and Gateway Overlook.
|
|
|
Square Feet
(in thousands)
|
|
Average Rental Rate
(per square foot)
|
|
% Rental Rate Increase (Decrease)
|
|
Leasing Costs
(1)
(per square foot)
|
|
Free Rent (weighted average months)
|
|
Retention Rate
|
||||||||
|
Office
|
176
|
|
|
$
|
54.66
|
|
|
17.2
|
%
|
|
$
|
124.98
|
|
|
5.7
|
|
|
35.7
|
%
|
|
Retail
|
88
|
|
|
19.92
|
|
|
9.1
|
%
|
|
13.98
|
|
|
0.6
|
|
|
56.9
|
%
|
||
|
Total
|
264
|
|
|
42.68
|
|
|
15.8
|
%
|
|
87.72
|
|
|
4.9
|
|
|
40.6
|
%
|
||
|
|
Three Months Ended March 31,
|
|
|
|
|
|||||||||
|
|
2019
|
|
2018
|
|
$ Change
|
|
% Change
|
|||||||
|
Office
|
$
|
13,872
|
|
|
$
|
13,422
|
|
|
$
|
450
|
|
|
3.4
|
%
|
|
Multifamily
|
9,470
|
|
|
9,418
|
|
|
52
|
|
|
0.6
|
%
|
|||
|
Retail
|
4,516
|
|
|
4,160
|
|
|
356
|
|
|
8.6
|
%
|
|||
|
Total same-store real estate expenses
|
$
|
27,858
|
|
|
$
|
27,000
|
|
|
$
|
858
|
|
|
3.2
|
%
|
|
•
|
Office
:
Increase
primarily due to higher real estate tax ($0.2 million), administrative ($0.2 million) and repairs and maintenance ($0.1 million) expenses.
|
|
•
|
Multifamily
:
Increase
primarily due to higher utilities ($0.1 million) and administrative ($0.1 million) expenses, partially offset by lower real estate tax ($0.1 million) expenses.
|
|
•
|
Retail
:
Increase
primarily due to higher snow removal ($0.1 million) and real estate tax ($0.1 million) expenses, with the remainder of the variance spread across several categories.
|
|
|
Three Months Ended March 31,
|
|
|
|
|
|||||||||
|
Debt Type
|
2019
|
|
2018
|
|
$ Change
|
|
% Change
|
|||||||
|
Notes payable
|
$
|
10,132
|
|
|
$
|
9,438
|
|
|
$
|
694
|
|
|
7.4
|
%
|
|
Mortgage notes payable
|
666
|
|
|
1,135
|
|
|
(469
|
)
|
|
(41.3
|
)%
|
|||
|
Line of credit
|
2,556
|
|
|
2,626
|
|
|
(70
|
)
|
|
(2.7
|
)%
|
|||
|
Capitalized interest
|
(713
|
)
|
|
(372
|
)
|
|
(341
|
)
|
|
91.7
|
%
|
|||
|
Total
|
$
|
12,641
|
|
|
$
|
12,827
|
|
|
$
|
(186
|
)
|
|
(1.5
|
)%
|
|
•
|
Notes payable
:
Increase
primarily due to executing the $250.0 million term loan in March 2018, which increased and replaced a $150 million term loan.
|
|
•
|
Mortgage notes payable:
Decrease
primarily due to repayment of the mortgage note secured by Kenmore Apartments in August 2018.
|
|
•
|
Line of credit
:
Decrease
primarily due to lower weighted average borrowings of $210.3 million during the
2019
Quarter, as compared to $310.6 million during the
2018
Quarter. The impact of the lower weighted average borrowings was partially offset by a higher weighted average interest rate of 3.6% during the
2019
Quarter, as compared to 2.6% during the
2018
Quarter.
|
|
•
|
Capitalized interest
:
Increase
primarily due to higher spending related to the Trove, the multifamily development adjacent to The Wellington.
|
|
•
|
Funding dividends and distributions to our shareholders;
|
|
•
|
Approximately $62.5 - $67.5 million to invest in our development and redevelopment projects; and
|
|
•
|
Funding for potential property acquisitions throughout 2019, offset by proceeds from potential property dispositions.
|
|
|
Future Maturities of Debt
|
||||||||||||||||
|
Year
|
Secured Debt
|
|
Unsecured Debt
|
|
Credit Facility
|
|
Total Debt
|
|
Average Interest Rate
|
||||||||
|
2019
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
2020
|
—
|
|
|
250,000
|
|
|
—
|
|
|
250,000
|
|
|
5.1%
|
||||
|
2021
|
—
|
|
|
150,000
|
|
(2)
|
—
|
|
|
150,000
|
|
|
2.7%
|
||||
|
2022
|
44,517
|
|
|
300,000
|
|
|
|
|
344,517
|
|
|
4.0%
|
|||||
|
2023
|
—
|
|
|
250,000
|
|
(3)
|
228,000
|
|
(1)
|
478,000
|
|
|
3.2%
|
||||
|
2024
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
||||
|
Thereafter
|
—
|
|
|
50,000
|
|
|
—
|
|
|
50,000
|
|
|
7.4%
|
||||
|
Scheduled principal payments
|
$
|
44,517
|
|
|
$
|
1,000,000
|
|
|
$
|
228,000
|
|
|
$
|
1,272,517
|
|
|
3.9%
|
|
Scheduled amortization payments
|
12,243
|
|
|
—
|
|
|
—
|
|
|
12,243
|
|
|
4.8%
|
||||
|
Net discounts/premiums
|
2,308
|
|
|
(1,091
|
)
|
|
—
|
|
|
1,217
|
|
|
|
||||
|
Loan costs, net of amortization
|
(263
|
)
|
|
(3,159
|
)
|
|
—
|
|
|
(3,422
|
)
|
|
|
||||
|
Total maturities
|
$
|
58,805
|
|
|
$
|
995,750
|
|
|
$
|
228,000
|
|
|
$
|
1,282,555
|
|
|
3.9%
|
|
•
|
ratio of total debt to total asset value of not more than 0.60 to 1.00 (subject to a higher level following material acquisitions);
|
|
•
|
ratio of adjusted EBITDA (earnings before noncontrolling interests, interest expense, income tax expense, depreciation, amortization, acquisition costs, and extraordinary, unusual or nonrecurring gains and losses) to fixed charges of not less than 1.50 to 1.00;
|
|
•
|
ratio of secured indebtedness to total asset value of not more than 0.40 to 1.00;
|
|
•
|
ratio of adjusted net operating income from unencumbered properties satisfying certain criteria specified in the amended and restated credit agreement (“Credit Agreement”) to interest expense on unsecured indebtedness of not less than 1.75 to 1.00; and
|
|
•
|
ratio of unsecured indebtedness to the unencumbered pool value of properties satisfying certain criteria specified in, and valued per the terms of, the Credit Agreement of not more than 0.60 to 1.00 (subject to a higher level following material acquisitions).
|
|
•
|
A maximum ratio of 65.0% of total indebtedness to total assets;
|
|
•
|
A maximum ratio of 40.0% of secured indebtedness to total assets;
|
|
•
|
A minimum ratio of 1.50 of our income available for debt service payments to required debt service payments; and
|
|
•
|
A minimum ratio of 1.50 of total unencumbered assets to total unsecured indebtedness.
|
|
|
Three Months Ended March 31, 2019
|
||
|
Issuance of common shares
|
43
|
|
|
|
Weighted average price per share
|
$
|
25.84
|
|
|
Net proceeds
|
$
|
1,097
|
|
|
|
Three Months Ended March 31,
|
|
Change
|
|||||||||||
|
|
2019
|
|
2018
|
|
$
|
|
%
|
|||||||
|
Net cash provided by operating activities
|
$
|
27,578
|
|
|
$
|
36,646
|
|
|
$
|
(9,068
|
)
|
|
(24.7
|
)%
|
|
Net cash used in investing activities
|
(13,439
|
)
|
|
(40,688
|
)
|
|
27,249
|
|
|
67.0
|
%
|
|||
|
Net cash (used in) provided by financing activities
|
(8,386
|
)
|
|
5,398
|
|
|
(13,784
|
)
|
|
(255.4
|
)%
|
|||
|
|
Three Months Ended March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
Net (loss) income
|
$
|
(4,405
|
)
|
|
$
|
3,299
|
|
|
Adjustments:
|
|
|
|
||||
|
Depreciation and amortization
|
29,547
|
|
|
29,969
|
|
||
|
Real estate impairment
|
8,374
|
|
|
1,886
|
|
||
|
NAREIT FFO
|
$
|
33,516
|
|
|
$
|
35,154
|
|
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
Thereafter
|
|
Total
|
|
Fair Value
|
||||||||||||||||
|
Unsecured fixed rate debt
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Principal
|
$
|
—
|
|
|
$
|
250,000
|
|
|
$
|
150,000
|
|
|
$
|
300,000
|
|
|
$
|
250,000
|
|
|
$
|
50,000
|
|
|
$
|
1,000,000
|
|
|
$
|
1,018,430
|
|
|
Interest payments
|
$
|
34,476
|
|
|
$
|
39,102
|
|
|
$
|
23,665
|
|
|
$
|
22,644
|
|
|
$
|
7,807
|
|
|
$
|
16,313
|
|
|
$
|
144,007
|
|
|
|
||
|
Interest rate on debt maturities
|
—
|
%
|
|
5.1
|
%
|
|
2.7
|
%
|
|
4.0
|
%
|
|
2.9
|
%
|
|
7.4
|
%
|
|
4.0
|
%
|
|
|
|||||||||
|
Unsecured variable rate debt
(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Principal
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
228,000
|
|
|
$
|
—
|
|
|
$
|
228,000
|
|
|
$
|
228,000
|
|
|
Variable interest rate on debt maturities
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
3.5
|
%
|
|
—
|
%
|
|
3.5
|
%
|
|
|
|||||||||
|
Mortgages
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Principal amortization
(3)
(30 year schedule)
|
$
|
1,890
|
|
|
$
|
2,659
|
|
|
$
|
2,829
|
|
|
$
|
46,984
|
|
|
$
|
2,398
|
|
|
$
|
—
|
|
|
$
|
56,760
|
|
|
$
|
59,973
|
|
|
Interest payments
|
$
|
2,390
|
|
|
$
|
3,046
|
|
|
$
|
2,876
|
|
|
$
|
649
|
|
|
$
|
78
|
|
|
$
|
—
|
|
|
$
|
9,039
|
|
|
|
||
|
Weighted average interest rate on principal amortization
|
4.7
|
%
|
|
4.7
|
%
|
|
4.7
|
%
|
|
3.8
|
%
|
|
4.9
|
%
|
|
—
|
%
|
|
4.0
|
%
|
|
|
|||||||||
|
Notional Amount
|
|
|
|
Floating Index Rate
|
|
|
|
|
|
Fair Value as of:
|
||||||||
|
|
Fixed Rate
|
|
|
Effective Date
|
|
Expiration Date
|
|
March 31, 2019
|
|
December 31, 2018
|
||||||||
|
$
|
75,000
|
|
|
1.619%
|
|
One-Month LIBOR
|
|
10/15/2015
|
|
3/15/2021
|
|
$
|
895
|
|
|
$
|
1,367
|
|
|
75,000
|
|
|
1.626%
|
|
One-Month LIBOR
|
|
10/15/2015
|
|
3/15/2021
|
|
884
|
|
|
1,353
|
|
|||
|
100,000
|
|
|
1.205%
|
|
One-Month LIBOR
|
|
3/31/2017
|
|
7/21/2023
|
|
3,867
|
|
|
5,270
|
|
|||
|
50,000
|
|
|
1.208%
|
|
One-Month LIBOR
|
|
3/31/2017
|
|
7/21/2023
|
|
1,941
|
|
|
2,648
|
|
|||
|
25,000
|
|
|
2.610%
|
|
One-Month LIBOR
|
|
6/29/2018
|
|
7/21/2023
|
|
(482
|
)
|
|
(202
|
)
|
|||
|
25,000
|
|
|
2.610%
|
|
One-Month LIBOR
|
|
6/29/2018
|
|
7/21/2023
|
|
(477
|
)
|
|
(200
|
)
|
|||
|
25,000
|
|
|
2.610%
|
|
One-Month LIBOR
|
|
6/29/2018
|
|
7/21/2023
|
|
(481
|
)
|
|
(199
|
)
|
|||
|
25,000
|
|
|
2.610%
|
|
One-Month LIBOR
|
|
6/29/2018
|
|
7/21/2023
|
|
(477
|
)
|
|
(198
|
)
|
|||
|
$
|
400,000
|
|
|
|
|
|
|
|
|
|
|
$
|
5,670
|
|
|
$
|
9,839
|
|
|
Period
|
Total Number of Shares Purchased
(1)
|
Average Price Paid per Share
|
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
|
Maximum Number (or Approximate Dollar Value) of Shares that May Yet be Purchased
|
|||
|
January 1 - January 31, 2019
|
—
|
|
$
|
—
|
|
N/A
|
N/A
|
|
February 1 - February 28, 2019
|
—
|
|
—
|
|
N/A
|
N/A
|
|
|
March 1 - March 31, 2019
|
15,176
|
|
27.25
|
|
N/A
|
N/A
|
|
|
Total
|
15,176
|
|
27.25
|
|
N/A
|
N/A
|
|
|
|
|
|
Incorporated by Reference
|
|
|
||||||
|
Exhibit
Number
|
Exhibit Description
|
|
Form
|
|
File
Number
|
|
Exhibit
|
|
Filing Date
|
|
Filed
Herewith
|
|
10.1
|
|
|
|
|
|
|
|
|
|
X
|
|
|
10.2
|
|
|
|
|
|
|
|
|
|
X
|
|
|
10.3
|
|
|
|
|
|
|
|
|
|
X
|
|
|
31.1
|
|
|
|
|
|
|
|
|
|
X
|
|
|
31.2
|
|
|
|
|
|
|
|
|
|
X
|
|
|
31.3
|
|
|
|
|
|
|
|
|
|
X
|
|
|
32
|
|
|
|
|
|
|
|
|
|
X
|
|
|
101
|
The following materials from our Quarterly Report on Form 10–Q for the quarter ended March 31, 2019 formatted in eXtensible Business Reporting Language (“XBRL”): (i) the Consolidated Balance Sheets, (ii) the Condensed Consolidated Statements of Operations, (iii) the Condensed Consolidated Statements of Comprehensive Income (Loss), (iv) Consolidated Statements of Equity, (v) the Consolidated Statements of Cash Flows, and (vi) notes to these consolidated financial statements
|
|
|
|
|
|
|
|
|
|
X
|
|
WASHINGTON REAL ESTATE INVESTMENT TRUST
|
||
|
|
|
|
|
|
|
/s/ Paul T. McDermott
|
|
|
|
Paul T. McDermott
|
|
|
|
President and Chief Executive Officer
|
|
|
|
|
|
|
|
/s/ Stephen E. Riffee
|
|
|
|
Stephen E. Riffee
|
|
|
|
Executive Vice President and Chief Financial Officer
(Principal Financial Officer) |
|
|
|
|
|
|
|
/s/ W. Drew Hammond
|
|
|
|
W. Drew Hammond
|
|
|
|
Vice President, Chief Accounting Officer and Treasurer
(Principal Accounting Officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|