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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maryland
|
|
26-4273474
|
|
(State or Other Jurisdiction of Incorporation or
Organization)
|
|
(IRS Employer Identification No.)
|
|
Large accelerated filer ☒
|
|
Accelerated filer ☐
|
|
|
|
|
|
Non-accelerated filer ☐
|
|
Smaller reporting company ☐
|
|
|
|
|
|
Emerging growth company ☐
|
|
|
|
|
|
September 30,
|
|
December 31,
|
||||
|
|
|
2018
|
|
2017
|
||||
|
ASSETS
|
|
|
|
|
|
|
||
|
Real estate properties:
|
|
|
|
|
|
|
||
|
Land
|
|
$
|
448,714
|
|
|
$
|
627,108
|
|
|
Buildings and improvements
|
|
2,050,365
|
|
|
2,348,613
|
|
||
|
Total real estate properties, gross
|
|
2,499,079
|
|
|
2,975,721
|
|
||
|
Accumulated depreciation
|
|
(363,490
|
)
|
|
(341,848
|
)
|
||
|
Total real estate properties, net
|
|
2,135,589
|
|
|
2,633,873
|
|
||
|
|
|
|
|
|
||||
|
Assets of discontinued operations - Equity investment in Select Income REIT
|
|
453,275
|
|
|
467,499
|
|
||
|
Assets of properties held for sale
|
|
408,626
|
|
|
—
|
|
||
|
Investment in unconsolidated joint ventures
|
|
45,161
|
|
|
50,202
|
|
||
|
Acquired real estate leases, net
|
|
215,938
|
|
|
351,872
|
|
||
|
Cash and cash equivalents
|
|
9,644
|
|
|
16,569
|
|
||
|
Restricted cash
|
|
2,354
|
|
|
3,111
|
|
||
|
Rents receivable, net
|
|
55,297
|
|
|
61,429
|
|
||
|
Deferred leasing costs, net
|
|
22,181
|
|
|
22,977
|
|
||
|
Other assets, net
|
|
136,360
|
|
|
96,033
|
|
||
|
Total assets
|
|
$
|
3,484,425
|
|
|
$
|
3,703,565
|
|
|
|
|
|
|
|
||||
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
|
|
|
|
|
||
|
Unsecured revolving credit facility
|
|
$
|
467,000
|
|
|
$
|
570,000
|
|
|
Unsecured term loans, net
|
|
548,363
|
|
|
547,852
|
|
||
|
Senior unsecured notes, net
|
|
945,948
|
|
|
944,140
|
|
||
|
Mortgage notes payable, net
|
|
176,828
|
|
|
183,100
|
|
||
|
Liabilities of properties held for sale
|
|
9,998
|
|
|
—
|
|
||
|
Accounts payable and other liabilities
|
|
64,868
|
|
|
89,440
|
|
||
|
Due to related persons
|
|
23,300
|
|
|
4,859
|
|
||
|
Assumed real estate lease obligations, net
|
|
8,759
|
|
|
13,635
|
|
||
|
Total liabilities
|
|
2,245,064
|
|
|
2,353,026
|
|
||
|
|
|
|
|
|
||||
|
Commitments and contingencies
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||||
|
Preferred units of limited partnership
|
|
—
|
|
|
20,496
|
|
||
|
|
|
|
|
|
||||
|
Shareholders’ equity:
|
|
|
|
|
|
|
||
|
Common shares of beneficial interest, $.01 par value: 150,000,000 shares authorized,
|
|
|
|
|
||||
|
99,205,199 and 99,145,921 shares issued and outstanding, respectively
|
|
992
|
|
|
991
|
|
||
|
Additional paid in capital
|
|
1,969,168
|
|
|
1,968,217
|
|
||
|
Cumulative net income
|
|
204,579
|
|
|
108,144
|
|
||
|
Cumulative other comprehensive income
|
|
265
|
|
|
60,427
|
|
||
|
Cumulative common distributions
|
|
(935,643
|
)
|
|
(807,736
|
)
|
||
|
Total shareholders’ equity
|
|
1,239,361
|
|
|
1,330,043
|
|
||
|
Total liabilities and shareholders’ equity
|
|
$
|
3,484,425
|
|
|
$
|
3,703,565
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Rental income
|
$
|
106,102
|
|
|
$
|
70,179
|
|
|
$
|
322,904
|
|
|
$
|
209,362
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Real estate taxes
|
12,072
|
|
|
8,862
|
|
|
37,402
|
|
|
24,980
|
|
||||
|
Utility expenses
|
7,783
|
|
|
5,408
|
|
|
20,490
|
|
|
14,186
|
|
||||
|
Other operating expenses
|
21,785
|
|
|
14,867
|
|
|
66,221
|
|
|
44,046
|
|
||||
|
Depreciation and amortization
|
42,569
|
|
|
20,781
|
|
|
129,444
|
|
|
61,949
|
|
||||
|
Loss on impairment of real estate
|
—
|
|
|
230
|
|
|
5,800
|
|
|
230
|
|
||||
|
Acquisition and transaction related costs
|
3,813
|
|
|
—
|
|
|
3,813
|
|
|
—
|
|
||||
|
General and administrative
|
22,383
|
|
|
3,266
|
|
|
36,438
|
|
|
12,314
|
|
||||
|
Total expenses
|
110,405
|
|
|
53,414
|
|
|
299,608
|
|
|
157,705
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Operating income (loss)
|
(4,303
|
)
|
|
16,765
|
|
|
23,296
|
|
|
51,657
|
|
||||
|
Dividend income
|
304
|
|
|
304
|
|
|
912
|
|
|
911
|
|
||||
|
Unrealized gain on equity securities
|
17,425
|
|
|
—
|
|
|
40,677
|
|
|
—
|
|
||||
|
Interest income
|
140
|
|
|
1,715
|
|
|
405
|
|
|
1,843
|
|
||||
|
Interest expense (including net amortization of debt premiums and discounts
|
|
|
|
|
|
|
|
||||||||
|
and debt issuance costs of $893, $990, $2,749 and $2,605, respectively)
|
(23,374
|
)
|
|
(16,055
|
)
|
|
(69,444
|
)
|
|
(43,599
|
)
|
||||
|
Loss on early extinguishment of debt
|
—
|
|
|
(1,715
|
)
|
|
—
|
|
|
(1,715
|
)
|
||||
|
Income (loss) from continuing operations before income taxes,
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
equity in net earnings (losses) of investees and gain on sale of real estate
|
(9,808
|
)
|
|
1,014
|
|
|
(4,154
|
)
|
|
9,097
|
|
||||
|
Income tax expense
|
(9
|
)
|
|
(22
|
)
|
|
(124
|
)
|
|
(65
|
)
|
||||
|
Equity in net earnings (losses) of investees
|
94
|
|
|
31
|
|
|
(1,112
|
)
|
|
533
|
|
||||
|
Income (loss) from continuing operations
|
(9,723
|
)
|
|
1,023
|
|
|
(5,390
|
)
|
|
9,565
|
|
||||
|
Income from discontinued operations
|
9,274
|
|
|
9,966
|
|
|
23,872
|
|
|
20,516
|
|
||||
|
Income (loss) before gain on sale of real estate
|
(449
|
)
|
|
10,989
|
|
|
18,482
|
|
|
30,081
|
|
||||
|
Gain on sale of real estate
|
—
|
|
|
—
|
|
|
17,329
|
|
|
—
|
|
||||
|
Net income (loss)
|
(449
|
)
|
|
10,989
|
|
|
35,811
|
|
|
30,081
|
|
||||
|
Other comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Unrealized gain on investment in equity securities
|
—
|
|
|
3,279
|
|
|
—
|
|
|
14,389
|
|
||||
|
Equity in unrealized gain of investees
|
126
|
|
|
1,351
|
|
|
119
|
|
|
5,634
|
|
||||
|
Other comprehensive income
|
126
|
|
|
4,630
|
|
|
119
|
|
|
20,023
|
|
||||
|
Comprehensive income
|
$
|
(323
|
)
|
|
$
|
15,619
|
|
|
$
|
35,930
|
|
|
$
|
50,104
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss)
|
$
|
(449
|
)
|
|
$
|
10,989
|
|
|
$
|
35,811
|
|
|
$
|
30,081
|
|
|
Preferred units of limited partnership distributions
|
—
|
|
|
—
|
|
|
(371
|
)
|
|
—
|
|
||||
|
Net income (loss) available for common shareholders
|
$
|
(449
|
)
|
|
$
|
10,989
|
|
|
$
|
35,440
|
|
|
$
|
30,081
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common shares outstanding (basic)
|
99,071
|
|
|
$
|
96,883
|
|
|
$
|
99,055
|
|
|
$
|
79,778
|
|
|
|
Weighted average common shares outstanding (diluted)
|
99,071
|
|
|
$
|
96,958
|
|
|
$
|
99,075
|
|
|
$
|
79,852
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Per common share amounts (basic and diluted):
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Income (loss) from continuing operations
|
$
|
(0.10
|
)
|
|
$
|
0.01
|
|
|
$
|
0.12
|
|
|
$
|
0.12
|
|
|
Income from discontinued operations
|
$
|
0.09
|
|
|
$
|
0.10
|
|
|
$
|
0.24
|
|
|
$
|
0.26
|
|
|
Net income (loss) available for common shareholders
|
$
|
0.00
|
|
|
$
|
0.11
|
|
|
$
|
0.36
|
|
|
$
|
0.38
|
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
|
2018
|
|
2017
|
||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
||
|
Net income
|
|
$
|
35,811
|
|
|
$
|
30,081
|
|
|
Adjustments to reconcile net income to cash provided by operating activities:
|
|
|
|
|
|
|
||
|
Depreciation
|
|
51,121
|
|
|
35,460
|
|
||
|
Net amortization of debt premiums and discounts and debt issuance costs
|
|
2,749
|
|
|
2,605
|
|
||
|
Gain on sale of real estate
|
|
(17,329
|
)
|
|
—
|
|
||
|
Loss on early extinguishment of debt
|
|
—
|
|
|
1,715
|
|
||
|
Straight line rental income
|
|
(7,825
|
)
|
|
(3,115
|
)
|
||
|
Amortization of acquired real estate leases
|
|
77,434
|
|
|
25,592
|
|
||
|
Amortization of deferred leasing costs
|
|
3,524
|
|
|
2,790
|
|
||
|
Other non-cash expenses, net
|
|
189
|
|
|
352
|
|
||
|
Loss on impairment of real estate
|
|
5,800
|
|
|
230
|
|
||
|
Unrealized gain on equity securities
|
|
(40,677
|
)
|
|
—
|
|
||
|
Increase in carrying value of asset held for sale
|
|
—
|
|
|
(619
|
)
|
||
|
Equity in net (earnings) losses of investees
|
|
1,112
|
|
|
(533
|
)
|
||
|
Equity in earnings of Select Income REIT included in discontinued operations
|
|
(23,843
|
)
|
|
(20,271
|
)
|
||
|
Net gain on issuance of shares by Select Income REIT included in discontinued operations
|
|
(29
|
)
|
|
(72
|
)
|
||
|
Distributions of earnings from Select Income REIT
|
|
23,843
|
|
|
20,271
|
|
||
|
Change in assets and liabilities:
|
|
|
|
|
|
|
||
|
Deferred leasing costs
|
|
(5,937
|
)
|
|
(2,846
|
)
|
||
|
Rents receivable
|
|
7,535
|
|
|
3,839
|
|
||
|
Other assets
|
|
(1,393
|
)
|
|
(7,045
|
)
|
||
|
Accounts payable and other liabilities
|
|
(10,361
|
)
|
|
6,703
|
|
||
|
Due to related persons
|
|
18,441
|
|
|
777
|
|
||
|
Net cash provided by operating activities
|
|
120,165
|
|
|
95,914
|
|
||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
||
|
Real estate acquisitions and deposits
|
|
—
|
|
|
(666,202
|
)
|
||
|
Real estate improvements
|
|
(32,625
|
)
|
|
(29,377
|
)
|
||
|
Distributions in excess of earnings from Select Income REIT
|
|
14,281
|
|
|
17,854
|
|
||
|
Distributions in excess of earnings from unconsolidated joint ventures
|
|
3,046
|
|
|
—
|
|
||
|
Proceeds from sale of properties, net
|
|
142,189
|
|
|
13,198
|
|
||
|
Net cash provided by (used in) investing activities
|
|
126,891
|
|
|
(664,527
|
)
|
||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
||
|
Repayment of mortgage notes payable
|
|
(2,732
|
)
|
|
(1,150
|
)
|
||
|
Proceeds from issuance of senior notes, after discounts
|
|
—
|
|
|
297,954
|
|
||
|
Proceeds from issuance of common shares, net
|
|
—
|
|
|
493,936
|
|
||
|
Borrowings on unsecured revolving credit facility
|
|
95,000
|
|
|
610,000
|
|
||
|
Repayments on unsecured revolving credit facility
|
|
(198,000
|
)
|
|
(205,000
|
)
|
||
|
Payment of debt issuance costs
|
|
—
|
|
|
(2,551
|
)
|
||
|
Repurchase of common shares
|
|
(232
|
)
|
|
(255
|
)
|
||
|
Redemption of preferred units of limited partnership
|
|
(20,221
|
)
|
|
—
|
|
||
|
Preferred units of limited partnership distributions
|
|
(646
|
)
|
|
—
|
|
||
|
Distributions to common shareholders
|
|
(127,907
|
)
|
|
(102,576
|
)
|
||
|
Net cash (used in) provided by financing activities
|
|
(254,738
|
)
|
|
1,090,358
|
|
||
|
|
|
|
|
|
||||
|
Increase (decrease) in cash and cash equivalents and restricted cash
|
|
(7,682
|
)
|
|
521,745
|
|
||
|
Cash and cash equivalents and restricted cash at beginning of period
|
|
19,680
|
|
|
30,471
|
|
||
|
Cash and cash equivalents and restricted cash at end of period
|
|
$
|
11,998
|
|
|
$
|
552,216
|
|
|
Interest paid
|
|
$
|
72,651
|
|
|
$
|
42,019
|
|
|
Income taxes paid
|
|
$
|
44
|
|
|
$
|
100
|
|
|
|
|
September 30, 2018
|
|
|
September 30, 2017
|
|
||
|
Cash and cash equivalents
|
|
$
|
9,644
|
|
|
$
|
551,707
|
|
|
Restricted cash
|
|
2,354
|
|
|
509
|
|
||
|
Total cash and cash equivalents and restricted cash reported in the statements of cash flows
|
|
$
|
11,998
|
|
|
$
|
552,216
|
|
|
|
|
For the Three Months
|
|
For the Nine Months
|
||||||||
|
|
|
Ended September 30,
|
|
Ended September 30,
|
||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||
|
Weighted average common shares for basic earnings per share
|
|
99,071
|
|
|
96,883
|
|
|
99,055
|
|
|
79,778
|
|
|
Effect of dilutive securities: unvested share awards
|
|
—
|
|
|
75
|
|
|
20
|
|
|
74
|
|
|
Weighted average common shares for diluted earnings per share
(1)
|
|
99,071
|
|
|
96,958
|
|
|
99,075
|
|
|
79,852
|
|
|
Date of Agreement
(1)
|
|
Number of Properties
|
|
|
Number of Buildings
|
|
|
Location
|
|
Square Footage
|
|
|
Gross Sale Price
(2)
|
|
|
|
August 2018
|
|
1
|
|
|
1
|
|
|
Washington D.C.
|
|
129,035
|
|
|
$
|
70,000
|
|
|
September 2018
|
|
8
|
|
|
34
|
|
|
Northern Virginia and Maryland
|
|
1,635,868
|
|
|
201,500
|
|
|
|
October 2018
|
|
11
|
|
|
15
|
|
|
Southern Virginia
|
|
1,641,109
|
|
|
167,000
|
|
|
|
|
|
20
|
|
|
50
|
|
|
|
|
3,406,012
|
|
|
$
|
438,500
|
|
|
(1)
|
These pending sales are subject to conditions; accordingly, we cannot be sure that we will complete these sales or that these sales will not be delayed or their terms will not change.
|
|
(2)
|
Gross sale price excludes closing costs.
|
|
|
Nine Months Ended September 30, 2017
|
||
|
Rental income
|
$
|
328,255
|
|
|
Net loss
|
$
|
(4,733
|
)
|
|
Net loss per share
|
$
|
(0.05
|
)
|
|
Joint Venture
|
|
GOV Ownership
|
|
GOV Carrying Value of Investment at September 30, 2018
|
|
Property Type
|
|
Number of Buildings
|
|
Location
|
|
Square Feet
|
|||
|
Prosperity Metro Plaza
|
|
51%
|
|
$
|
24,821
|
|
|
Office
|
|
2
|
|
Fairfax, VA
|
|
328,456
|
|
|
1750 H Street, NW
|
|
50%
|
|
20,340
|
|
|
Office
|
|
1
|
|
Washington, DC
|
|
115,411
|
|
|
|
Total
|
|
|
|
$
|
45,161
|
|
|
|
|
3
|
|
|
|
443,867
|
|
|
Joint Venture
|
|
Interest Rate
(1)
|
|
Maturity Date
|
|
Principal Balance at September 30, 2018
(2)
|
||
|
Prosperity Metro Plaza
|
|
4.09%
|
|
12/1/2029
|
|
$
|
50,000
|
|
|
1750 H Street, NW
|
|
3.69%
|
|
8/1/2024
|
|
32,000
|
|
|
|
Weighted Average/Total
|
|
3.93%
|
|
|
|
$
|
82,000
|
|
|
(1)
|
Includes the effect of mark to market purchase accounting.
|
|
(2)
|
Reflects the entire balance of the debt secured by the properties and is not adjusted to reflect the interests in the joint venture we do not own. None of the debt is recourse to us.
|
|
|
|
|
|
Fair Value at Reporting Date Using
|
||||||||||||
|
|
|
|
|
Quoted Prices in
|
|
|
|
Significant
|
||||||||
|
|
|
|
|
Active Markets for
|
|
Significant Other
|
|
Unobservable
|
||||||||
|
|
|
|
|
Identical Assets
|
|
Observable Inputs
|
|
Inputs
|
||||||||
|
Description
|
|
Total
|
|
(Level 1)
|
|
(Level 2)
|
|
(Level 3)
|
||||||||
|
Recurring Fair Value Measurements Assets:
|
|
|
|
|
|
|
|
|
||||||||
|
Investment in RMR Inc.
(1)
|
|
$
|
112,680
|
|
|
$
|
112,680
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
(1)
|
Our
1,214,225
shares of class A common stock of The RMR Group Inc., or RMR Inc., which are included in other assets in our condensed consolidated balance sheets, are reported at fair value which is based on quoted market prices (Level 1 inputs as defined in the fair value hierarchy under GAAP). Our historical cost basis for these shares is
$26,888
as of
September 30, 2018
. During the three and nine months ended
September 30, 2018
, we recorded an unrealized gain of
$17,425
and
$40,677
, respectively, to adjust our investment in RMR Inc. to its fair value.
|
|
|
|
As of September 30, 2018
|
|
As of December 31, 2017
|
||||||||||||
|
|
|
Carrying Amount
(1)
|
|
Fair Value
|
|
Carrying Amount
(1)
|
|
Fair Value
|
||||||||
|
Senior unsecured notes, 3.75% interest rate, due in 2019
|
|
$
|
348,953
|
|
|
$
|
351,468
|
|
|
$
|
348,096
|
|
|
$
|
354,993
|
|
|
Senior unsecured notes, 5.875% interest rate, due in 2046
|
|
300,490
|
|
|
309,380
|
|
|
300,232
|
|
|
320,416
|
|
||||
|
Senior unsecured notes, 4.000% interest rate, due in 2022
|
|
296,505
|
|
|
296,609
|
|
|
295,812
|
|
|
302,655
|
|
||||
|
Mortgage note payable, 4.050% interest rate, due in 2030
(2)
|
|
64,441
|
|
|
62,363
|
|
|
64,293
|
|
|
65,198
|
|
||||
|
Mortgage note payable, 5.720% interest rate, due in 2020
(2)
|
|
35,067
|
|
|
34,877
|
|
|
36,085
|
|
|
36,332
|
|
||||
|
Mortgage note payable, 4.220% interest rate, due in 2022
(2)
|
|
27,408
|
|
|
27,422
|
|
|
27,906
|
|
|
28,432
|
|
||||
|
Mortgage note payable, 4.800% interest rate, due in 2023
(2)
|
|
25,145
|
|
|
25,220
|
|
|
25,501
|
|
|
25,904
|
|
||||
|
Mortgage note payable, 5.877% interest rate, due in 2021
(2)
|
|
13,445
|
|
|
13,978
|
|
|
13,620
|
|
|
14,565
|
|
||||
|
Mortgage note payable, 7.000% interest rate, due in 2019
(2)
|
|
8,087
|
|
|
8,129
|
|
|
8,391
|
|
|
8,555
|
|
||||
|
Mortgage note payable, 8.150% interest rate, due in 2021
(2)
|
|
3,235
|
|
|
3,360
|
|
|
4,111
|
|
|
4,340
|
|
||||
|
Mortgage note payable, 4.260% interest rate, due in 2020
(2) (3)
|
|
3,047
|
|
|
3,028
|
|
|
3,193
|
|
|
3,216
|
|
||||
|
|
|
$
|
1,125,823
|
|
|
$
|
1,135,834
|
|
|
$
|
1,127,240
|
|
|
$
|
1,164,606
|
|
|
(1)
|
Carrying amount includes certain unamortized debt issuance costs and unamortized premiums and discounts.
|
|
(2)
|
We assumed these mortgages in connection with our acquisitions of the encumbered properties. The stated interest rates for these mortgage debts are the contractually stated rates. We recorded the assumed mortgages at estimated fair value on the date of acquisition and we are amortizing the fair value premiums, if any, to interest expense over the respective terms of the mortgages to reduce interest expense to the estimated market interest rates as of the date of acquisition.
|
|
(3)
|
Secured by one property (one building) that is held for sale at September 30, 2018.
|
|
|
|
Three Months Ended September 30, 2018
|
||||||||||
|
|
|
Unrealized Gain
|
|
Equity in
|
|
|
||||||
|
|
|
on Investment
|
|
Unrealized
|
|
|
||||||
|
|
|
in Equity
|
|
Gain
|
|
|
||||||
|
|
|
Securities
|
|
of Investees
|
|
Total
|
||||||
|
Balance at June 30, 2018
|
|
$
|
—
|
|
|
$
|
139
|
|
|
$
|
139
|
|
|
Other comprehensive income before reclassifications
|
|
—
|
|
|
143
|
|
|
143
|
|
|||
|
Amounts reclassified from cumulative other comprehensive income to net income
(1)
|
|
—
|
|
|
(17
|
)
|
|
(17
|
)
|
|||
|
Net current period other comprehensive income
|
|
—
|
|
|
126
|
|
|
126
|
|
|||
|
Balance at September 30, 2018
|
|
$
|
—
|
|
|
$
|
265
|
|
|
$
|
265
|
|
|
|
|
Nine Months Ended September 30, 2018
|
||||||||||
|
|
|
Unrealized Gain
|
|
Equity in
|
|
|
||||||
|
|
|
on Investment
|
|
Unrealized
|
|
|
||||||
|
|
|
in Equity
|
|
Gain (Loss)
|
|
|
||||||
|
|
|
Securities
|
|
of Investees
|
|
Total
|
||||||
|
Balance at December 31, 2017
|
|
$
|
45,116
|
|
|
$
|
15,311
|
|
|
$
|
60,427
|
|
|
Amounts reclassified from cumulative other comprehensive income to cumulative net income
|
|
(45,116
|
)
|
|
(15,165
|
)
|
|
(60,281
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Other comprehensive income before reclassifications
|
|
—
|
|
|
155
|
|
|
155
|
|
|||
|
Amounts reclassified from cumulative other comprehensive income to net income
(1)
|
|
—
|
|
|
(36
|
)
|
|
(36
|
)
|
|||
|
Net current period other comprehensive income
|
|
—
|
|
|
119
|
|
|
119
|
|
|||
|
Balance at September 30, 2018
|
|
$
|
—
|
|
|
$
|
265
|
|
|
$
|
265
|
|
|
(1)
|
Amounts reclassified from cumulative other comprehensive income to net income (loss) are included in equity in net earnings of investees in our condensed consolidated statements of comprehensive income.
|
|
|
|
September 30,
|
|
December 31,
|
||||
|
|
|
2018
|
|
2017
|
||||
|
Real estate properties, net
|
|
$
|
3,926,606
|
|
|
$
|
3,905,616
|
|
|
Acquired real estate leases, net
|
|
433,947
|
|
|
477,577
|
|
||
|
Properties held for sale
|
|
15,289
|
|
|
5,829
|
|
||
|
Cash and cash equivalents
|
|
25,982
|
|
|
658,719
|
|
||
|
Rents receivable, net
|
|
131,642
|
|
|
127,672
|
|
||
|
Other assets, net
|
|
188,033
|
|
|
127,617
|
|
||
|
Total assets
|
|
$
|
4,721,499
|
|
|
$
|
5,303,030
|
|
|
|
|
|
|
|
||||
|
Unsecured revolving credit facility
|
|
$
|
108,000
|
|
|
$
|
—
|
|
|
Industrial Logistics Properties Trust revolving credit facility
|
|
380,000
|
|
|
750,000
|
|
||
|
Unsecured term loan, net
|
|
—
|
|
|
348,870
|
|
||
|
Senior unsecured notes, net
|
|
1,430,688
|
|
|
1,777,425
|
|
||
|
Mortgage notes payable, net
|
|
210,624
|
|
|
210,785
|
|
||
|
Assumed real estate lease obligations, net
|
|
62,176
|
|
|
68,783
|
|
||
|
Other liabilities
|
|
150,371
|
|
|
155,348
|
|
||
|
Total shareholders' equity attributable to SIR
|
|
2,061,556
|
|
|
1,991,819
|
|
||
|
Noncontrolling interest in consolidated subsidiary
|
|
318,084
|
|
|
—
|
|
||
|
Total liabilities and shareholders' equity
|
|
$
|
4,721,499
|
|
|
$
|
5,303,030
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Rental income
|
|
$
|
101,833
|
|
|
$
|
98,635
|
|
|
$
|
298,003
|
|
|
$
|
293,020
|
|
|
Tenant reimbursements and other income
|
|
20,048
|
|
|
19,379
|
|
|
60,514
|
|
|
57,158
|
|
||||
|
Total revenues
|
|
121,881
|
|
|
118,014
|
|
|
358,517
|
|
|
350,178
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Real estate taxes
|
|
12,518
|
|
|
11,489
|
|
|
36,748
|
|
|
33,168
|
|
||||
|
Other operating expenses
|
|
14,814
|
|
|
14,649
|
|
|
43,714
|
|
|
41,039
|
|
||||
|
Depreciation and amortization
|
|
35,371
|
|
|
34,713
|
|
|
105,326
|
|
|
102,770
|
|
||||
|
Acquisition and transaction related costs
|
|
3,796
|
|
|
—
|
|
|
3,796
|
|
|
—
|
|
||||
|
General and administrative
|
|
15,331
|
|
|
1,608
|
|
|
47,353
|
|
|
24,697
|
|
||||
|
Write-off of straight line rents, net
|
|
—
|
|
|
—
|
|
|
10,626
|
|
|
12,517
|
|
||||
|
Loss on asset impairment
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,047
|
|
||||
|
Loss on impairment of real estate assets
|
|
9,706
|
|
|
—
|
|
|
9,706
|
|
|
229
|
|
||||
|
Total expenses
|
|
91,536
|
|
|
62,459
|
|
|
257,269
|
|
|
218,467
|
|
||||
|
Operating income
|
|
30,345
|
|
|
55,555
|
|
|
101,248
|
|
|
131,711
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Dividend income
|
|
397
|
|
|
397
|
|
|
1,190
|
|
|
1,190
|
|
||||
|
Unrealized gain on equity securities
|
|
22,771
|
|
|
—
|
|
|
53,159
|
|
|
—
|
|
||||
|
Interest income
|
|
133
|
|
|
19
|
|
|
753
|
|
|
39
|
|
||||
|
Interest expense
|
|
(23,287
|
)
|
|
(24,383
|
)
|
|
(69,446
|
)
|
|
(68,278
|
)
|
||||
|
Loss on early extinguishment of debt
|
|
—
|
|
|
—
|
|
|
(1,192
|
)
|
|
—
|
|
||||
|
Income before income tax expense, equity in earnings of an investee
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
and gain on of real estate
|
|
30,359
|
|
|
31,588
|
|
|
85,712
|
|
|
64,662
|
|
||||
|
Income tax expense
|
|
(185
|
)
|
|
(177
|
)
|
|
(446
|
)
|
|
(364
|
)
|
||||
|
Equity in earnings of an investee
|
|
831
|
|
|
31
|
|
|
882
|
|
|
533
|
|
||||
|
Net income before gain on sale of real estate
|
|
31,005
|
|
|
31,442
|
|
|
86,148
|
|
|
64,831
|
|
||||
|
Gain on sale of real estate
|
|
4,075
|
|
|
—
|
|
|
4,075
|
|
|
—
|
|
||||
|
Net income
|
|
35,080
|
|
|
31,442
|
|
|
90,223
|
|
|
64,831
|
|
||||
|
Net income allocated to noncontrolling interest
|
|
(5,597
|
)
|
|
—
|
|
|
(15,841
|
)
|
|
—
|
|
||||
|
Net income attributed to SIR
|
|
$
|
29,483
|
|
|
$
|
31,442
|
|
|
$
|
74,382
|
|
|
$
|
64,831
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common shares outstanding (basic)
|
|
89,410
|
|
|
89,355
|
|
|
89,395
|
|
|
89,341
|
|
||||
|
Weighted average common shares outstanding (diluted)
|
|
89,437
|
|
|
89,379
|
|
|
89,411
|
|
|
89,364
|
|
||||
|
Net income attributed to SIR per common share (basic and diluted)
|
|
$
|
0.33
|
|
|
$
|
0.35
|
|
|
$
|
0.83
|
|
|
$
|
0.73
|
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Equity in earnings of Select Income REIT
|
|
$
|
9,253
|
|
|
$
|
9,453
|
|
|
$
|
23,843
|
|
|
$
|
20,271
|
|
|
Net gain on issuance of shares by Select Income REIT
|
|
21
|
|
|
51
|
|
|
29
|
|
|
72
|
|
||||
|
Income from property classified as discontinued operations
|
|
—
|
|
|
462
|
|
|
—
|
|
|
173
|
|
||||
|
Income from discontinued operations
|
|
$
|
9,274
|
|
|
$
|
9,966
|
|
|
$
|
23,872
|
|
|
$
|
20,516
|
|
|
|
|
|
|
|
|
Comparable
|
||||||
|
|
|
All Consolidated Properties
(1)
|
|
Consolidated Properties
(2)
|
||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||
|
Total properties
|
|
105
|
|
|
74
|
|
|
69
|
|
|
69
|
|
|
Total buildings
|
|
164
|
|
|
96
|
|
|
91
|
|
|
91
|
|
|
Total square feet
(3)
|
|
17,046
|
|
|
11,517
|
|
|
10,948
|
|
|
10,927
|
|
|
Percent leased
(4)
|
|
93.3
|
%
|
|
95.0
|
%
|
|
94.6
|
%
|
|
95.3
|
%
|
|
(1)
|
Based on consolidated properties we owned on
September 30, 2018
and
2017
, respectively.
|
|
(2)
|
Based on consolidated properties we owned on
September 30, 2018
and which we owned continuously since January 1, 2017. Our comparable properties decreased from 70 properties (90 buildings) at
September 30, 2017
as a result of our sale of four properties (four buildings) since January 1, 2017, partially offset by our acquisition of three properties (five buildings) during 2016.
|
|
(3)
|
Subject to changes when space is re-measured or re-configured for tenants.
|
|
(4)
|
Percent leased includes (i) space being fitted out for tenant occupancy pursuant to our lease agreements, if any, and (ii) space which is leased, but is not occupied or is being offered for sublease by tenants, if any, as of the measurement date.
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Average annualized effective rental rate per square foot
(1)
:
|
|
|
|
|
|
|
|
|
||||||||
|
All properties
(2)
|
|
$
|
26.86
|
|
|
$
|
25.89
|
|
|
$
|
26.81
|
|
|
$
|
25.74
|
|
|
Comparable properties
(3)
|
|
$
|
25.70
|
|
|
$
|
25.42
|
|
|
$
|
25.92
|
|
|
$
|
25.43
|
|
|
(1)
|
Average annualized effective rental rate per square foot represents annualized total rental income during the period specified divided by the average rentable square feet leased during the period specified.
|
|
(2)
|
Based on consolidated properties we owned on
September 30, 2018
and
2017
, respectively.
|
|
(3)
|
Based on consolidated properties we owned on
September 30, 2018
and which we owned continuously since July 1, 2017 and January 1, 2017, respectively.
|
|
|
|
Three Months Ended September 30, 2018
|
|
Nine Months Ended September 30, 2018
|
||||||||||||||
|
|
|
|
|
Available
|
|
|
|
|
|
Available
|
|
|
||||||
|
|
|
Leased
|
|
for Lease
|
|
Total
|
|
Leased
|
|
for Lease
|
|
Total
|
||||||
|
Beginning of period
|
|
16,021,566
|
|
|
1,024,385
|
|
|
17,045,951
|
|
|
16,477,339
|
|
|
1,021,999
|
|
|
17,499,338
|
|
|
Changes resulting from:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Disposition of properties
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(466,736
|
)
|
|
(24,418
|
)
|
|
(491,154
|
)
|
|
Lease expirations
|
|
(306,677
|
)
|
|
306,677
|
|
|
—
|
|
|
(998,071
|
)
|
|
998,071
|
|
|
—
|
|
|
Lease renewals
(1)
|
|
97,670
|
|
|
(97,670
|
)
|
|
—
|
|
|
573,583
|
|
|
(573,583
|
)
|
|
—
|
|
|
New leases
(1)
|
|
84,550
|
|
|
(84,550
|
)
|
|
—
|
|
|
310,994
|
|
|
(285,415
|
)
|
|
25,579
|
|
|
Re-measurements
(2)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,188
|
|
|
12,188
|
|
|
End of period
|
|
15,897,109
|
|
|
1,148,842
|
|
|
17,045,951
|
|
|
15,897,109
|
|
|
1,148,842
|
|
|
17,045,951
|
|
|
(1)
|
Based on leases entered into during the
three and nine
months ended
September 30, 2018
and an expansion of 25,579 rentable square feet completed at an existing property during the first quarter of 2018.
|
|
(2)
|
Rentable square feet is subject to changes when space is re-measured or re-configured for tenants.
|
|
|
|
Three Months Ended September 30, 2018
|
|
Nine Months Ended September 30, 2018
|
||||||||||||||||||
|
|
|
Old Effective
|
|
New Effective
|
|
|
|
Old Effective
|
|
New Effective
|
|
|
||||||||||
|
|
|
Rent Per
|
|
Rent Per
|
|
Rentable
|
|
Rent Per
|
|
Rent Per
|
|
Rentable
|
||||||||||
|
|
|
Square Foot
(1)
|
|
Square Foot
(1)
|
|
Square Feet
|
|
Square Foot
(1)
|
|
Square Foot
(1)
|
|
Square Feet
|
||||||||||
|
New leases
|
|
$
|
22.64
|
|
|
$
|
21.57
|
|
|
82,079
|
|
|
$
|
20.82
|
|
|
$
|
24.28
|
|
|
290,582
|
|
|
Lease renewals
|
|
$
|
28.79
|
|
|
$
|
28.75
|
|
|
78,267
|
|
|
$
|
24.47
|
|
|
$
|
25.91
|
|
|
694,069
|
|
|
Total leasing activity
|
|
$
|
25.64
|
|
|
$
|
25.07
|
|
|
160,346
|
|
|
$
|
23.39
|
|
|
$
|
25.43
|
|
|
984,651
|
|
|
(1)
|
Effective rental rate includes contractual base rents from our tenants pursuant to our lease agreements, plus straight line rent adjustments and estimated expense reimbursements to be paid to us, and excluding lease value amortization.
|
|
|
|
Three Months Ended September 30, 2018
|
||||||||||
|
|
|
Government
|
|
Non-Government
|
|
|
||||||
|
|
|
Leases
|
|
Leases
|
|
Total
|
||||||
|
Rentable square feet leased
|
|
18,110
|
|
|
164,110
|
|
|
182,220
|
|
|||
|
Tenant leasing costs and concession commitments
(1)
(in thousands)
|
|
$
|
1,181
|
|
|
$
|
5,298
|
|
|
$
|
6,479
|
|
|
Tenant leasing costs and concession commitments per rentable square foot
(1)
|
|
$
|
65.21
|
|
|
$
|
32.28
|
|
|
$
|
35.56
|
|
|
Weighted (by square feet) average lease term (years)
|
|
19.7
|
|
|
6.8
|
|
|
8.1
|
|
|||
|
Total leasing costs and concession commitments per rentable square foot per year
(1)
|
|
$
|
3.32
|
|
|
$
|
4.76
|
|
|
$
|
4.41
|
|
|
|
|
Nine Months Ended September 30, 2018
|
||||||||||
|
|
|
Government
|
|
Non-Government
|
|
|
||||||
|
|
|
Leases
|
|
Leases
|
|
Total
|
||||||
|
Rentable square feet leased
|
|
274,860
|
|
|
584,138
|
|
|
858,998
|
|
|||
|
Tenant leasing costs and concession commitments
(1)
(in thousands)
|
|
$
|
7,813
|
|
|
$
|
13,474
|
|
|
$
|
21,287
|
|
|
Tenant leasing costs and concession commitments per rentable square foot
(1)
|
|
$
|
28.43
|
|
|
$
|
23.07
|
|
|
$
|
24.78
|
|
|
Weighted (by square feet) average lease term (years)
|
|
9.2
|
|
|
5.0
|
|
|
6.4
|
|
|||
|
Total leasing costs and concession commitments per rentable square foot per year
(1)
|
|
$
|
3.09
|
|
|
$
|
4.58
|
|
|
$
|
3.89
|
|
|
(1)
|
Includes commitments made for leasing expenditures and concessions, such as tenant improvements, leasing commissions, tenant reimbursements and free rent.
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Tenant improvements
(1)
|
|
$
|
2,293
|
|
|
$
|
3,213
|
|
|
$
|
8,990
|
|
|
$
|
6,692
|
|
|
Leasing costs
(2)
|
|
$
|
1,831
|
|
|
$
|
1,993
|
|
|
$
|
5,443
|
|
|
$
|
4,051
|
|
|
Building improvements
(3)
|
|
$
|
6,707
|
|
|
$
|
2,640
|
|
|
$
|
13,462
|
|
|
$
|
8,883
|
|
|
Development, redevelopment and other activities
(4)
|
|
$
|
664
|
|
|
$
|
3,132
|
|
|
$
|
2,814
|
|
|
$
|
16,362
|
|
|
(1)
|
Tenant improvements include capital expenditures used to improve tenants’ space or amounts paid directly to tenants to improve their space.
|
|
(2)
|
Leasing costs include leasing related costs, such as brokerage commissions and other tenant inducements.
|
|
(3)
|
Building improvements generally include expenditures to replace obsolete building components and expenditures that extend the useful life of existing assets.
|
|
(4)
|
Development, redevelopment and other activities generally include (i) capital expenditures that are identified at the time of a property acquisition and incurred within a short time period after acquiring the property, and (ii) capital expenditure projects that reposition a property or result in new sources of revenue.
|
|
|
|
Number
|
|
Expirations
|
|
|
|
|
|
Annualized
|
|
|
|
|
||||||||
|
|
|
of
|
|
of Leased
|
|
|
|
Cumulative
|
|
Rental
|
|
|
|
Cumulative
|
||||||||
|
|
|
Tenants
|
|
Square
|
|
Percent
|
|
Percent
|
|
Income
|
|
Percent
|
|
Percent
|
||||||||
|
Year
(1)
|
|
Expiring
|
|
Feet
(2)
|
|
of Total
|
|
of Total
|
|
Expiring
|
|
of Total
|
|
of Total
|
||||||||
|
2018
|
|
52
|
|
|
819,971
|
|
|
5.2
|
%
|
|
5.2
|
%
|
|
$
|
27,402
|
|
|
6.7
|
%
|
|
6.7
|
%
|
|
2019
|
|
91
|
|
|
2,584,697
|
|
|
16.3
|
%
|
|
21.5
|
%
|
|
74,181
|
|
|
18.1
|
%
|
|
24.8
|
%
|
|
|
2020
|
|
99
|
|
|
2,232,317
|
|
|
14.0
|
%
|
|
35.5
|
%
|
|
54,766
|
|
|
13.4
|
%
|
|
38.2
|
%
|
|
|
2021
|
|
91
|
|
|
1,814,185
|
|
|
11.4
|
%
|
|
46.9
|
%
|
|
37,653
|
|
|
9.2
|
%
|
|
47.4
|
%
|
|
|
2022
|
|
96
|
|
|
1,689,207
|
|
|
10.6
|
%
|
|
57.5
|
%
|
|
38,143
|
|
|
9.3
|
%
|
|
56.7
|
%
|
|
|
2023
|
|
70
|
|
|
1,309,371
|
|
|
8.2
|
%
|
|
65.7
|
%
|
|
37,597
|
|
|
9.2
|
%
|
|
65.9
|
%
|
|
|
2024
|
|
44
|
|
|
1,424,865
|
|
|
9.0
|
%
|
|
74.7
|
%
|
|
35,906
|
|
|
8.8
|
%
|
|
74.7
|
%
|
|
|
2025
|
|
33
|
|
|
995,024
|
|
|
6.3
|
%
|
|
81.0
|
%
|
|
22,776
|
|
|
5.6
|
%
|
|
80.3
|
%
|
|
|
2026
|
|
26
|
|
|
832,369
|
|
|
5.2
|
%
|
|
86.2
|
%
|
|
23,677
|
|
|
5.8
|
%
|
|
86.1
|
%
|
|
|
2027 and thereafter
|
|
57
|
|
|
2,195,103
|
|
|
13.8
|
%
|
|
100.0
|
%
|
|
56,711
|
|
|
13.9
|
%
|
|
100.0
|
%
|
|
|
Total
|
|
659
|
|
|
15,897,109
|
|
|
100.0
|
%
|
|
|
|
$
|
408,812
|
|
|
100.0
|
%
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average remaining lease term (in years)
|
|
4.4
|
|
|
|
|
|
4.4
|
|
|
|
|
||||||||||
|
(1)
|
The year of lease expiration is pursuant to current contract terms. Some government tenants have the right to vacate their space before the stated expirations of their leases. As of
September 30, 2018
, government tenants occupying approximately
10.1%
of our consolidated rentable square feet and responsible for approximately
8.4%
of our annualized rental income as of
September 30, 2018
have currently exercisable rights to terminate their leases before the stated terms of their leases expire. Also, in
2018
,
2019
,
2020
,
2021
,
2022
,
2023
,
2024
,
2025
,
2026
,
2028
and
2033
early termination rights become exercisable by other tenants who currently occupy an additional approximately
0.3%
,
5.0%
,
6.6%
,
1.8%
,
3.1%
,
0.8%
,
0.3%
,
0.4%
,
0.6%
,
1.0%
, and
0.1%
of our consolidated rentable square feet, respectively, and contribute an additional approximately
0.2%
,
4.8%
,
6.6%
,
1.7%
,
2.4%
,
0.8%
,
0.3%
,
0.9%
,
0.9%
,
1.0%
and
0.0%
of our annualized rental income, respectively, as of
September 30, 2018
. In addition, as of
September 30, 2018
,
23
of our government tenants have currently exercisable rights to terminate their leases if the legislature or other funding authority does not appropriate rent amounts in their respective annual budgets. These
23
tenants occupy approximately
12.6%
of our consolidated rentable square feet and contribute approximately
12.5%
of our annualized rental income as of
September 30, 2018
.
|
|
(2)
|
Leased square feet is pursuant to leases existing as of
September 30, 2018
, and includes (i) space being fitted out for tenant occupancy pursuant to our lease agreements, if any, and (ii) space which is leased, but is not occupied or is being offered for sublease by tenants, if any. Square feet measurements are subject to changes when space is re-measured or re-configured for new tenants.
|
|
Date of Agreement
(1)
|
|
Number of Properties
|
|
|
Number of Buildings
|
|
|
Location
|
|
Square Footage
|
|
|
Gross Sale Price
(2)
|
|
|
|
August 2018
|
|
1
|
|
|
1
|
|
|
Washington D.C.
|
|
129,035
|
|
|
$
|
70,000
|
|
|
September 2018
|
|
8
|
|
|
34
|
|
|
Northern Virginia and Maryland
|
|
1,635,868
|
|
|
201,500
|
|
|
|
October 2018
|
|
11
|
|
|
15
|
|
|
Southern Virginia
|
|
1,641,109
|
|
|
167,000
|
|
|
|
|
|
20
|
|
|
50
|
|
|
|
|
3,406,012
|
|
|
$
|
438,500
|
|
|
(1)
|
These pending sales are subject to conditions; accordingly, we cannot be sure that we will complete these sales or that these sales will not be delayed or their terms will not change.
|
|
(2)
|
Gross sale price excludes closing costs.
|
|
|
|
|
|
|
|
|
|
|
|
Acquired Properties
|
|
Disposed Properties
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
Results
(2)
|
|
Results
(3)
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
|
|
|
Comparable Properties Results
(1)
|
|
Three Months Ended
|
|
Three Months Ended
|
|
Consolidated Results
|
||||||||||||||||||||||||||||||||||||||
|
|
|
Three Months Ended September 30
|
|
September 30,
|
|
September 30,
|
|
Three Months Ended September 30,
|
||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
$
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
%
|
||||||||||||||||||||||
|
|
|
2018
|
|
2017
|
|
Change
|
|
Change
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
Change
|
|
Change
|
||||||||||||||||||||||
|
Rental income
|
|
$
|
66,559
|
|
|
$
|
66,056
|
|
|
$
|
503
|
|
|
0.8
|
%
|
|
$
|
39,543
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,123
|
|
|
$
|
106,102
|
|
|
$
|
70,179
|
|
|
$
|
35,923
|
|
|
51.2
|
%
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Real estate taxes
|
|
7,750
|
|
|
8,000
|
|
|
(250
|
)
|
|
(3.1
|
%)
|
|
4,322
|
|
|
—
|
|
|
—
|
|
|
862
|
|
|
12,072
|
|
|
8,862
|
|
|
3,210
|
|
|
36.2
|
%
|
||||||||||
|
Utility expenses
|
|
5,597
|
|
|
5,226
|
|
|
371
|
|
|
7.1
|
%
|
|
2,186
|
|
|
—
|
|
|
—
|
|
|
182
|
|
|
7,783
|
|
|
5,408
|
|
|
2,375
|
|
|
43.9
|
%
|
||||||||||
|
Other operating expenses
|
|
14,287
|
|
|
14,128
|
|
|
159
|
|
|
1.1
|
%
|
|
7,498
|
|
|
—
|
|
|
—
|
|
|
739
|
|
|
21,785
|
|
|
14,867
|
|
|
6,918
|
|
|
46.5
|
%
|
||||||||||
|
Total operating expenses
|
|
27,634
|
|
|
27,354
|
|
|
280
|
|
|
1.0
|
%
|
|
14,006
|
|
|
—
|
|
|
—
|
|
|
1,783
|
|
|
41,640
|
|
|
29,137
|
|
|
12,503
|
|
|
42.9
|
%
|
||||||||||
|
Net operating income
(4)
|
|
$
|
38,925
|
|
|
$
|
38,702
|
|
|
$
|
223
|
|
|
0.6
|
%
|
|
$
|
25,537
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,340
|
|
|
64,462
|
|
|
41,042
|
|
|
23,420
|
|
|
57.1
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Other expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Depreciation and amortization
|
|
42,569
|
|
|
20,781
|
|
|
21,788
|
|
|
104.8
|
%
|
||||||||||||||||||||||||||||||||||
|
Loss on impairment of real estate
|
|
—
|
|
|
230
|
|
|
(230
|
)
|
|
(100.0
|
%)
|
||||||||||||||||||||||||||||||||||
|
Acquisition and transaction related costs
|
|
3,813
|
|
|
—
|
|
|
3,813
|
|
|
nm
|
|
||||||||||||||||||||||||||||||||||
|
General and administrative
|
|
22,383
|
|
|
3,266
|
|
|
19,117
|
|
|
nm
|
|
||||||||||||||||||||||||||||||||||
|
Total other expenses
|
|
68,765
|
|
|
24,277
|
|
|
44,488
|
|
|
183.3
|
%
|
||||||||||||||||||||||||||||||||||
|
Operating income (loss)
|
|
(4,303
|
)
|
|
16,765
|
|
|
(21,068
|
)
|
|
(125.7
|
%)
|
||||||||||||||||||||||||||||||||||
|
Dividend income
|
|
304
|
|
|
304
|
|
|
—
|
|
|
—
|
%
|
||||||||||||||||||||||||||||||||||
|
Unrealized gain on equity securities
|
|
17,425
|
|
|
—
|
|
|
17,425
|
|
|
nm
|
|
||||||||||||||||||||||||||||||||||
|
Interest income
|
|
140
|
|
|
1,715
|
|
|
(1,575
|
)
|
|
(91.8
|
%)
|
||||||||||||||||||||||||||||||||||
|
Interest expense (including net amortization of debt premiums and discounts and debt issuance costs of $893 and $990, respectively)
|
|
(23,374
|
)
|
|
(16,055
|
)
|
|
(7,319
|
)
|
|
45.6
|
%
|
||||||||||||||||||||||||||||||||||
|
Loss on early extinguishment of debt
|
|
—
|
|
|
(1,715
|
)
|
|
1,715
|
|
|
(100.0
|
%)
|
||||||||||||||||||||||||||||||||||
|
Income (loss) from continuing operations before income taxes and equity in net earnings of investees
|
|
(9,808
|
)
|
|
1,014
|
|
|
(10,822
|
)
|
|
nm
|
|
||||||||||||||||||||||||||||||||||
|
Income tax expense
|
|
(9
|
)
|
|
(22
|
)
|
|
13
|
|
|
(59.1
|
%)
|
||||||||||||||||||||||||||||||||||
|
Equity in net earnings of investees
|
|
94
|
|
|
31
|
|
|
63
|
|
|
203.2
|
%
|
||||||||||||||||||||||||||||||||||
|
Income (loss) from continuing operations
|
|
(9,723
|
)
|
|
1,023
|
|
|
(10,746
|
)
|
|
nm
|
|
||||||||||||||||||||||||||||||||||
|
Income from discontinued operations
|
|
9,274
|
|
|
9,966
|
|
|
(692
|
)
|
|
(6.9
|
%)
|
||||||||||||||||||||||||||||||||||
|
Net income (loss) available for common shareholders
|
|
$
|
(449
|
)
|
|
$
|
10,989
|
|
|
$
|
(11,438
|
)
|
|
(104.1
|
%)
|
|||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||
|
Weighted average common shares outstanding (basic)
|
|
99,071
|
|
|
96,883
|
|
|
2,188
|
|
|
2.3
|
%
|
||||||||||||||||||||||||||||||||||
|
Weighted average common shares outstanding (diluted)
|
|
99,071
|
|
|
96,958
|
|
|
2,113
|
|
|
2.2
|
%
|
||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||
|
Per common share amounts (basic and diluted):
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||
|
Income (loss) from continuing operations
|
|
$
|
(0.10
|
)
|
|
$
|
0.01
|
|
|
$
|
(0.11
|
)
|
|
nm
|
|
|||||||||||||||||||||||||||||||
|
Income from discontinued operations
|
|
$
|
0.09
|
|
|
$
|
0.10
|
|
|
$
|
(0.01
|
)
|
|
(10.0
|
%)
|
|||||||||||||||||||||||||||||||
|
Net income (loss) available for common shareholders
|
|
$
|
0.00
|
|
|
$
|
0.11
|
|
|
$
|
(0.11
|
)
|
|
(100.0
|
%)
|
|||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||
|
Reconciliation of Net Income (Loss) Available for Common Shareholders to Consolidated Property NOI:
(4)
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||
|
Net income (loss) available for common shareholders
|
|
$
|
(449
|
)
|
|
$
|
10,989
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||
|
Income from discontinued operations
|
|
(9,274
|
)
|
|
(9,966
|
)
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Income (loss) from continuing operations
|
|
(9,723
|
)
|
|
1,023
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Equity in net earnings of investees
|
|
(94
|
)
|
|
(31
|
)
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Income tax expense
|
|
9
|
|
|
22
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Loss on early extinguishment of debt
|
|
—
|
|
|
1,715
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Interest expense
|
|
23,374
|
|
|
16,055
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Interest income
|
|
(140
|
)
|
|
(1,715
|
)
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Unrealized gain on equity securities
|
|
(17,425
|
)
|
|
—
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Dividend income
|
|
(304
|
)
|
|
(304
|
)
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Operating income (loss)
|
|
(4,303
|
)
|
|
16,765
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
General and administrative
|
|
22,383
|
|
|
3,266
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Acquisition and transaction related costs
|
|
3,813
|
|
|
—
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Loss on impairment of real estate
|
|
—
|
|
|
230
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Depreciation and amortization
|
|
42,569
|
|
|
20,781
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Net operating income
|
|
$
|
64,462
|
|
|
$
|
41,042
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||
|
Calculation of Funds From Operations Available for Common Shareholders and Normalized Funds From Operations Available for Common Shareholders
(5)
|
|
|
|
|
||||||||||||||||||||||||
|
|
|
2018
|
|
2017
|
|
|
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Net income (loss) available for common shareholders
|
|
$
|
(449
|
)
|
|
$
|
10,989
|
|
|
|
|
|
||||||||||||||||
|
Add (less): Depreciation and amortization:
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Consolidated properties
|
|
42,569
|
|
|
20,781
|
|
|
|
|
|
||||||||||||||||||
|
Unconsolidated joint venture properties
|
|
1,913
|
|
|
—
|
|
|
|
|
|
||||||||||||||||||
|
FFO attributable to Select Income REIT
|
|
19,012
|
|
|
18,429
|
|
|
|
|
|
||||||||||||||||||
|
Loss on impairment of real estate
|
|
—
|
|
|
230
|
|
|
|
|
|
||||||||||||||||||
|
Equity in earnings from Select Income REIT included in discontinued operations
|
|
(9,253
|
)
|
|
(9,453
|
)
|
|
|
|
|
||||||||||||||||||
|
Increase in carrying value of property included in discontinued operations
|
|
—
|
|
|
(619
|
)
|
|
|
|
|
||||||||||||||||||
|
Funds from operations available for common shareholders
|
|
53,792
|
|
|
40,357
|
|
|
|
|
|
||||||||||||||||||
|
Add (less): Acquisition and transaction related costs
|
|
3,813
|
|
|
—
|
|
|
|
|
|
||||||||||||||||||
|
Loss on early extinguishment of debt
|
|
—
|
|
|
1,715
|
|
|
|
|
|
||||||||||||||||||
|
Normalized FFO attributable to Select Income REIT
|
|
15,584
|
|
|
16,903
|
|
|
|
|
|
||||||||||||||||||
|
FFO attributable to Select Income REIT
|
|
(19,012
|
)
|
|
(18,429
|
)
|
|
|
|
|
||||||||||||||||||
|
Net gain on issuance of shares by Select Income REIT included in discontinued operations
|
|
(21
|
)
|
|
(51
|
)
|
|
|
|
|
||||||||||||||||||
|
Estimated business management incentive fee
(6)
|
|
16,236
|
|
|
(893
|
)
|
|
|
|
|
||||||||||||||||||
|
Unrealized gain on equity securities
|
|
(17,425
|
)
|
|
—
|
|
|
|
|
|
||||||||||||||||||
|
Normalized funds from operations available for common shareholders
|
|
$
|
52,967
|
|
|
$
|
39,602
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Funds from operations per common share available for common shareholders (basic and diluted)
|
|
$
|
0.54
|
|
|
$
|
0.42
|
|
|
|
|
|
||||||||||||||||
|
Normalized funds from operations per common share available for common shareholders (basic and diluted)
|
|
$
|
0.53
|
|
|
$
|
0.41
|
|
|
|
|
|
||||||||||||||||
|
(1)
|
Comparable properties consist of
70
consolidated properties (
92
buildings) we owned on
September 30, 2018
and which we owned continuously since July 1, 2017.
|
|
(2)
|
Acquired properties consist of
35
consolidated properties (
72
buildings) we acquired since July 1, 2017. We acquired these 35 properties (72 buildings) in connection with the FPO Transaction in October 2017.
|
|
(3)
|
Disposed properties consist of one consolidated property (one building) which we sold in October 2017, one consolidated property (one building) which we sold in March 2018 and two consolidated properties (two buildings) which we sold in May 2018, and excludes one property (one building) classified as discontinued operations which we sold in August 2017.
|
|
(4)
|
The calculation of Consolidated Property Net Operating Income, or NOI, excludes certain components of net income (loss) available for common shareholders in order to provide results that are more closely related to our consolidated property level results of operations. We define Consolidated Property NOI as consolidated income from our rental of real estate less our consolidated property operating expenses. Consolidated Property NOI excludes amortization of capitalized tenant improvement costs and leasing commissions that we record as depreciation and amortization. We consider Consolidated Property NOI to be an appropriate supplemental measure to net income (loss) available for common shareholders because it may help both investors and management to understand the operations of our consolidated properties. We use Consolidated Property NOI to evaluate individual and company wide consolidated property level performance, and we believe that Consolidated Property NOI provides useful information to investors regarding our results of operations because it reflects only those income and expense items that are generated and incurred at the property level and may facilitate comparisons of our operating performance between periods and with other REITs. Consolidated Property NOI does not represent cash generated by operating activities in accordance with U.S. generally accepted accounting principles, or GAAP, and should not be considered an alternative to net income (loss), net income (loss) available for common shareholders or operating income as an indicator of our operating performance or as a measure of our liquidity. This measure should be considered in conjunction with net income (loss), net income (loss) available for common shareholders and operating income as presented in our condensed consolidated statements of comprehensive income. Other real estate companies and REITs may calculate Consolidated Property NOI differently than we do.
|
|
(5)
|
We calculate funds from operations, or FFO, available for common shareholders and normalized funds from operations, or Normalized FFO, available for common shareholders as shown above. FFO available for common shareholders is calculated on the basis defined by The National Association of Real Estate Investment Trusts, or Nareit, which is net income (loss) available for common shareholders calculated in accordance with GAAP, plus real estate depreciation and amortization of consolidated properties and our proportionate share of the real estate depreciation and amortization of unconsolidated joint venture properties and the difference between FFO attributable to an equity investment and equity in earnings of SIR included in discontinued operations but excluding impairment charges on and increases in the carrying value of real estate assets, any gain or loss on sale of real estate, as well as certain other adjustments currently not applicable to us. Our calculation of Normalized FFO available for common shareholders differs from Nareit's definition of FFO available for common shareholders because we include SIR's Normalized FFO attributable to our equity investment in SIR (net of FFO attributable to our equity investment in SIR) included in discontinued operations, we include 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 our core operating performance and the uncertainty as to whether any such business management incentive fees will be payable when all contingencies for determining such fees are known at the end of the calendar year and we exclude acquisition and transaction related costs, loss on early extinguishment of debt, gains on issuance of shares by SIR included in discontinued operations, and unrealized gains and losses on equity securities. We consider FFO available for common shareholders and Normalized FFO available for common shareholders to be appropriate supplemental measures of operating performance for a REIT, along with net income (loss), net income (loss) available for our common shareholders and operating income. We believe that FFO available for common shareholders and Normalized FFO available for common shareholders provide useful information to investors because by excluding the effects of certain historical amounts, such as depreciation expense, FFO available for common shareholders and Normalized FFO available for common shareholders may facilitate a comparison of our operating performance between periods and with other REITs. FFO available for common shareholders and Normalized FFO available for common shareholders are among the factors considered by our Board of Trustees when determining the amount of distributions to our shareholders. Other factors include, but are not limited to, requirements to maintain our qualification for taxation as a REIT, limitations in our credit agreement, and public debt covenants, the availability to us of debt and equity capital, our expectation of our future capital requirements and operating performance and our expected needs for and availability of cash to pay our obligations. FFO available for common shareholders and Normalized FFO available for common shareholders do not represent cash generated by operating activities in accordance with GAAP and should not be considered alternatives to net income (loss), net income (loss) available for common shareholders or operating income as
|
|
(6)
|
Incentive fees under our business management agreement with The RMR Group LLC, or RMR LLC, are payable after the end of each calendar year, are calculated based on common share total return, as defined, and are included in general and administrative expense in our condensed consolidated statements of comprehensive income. In calculating net income (loss) available for common shareholders in accordance with GAAP, we recognize estimated business management incentive fee expense, if any, in the first, second and third quarters. Although we recognize this expense, if any, in the first, second and third quarters for purposes of calculating net income (loss) available for common shareholders, we do not include such expense in the calculation of Normalized FFO available for common shareholders until the fourth quarter, when the amount of the business management incentive fee expense for the calendar year, if any, is determined.
|
|
|
|
|
|
|
|
|
|
|
|
Acquired Properties
|
|
Disposed Properties
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
Results
(2)
|
|
Results
(3)
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
|
|
|
Comparable Properties Results
(1)
|
|
Nine Months Ended
|
|
Nine Months Ended
|
|
Consolidated Results
|
||||||||||||||||||||||||||||||||||||||
|
|
|
Nine Months Ended September 30
|
|
September 30,
|
|
September 30,
|
|
Nine Months Ended September 30
|
||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
$
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
%
|
||||||||||||||||||||||
|
|
|
2018
|
|
2017
|
|
Change
|
|
Change
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
Change
|
|
Change
|
||||||||||||||||||||||
|
Rental income
|
|
$
|
199,373
|
|
|
$
|
195,817
|
|
|
$
|
3,556
|
|
|
1.8
|
%
|
|
$
|
117,954
|
|
|
$
|
1,233
|
|
|
$
|
5,577
|
|
|
$
|
12,312
|
|
|
$
|
322,904
|
|
|
$
|
209,362
|
|
|
$
|
113,542
|
|
|
54.2
|
%
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Real estate taxes
|
|
23,284
|
|
|
22,482
|
|
|
802
|
|
|
3.6
|
%
|
|
12,907
|
|
|
79
|
|
|
1,211
|
|
|
2,419
|
|
|
37,402
|
|
|
24,980
|
|
|
12,422
|
|
|
49.7
|
%
|
||||||||||
|
Utility expenses
|
|
14,303
|
|
|
13,659
|
|
|
644
|
|
|
4.7
|
%
|
|
5,965
|
|
|
17
|
|
|
222
|
|
|
510
|
|
|
20,490
|
|
|
14,186
|
|
|
6,304
|
|
|
44.4
|
%
|
||||||||||
|
Other operating expenses
|
|
42,275
|
|
|
41,650
|
|
|
625
|
|
|
1.5
|
%
|
|
23,086
|
|
|
226
|
|
|
860
|
|
|
2,170
|
|
|
66,221
|
|
|
44,046
|
|
|
22,175
|
|
|
50.3
|
%
|
||||||||||
|
Total operating expenses
|
|
79,862
|
|
|
77,791
|
|
|
2,071
|
|
|
2.7
|
%
|
|
41,958
|
|
|
322
|
|
|
2,293
|
|
|
5,099
|
|
|
124,113
|
|
|
83,212
|
|
|
40,901
|
|
|
49.2
|
%
|
||||||||||
|
Net operating income
(4)
|
|
$
|
119,511
|
|
|
$
|
118,026
|
|
|
$
|
1,485
|
|
|
1.3
|
%
|
|
$
|
75,996
|
|
|
$
|
911
|
|
|
$
|
3,284
|
|
|
$
|
7,213
|
|
|
198,791
|
|
|
126,150
|
|
|
72,641
|
|
|
57.6
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Other expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Depreciation and amortization
|
|
129,444
|
|
|
61,949
|
|
|
67,495
|
|
|
109.0
|
%
|
||||||||||||||||||||||||||||||||||
|
Loss on impairment of real estate
|
|
5,800
|
|
|
230
|
|
|
5,570
|
|
|
nm
|
|
||||||||||||||||||||||||||||||||||
|
Acquisition and transaction related costs
|
|
3,813
|
|
|
—
|
|
|
3,813
|
|
|
nm
|
|
||||||||||||||||||||||||||||||||||
|
General and administrative
|
|
36,438
|
|
|
12,314
|
|
|
24,124
|
|
|
195.9
|
%
|
||||||||||||||||||||||||||||||||||
|
Total other expenses
|
|
175,495
|
|
|
74,493
|
|
|
101,002
|
|
|
135.6
|
%
|
||||||||||||||||||||||||||||||||||
|
Operating income
|
|
23,296
|
|
|
51,657
|
|
|
(28,361
|
)
|
|
(54.9
|
%)
|
||||||||||||||||||||||||||||||||||
|
Dividend income
|
|
912
|
|
|
911
|
|
|
1
|
|
|
0.1
|
%
|
||||||||||||||||||||||||||||||||||
|
Unrealized gain on equity securities
|
|
40,677
|
|
|
—
|
|
|
40,677
|
|
|
nm
|
|
||||||||||||||||||||||||||||||||||
|
Interest income
|
|
405
|
|
|
1,843
|
|
|
(1,438
|
)
|
|
(78.0
|
%)
|
||||||||||||||||||||||||||||||||||
|
Interest expense (including net amortization of debt premium and discounts and debt issuance costs of $2,749 and $2,605, respectively)
|
|
(69,444
|
)
|
|
(43,599
|
)
|
|
(25,845
|
)
|
|
59.3
|
%
|
||||||||||||||||||||||||||||||||||
|
Loss on early extinguishment of debt
|
|
—
|
|
|
(1,715
|
)
|
|
1,715
|
|
|
(100.0
|
%)
|
||||||||||||||||||||||||||||||||||
|
Income (loss) from continuing operations before income taxes, equity in net earnings (losses) of investees and gain on sale of real estate
|
|
(4,154
|
)
|
|
9,097
|
|
|
(13,251
|
)
|
|
(145.7
|
%)
|
||||||||||||||||||||||||||||||||||
|
Income tax expense
|
|
(124
|
)
|
|
(65
|
)
|
|
(59
|
)
|
|
90.8
|
%
|
||||||||||||||||||||||||||||||||||
|
Equity in net earnings (losses) of investees
|
|
(1,112
|
)
|
|
533
|
|
|
(1,645
|
)
|
|
nm
|
|
||||||||||||||||||||||||||||||||||
|
Income (loss) from continuing operations
|
|
(5,390
|
)
|
|
9,565
|
|
|
(14,955
|
)
|
|
(156.4
|
%)
|
||||||||||||||||||||||||||||||||||
|
Income from discontinued operations
|
|
23,872
|
|
|
20,516
|
|
|
3,356
|
|
|
16.4
|
%
|
||||||||||||||||||||||||||||||||||
|
Income before gain on sale of real estate
|
|
18,482
|
|
|
30,081
|
|
|
(11,599
|
)
|
|
(38.6
|
%)
|
||||||||||||||||||||||||||||||||||
|
Gain on sale of real estate
|
|
17,329
|
|
|
—
|
|
|
17,329
|
|
|
nm
|
|
||||||||||||||||||||||||||||||||||
|
Net income
|
|
35,811
|
|
|
30,081
|
|
|
5,730
|
|
|
19.0
|
%
|
||||||||||||||||||||||||||||||||||
|
Preferred units of limited partnership distributions
|
|
(371
|
)
|
|
—
|
|
|
(371
|
)
|
|
nm
|
|
||||||||||||||||||||||||||||||||||
|
Net income available for common shareholders
|
|
$
|
35,440
|
|
|
$
|
30,081
|
|
|
$
|
5,359
|
|
|
17.8
|
%
|
|||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||
|
Weighted average common shares outstanding (basic)
|
|
99,055
|
|
|
79,778
|
|
|
19,277
|
|
|
24.2
|
%
|
||||||||||||||||||||||||||||||||||
|
Weighted average common shares outstanding (diluted)
|
|
99,075
|
|
|
79,852
|
|
|
19,223
|
|
|
24.1
|
%
|
||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||
|
Per common share amounts (basic and diluted):
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
|
Income from continuing operations
|
|
$
|
0.12
|
|
|
$
|
0.12
|
|
|
$
|
—
|
|
|
—
|
%
|
|||||||||||||||||||||||||||||||
|
Income from discontinued operations
|
|
$
|
0.24
|
|
|
$
|
0.26
|
|
|
$
|
(0.02
|
)
|
|
(7.7
|
%)
|
|||||||||||||||||||||||||||||||
|
Net income available for common shareholders
|
|
$
|
0.36
|
|
|
$
|
0.38
|
|
|
$
|
(0.02
|
)
|
|
(5.3
|
%)
|
|||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||
|
Reconciliation of Net Income Available for Common Shareholders to Consolidated Property NOI:
(4)
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||
|
Net income available for common shareholders
|
|
$
|
35,440
|
|
|
$
|
30,081
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||
|
Preferred units of limited partnership distributions
|
|
371
|
|
|
—
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Net income
|
|
35,811
|
|
|
30,081
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Gain on sale of real estate
|
|
(17,329
|
)
|
|
—
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Income before gain on sale of real estate
|
|
18,482
|
|
|
30,081
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Income from discontinued operations
|
|
(23,872
|
)
|
|
(20,516
|
)
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Income (loss) from continuing operations
|
|
(5,390
|
)
|
|
9,565
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Equity in net (earnings) losses of investees
|
|
1,112
|
|
|
(533
|
)
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Income tax expense
|
|
124
|
|
|
65
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Loss on early extinguishment of debt
|
|
—
|
|
|
1,715
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Interest expense
|
|
69,444
|
|
|
43,599
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Interest income
|
|
(405
|
)
|
|
(1,843
|
)
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Unrealized gain on equity securities
|
|
(40,677
|
)
|
|
—
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Dividend income
|
|
(912
|
)
|
|
(911
|
)
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Operating income
|
|
23,296
|
|
|
51,657
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
General and administrative
|
|
36,438
|
|
|
12,314
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Acquisition and transaction related costs
|
|
3,813
|
|
|
—
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Loss on impairment of real estate
|
|
5,800
|
|
|
230
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Depreciation and amortization
|
|
129,444
|
|
|
61,949
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Net operating income
|
|
$
|
198,791
|
|
|
$
|
126,150
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||
|
Calculation of Funds From Operations Available for Common Shareholders and Normalized Funds From Operations Available for Common Shareholders
(5)
|
|
|
|
|
||||||||||||||||||||||||
|
|
|
2018
|
|
2017
|
|
|
|
|
||||||||||||||||||||
|
Net income available for common shareholders
|
|
$
|
35,440
|
|
|
$
|
30,081
|
|
|
|
|
|
||||||||||||||||
|
Add (less): Depreciation and amortization:
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Consolidated properties
|
|
129,444
|
|
|
61,949
|
|
|
|
|
|
||||||||||||||||||
|
Unconsolidated joint venture properties
|
|
6,283
|
|
|
—
|
|
|
|
|
|
||||||||||||||||||
|
FFO attributable to Select Income REIT
|
|
49,914
|
|
|
47,982
|
|
|
|
|
|
||||||||||||||||||
|
Loss on impairment of real estate
|
|
5,800
|
|
|
230
|
|
|
|
|
|
||||||||||||||||||
|
Equity in earnings from Select Income REIT included in discontinued operations
|
|
(23,843
|
)
|
|
(20,271
|
)
|
|
|
|
|
||||||||||||||||||
|
Increase in carrying value of property included in discontinued operations
|
|
—
|
|
|
(619
|
)
|
|
|
|
|
||||||||||||||||||
|
Gain on sale of real estate
|
|
(17,329
|
)
|
|
—
|
|
|
|
|
|
||||||||||||||||||
|
Funds from operations available for common shareholders
|
|
185,709
|
|
|
119,352
|
|
|
|
|
|
||||||||||||||||||
|
Add (less): Acquisition and transaction related costs
|
|
3,813
|
|
|
—
|
|
|
|
|
|
||||||||||||||||||
|
Estimated business management incentive fee
(6)
|
|
16,973
|
|
|
—
|
|
|
|
|
|
||||||||||||||||||
|
Loss on early extinguishment of debt
|
|
—
|
|
|
1,715
|
|
|
|
|
|
||||||||||||||||||
|
Normalized FFO attributable to Select Income REIT
|
|
42,482
|
|
|
48,900
|
|
|
|
|
|
||||||||||||||||||
|
FFO attributable to Select Income REIT
|
|
(49,914
|
)
|
|
(47,982
|
)
|
|
|
|
|
||||||||||||||||||
|
Unrealized gain on equity securities
|
|
(40,677
|
)
|
|
—
|
|
|
|
|
|
||||||||||||||||||
|
Net gain on issuance of shares by Select Income REIT included in discontinued operations
|
|
(29
|
)
|
|
(72
|
)
|
|
|
|
|
||||||||||||||||||
|
Normalized funds from operations available for common shareholders
|
|
$
|
158,357
|
|
|
$
|
121,913
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Funds from operations per common share available for common shareholders (basic)
|
|
$
|
1.87
|
|
|
$
|
1.50
|
|
|
|
|
|
||||||||||||||||
|
Funds from operations per common share available for common shareholders (diluted)
|
|
$
|
1.87
|
|
|
$
|
1.49
|
|
|
|
|
|
||||||||||||||||
|
Normalized funds from operations per common share available for common shareholders (basic and diluted)
|
|
$
|
1.60
|
|
|
$
|
1.53
|
|
|
|
|
|
||||||||||||||||
|
(1)
|
Comparable properties consist of
69
consolidated properties (
91
buildings) we owned on
September 30, 2018
and which we owned continuously since
January 1, 2017
.
|
|
(2)
|
Acquired properties consist of
36
consolidated properties (
73
buildings) we acquired since January 1, 2017. We acquired 35 of these properties (72 buildings) in connection with the FPO Transaction in October 2017 and acquired one property (one building) in a separate transaction in January 2017.
|
|
(3)
|
Disposed properties consist of one consolidated property (one building) which we sold in October 2017 and three consolidated properties (three buildings) which we sold during the
nine
months
September 30, 2018
and excludes one property (one building) classified as discontinued operations which we sold in August 2017.
|
|
(4)
|
See footnote (4) on page 28 for definition of NOI.
|
|
(5)
|
See footnote (5) on page 28 for definition of FFO and Normalized FFO available for common shareholders.
|
|
(6)
|
See footnote (6) on page 29 for more information on incentive fees under our business management agreements.
|
|
•
|
our ability to maintain or increase the occupancy of, and the rental rates at, our properties;
|
|
•
|
our ability to control operating expenses and capital expenses at our properties;
|
|
•
|
our ability to successfully complete our pending property sales and to sell properties that we market for sale; and
|
|
•
|
our ability to purchase additional properties which produce cash flows from operations in excess of our cost of acquisition capital and property operating expenses and capital expenses.
|
|
•
|
Our $300,000 term loan, which matures on March 31, 2020, is prepayable without penalty at any time. We are required to pay interest at a rate of LIBOR plus a premium, which was 140 basis points per annum at
September 30, 2018
, on the amount outstanding under our $300,000 term loan. The interest rate premium is subject to adjustment based upon changes to our credit ratings. As of
September 30, 2018
, the annual interest rate for the amount outstanding under our $300,000 term loan was
3.6%
.
|
|
•
|
Our $250,000 term loan, which matures on March 31, 2022, is prepayable without penalty at any time. We are required to pay interest at a rate of LIBOR plus a premium, which was 180 basis points per annum at
September 30, 2018
, on the amount outstanding under our $250,000 term loan. The interest rate premium is subject to adjustment based upon changes to our credit ratings. As of
September 30, 2018
, the annual interest rate for the amount outstanding under our $250,000 term loan was
4.0%
.
|
|
|
|
|
|
Annual
|
|
Annual
|
|
|
|
Interest
|
|||||
|
|
|
Principal
|
|
Interest
|
|
Interest
|
|
|
|
Payments
|
|||||
|
Debt
|
|
Balance
(1)
|
|
Rate
(1)
|
|
Expense
(1)
|
|
Maturity
|
|
Due
|
|||||
|
Senior unsecured notes
|
|
$
|
350,000
|
|
|
3.750
|
%
|
|
$
|
13,125
|
|
|
2019
|
|
Semi-annually
|
|
Senior unsecured notes
|
|
310,000
|
|
|
5.875
|
%
|
|
18,213
|
|
|
2046
|
|
Quarterly
|
||
|
Senior unsecured notes
|
|
300,000
|
|
|
4.000
|
%
|
|
12,000
|
|
|
2022
|
|
Semi-annually
|
||
|
Mortgage note (one property (one building) in Tampa, FL)
|
|
8,012
|
|
|
7.000
|
%
|
|
569
|
|
|
2019
|
|
Monthly
|
||
|
Mortgage note (one property (one building) in Washington, DC)
|
|
33,900
|
|
|
5.720
|
%
|
|
1,966
|
|
|
2020
|
|
Monthly
|
||
|
Mortgage note (one property (one building) in Chesapeake, VA)
|
|
3,032
|
|
|
4.260
|
%
|
|
131
|
|
|
2020
|
|
Monthly
|
||
|
Mortgage note (one property (one building) in Lakewood, CO)
|
|
3,204
|
|
|
8.150
|
%
|
|
265
|
|
|
2021
|
|
Monthly
|
||
|
Mortgage note (one property (one building) in Fairfax, VA)
|
|
13,503
|
|
|
5.877
|
%
|
|
805
|
|
|
2021
|
|
Monthly
|
||
|
Mortgage note (one property (one building) in Washington, DC)
|
|
27,378
|
|
|
4.220
|
%
|
|
1,171
|
|
|
2022
|
|
Monthly
|
||
|
Mortgage note (one property (one building) in Washington, DC)
|
|
24,607
|
|
|
4.800
|
%
|
|
1,198
|
|
|
2023
|
|
Monthly
|
||
|
Mortgage note (one property (one building) in Washington, DC)
|
|
66,780
|
|
|
4.050
|
%
|
|
2,742
|
|
|
2030
|
|
Monthly
|
||
|
|
|
$
|
1,140,416
|
|
|
|
|
|
$
|
52,185
|
|
|
|
|
|
|
(1)
|
The principal balances and interest rates are the amounts stated in the contracts. In accordance with GAAP, our carrying values and recorded interest expense may differ from these amounts because of market conditions at the time we issued or assumed these debts. For more information, see Notes 7 and 8 to our condensed consolidated financial statements included in Part I, Item 1 of this Quarterly Report on Form 10-Q.
|
|
|
|
Our JV
|
|
|
|
Annual
|
|
Annual
|
|
|
|
Interest
|
|||||
|
|
|
Ownership
|
|
Principal
|
|
Interest
|
|
Interest
|
|
|
|
Payments
|
|||||
|
Debt
|
|
Interest
|
|
Balance
(1)(2)
|
|
Rate
(1)
|
|
Expense
(1)
|
|
Maturity
|
|
Due
|
|||||
|
Mortgage note one property (one building) in Washington, DC
|
|
50%
|
|
$
|
32,000
|
|
|
3.920
|
%
|
|
$
|
1,254
|
|
|
2024
|
|
Monthly
|
|
Mortgage note one property (two buildings) in Fairfax, VA
|
|
51%
|
|
50,000
|
|
|
3.910
|
%
|
|
1,955
|
|
|
2029
|
|
Monthly
|
||
|
|
|
|
|
$
|
82,000
|
|
|
|
|
$
|
3,209
|
|
|
|
|
|
|
|
(1)
|
The principal balance, annual interest rate and annual interest expense are the amounts stated in the applicable contract. In accordance with GAAP, the joint ventures' recorded interest expense may differ from these amounts because of market conditions at the time they incurred the debt.
|
|
(2)
|
Reflects the entire balance of the debt secured by the properties and is not adjusted to reflect the part of the joint venture arrangement interests we do not own.
|
|
|
|
Impact of Changes in Interest Rates
|
|||||||||||||
|
|
|
Annual
|
|
Outstanding
|
|
Total Interest
|
|
Annual Earnings
|
|||||||
|
|
|
Interest Rate
(1)
|
|
Debt
|
|
Expense Per Year
|
|
Per Share Impact
(2)
|
|||||||
|
At September 30, 2018
|
|
3.6
|
%
|
|
$
|
1,017,000
|
|
|
$
|
37,121
|
|
|
$
|
0.37
|
|
|
One percentage point
|
|
4.6
|
%
|
|
$
|
1,017,000
|
|
|
$
|
47,432
|
|
|
$
|
0.48
|
|
|
(1)
|
Weighted based on the respective interest rates and outstanding borrowings under our revolving credit facility and our term loans as of
September 30, 2018
.
|
|
(2)
|
Based on the weighted average shares outstanding (diluted) for the
nine
months ended
September 30, 2018
.
|
|
|
|
Impact of an Increase in Interest Rates
|
|||||||||||||
|
|
|
Annual
|
|
Outstanding
|
|
Total Interest
|
|
Annual Earnings
|
|||||||
|
|
|
Interest Rate
(1)
|
|
Debt
|
|
Expense Per Year
|
|
Per Share Impact
(2)
|
|||||||
|
At September 30, 2018
|
|
3.6
|
%
|
|
$
|
1,300,000
|
|
|
$
|
47,450
|
|
|
$
|
0.48
|
|
|
One percentage point
|
|
4.6
|
%
|
|
$
|
1,300,000
|
|
|
$
|
60,631
|
|
|
$
|
0.61
|
|
|
(1)
|
Weighted based on the respective interest rates and outstanding borrowings under our revolving credit facility (assuming fully drawn) and our term loans as of
September 30, 2018
.
|
|
(2)
|
Based on the weighted average shares outstanding (diluted) for the
nine
months ended
September 30, 2018
.
|
|
•
|
THE LIKELIHOOD THAT WE WILL COMPLETE THE PENDING MERGER,
|
|
•
|
OUR SALES AND ACQUISITIONS OF PROPERTIES,
|
|
•
|
OUR ABILITY TO COMPETE FOR ACQUISITIONS AND TENANCIES EFFECTIVELY,
|
|
•
|
THE LIKELIHOOD THAT OUR TENANTS WILL PAY RENT OR BE NEGATIVELY AFFECTED BY CYCLICAL ECONOMIC CONDITIONS OR GOVERNMENT BUDGET CONSTRAINTS,
|
|
•
|
THE LIKELIHOOD THAT OUR TENANTS WILL RENEW OR EXTEND THEIR LEASES AND NOT EXERCISE EARLY TERMINATION OPTIONS PURSUANT TO THEIR LEASES OR THAT WE WILL OBTAIN REPLACEMENT TENANTS,
|
|
•
|
THE LIKELIHOOD THAT OUR RENTS WILL INCREASE WHEN WE RENEW OR EXTEND OUR LEASES OR ENTER NEW LEASES,
|
|
•
|
OUR ABILITY TO PAY DISTRIBUTIONS TO OUR SHAREHOLDERS AND TO SUSTAIN THE AMOUNT OF SUCH DISTRIBUTIONS,
|
|
•
|
OUR POLICIES AND PLANS REGARDING INVESTMENTS, FINANCINGS AND DISPOSITIONS,
|
|
•
|
THE FUTURE AVAILABILITY OF BORROWINGS UNDER OUR REVOLVING CREDIT FACILITY,
|
|
•
|
OUR EXPECTATION THAT THERE WILL BE OPPORTUNITIES FOR US TO ACQUIRE, AND THAT WE WILL ACQUIRE, ADDITIONAL PROPERTIES IN THE METROPOLITAN WASHINGTON, D.C. MARKET AREA OR ELSEWHERE, INCLUDING PROPERTIES THAT ARE MAJORITY LEASED TO GOVERNMENT TENANTS, GOVERNMENT CONTRACTOR TENANTS OR OTHER PRIVATE TENANTS,
|
|
•
|
OUR EXPECTATIONS REGARDING DEMAND FOR LEASED SPACE BY GOVERNMENT TENANTS,
|
|
•
|
OUR ABILITY TO RAISE DEBT OR EQUITY CAPITAL,
|
|
•
|
OUR ABILITY TO PAY INTEREST ON AND PRINCIPAL OF OUR DEBT,
|
|
•
|
OUR ABILITY TO APPROPRIATELY BALANCE OUR USE OF DEBT AND EQUITY CAPITAL,
|
|
•
|
OUR CREDIT RATINGS,
|
|
•
|
OUR EXPECTATION THAT OUR SHAREHOLDERS WILL BENEFIT FROM THE MERGER,
|
|
•
|
OUR EXPECTATION THAT WE BENEFIT FROM OUR OWNERSHIP INTEREST IN AND OTHER RELATIONSHIPS WITH RMR INC.,
|
|
•
|
OUR EXPECTATION THAT WE BENEFIT FROM OUR OWNERSHIP INTEREST IN AND OTHER RELATIONSHIPS WITH AIC AND FROM OUR PARTICIPATION IN INSURANCE PROGRAMS ARRANGED BY AIC,
|
|
•
|
THE CREDIT QUALITIES OF OUR TENANTS,
|
|
•
|
OUR QUALIFICATION FOR TAXATION AS A REIT, AND
|
|
•
|
OTHER MATTERS.
|
|
•
|
THE IMPACT OF CONDITIONS AND CHANGES IN THE ECONOMY AND THE CAPITAL MARKETS ON US AND OUR TENANTS,
|
|
•
|
COMPETITION WITHIN THE REAL ESTATE INDUSTRY, PARTICULARLY IN THOSE MARKETS IN WHICH OUR PROPERTIES ARE LOCATED AND WITH RESPECT TO GOVERNMENT TENANCIES,
|
|
•
|
THE IMPACT OF CHANGES IN THE REAL ESTATE NEEDS AND FINANCIAL CONDITIONS OF GOVERNMENT TENANTS,
|
|
•
|
COMPLIANCE WITH, AND CHANGES TO, FEDERAL, STATE AND LOCAL LAWS AND REGULATIONS, ACCOUNTING RULES, TAX LAWS AND SIMILAR MATTERS,
|
|
•
|
ACTUAL AND POTENTIAL CONFLICTS OF INTEREST WITH OUR RELATED PARTIES, INCLUDING OUR MANAGING TRUSTEES, RMR LLC, RMR INC., SIR, AIC AND OTHERS AFFILIATED WITH THEM,
|
|
•
|
LIMITATIONS IMPOSED ON OUR BUSINESS AND OUR ABILITY TO SATISFY COMPLEX RULES IN ORDER FOR US TO QUALIFY FOR TAXATION AS A REIT FOR U.S. FEDERAL INCOME TAX PURPOSES, AND
|
|
•
|
ACTS OF TERRORISM, OUTBREAKS OF SO CALLED PANDEMICS OR OTHER MANMADE OR NATURAL DISASTERS BEYOND OUR CONTROL.
|
|
•
|
OUR ABILITY TO MAKE FUTURE DISTRIBUTIONS TO OUR SHAREHOLDERS AND TO MAKE PAYMENTS OF PRINCIPAL AND INTEREST ON OUR INDEBTEDNESS DEPENDS UPON A NUMBER OF FACTORS, INCLUDING OUR FUTURE EARNINGS, THE CAPITAL COSTS WE INCUR TO LEASE OUR PROPERTIES AND OUR WORKING CAPITAL REQUIREMENTS. WE MAY BE UNABLE TO PAY OUR DEBT OBLIGATIONS OR TO MAINTAIN OUR CURRENT RATE OF DISTRIBUTIONS ON OUR COMMON SHARES AND FUTURE DISTRIBUTIONS MAY BE REDUCED OR ELIMINATED,
|
|
•
|
OUR ABILITY TO GROW OUR BUSINESS AND INCREASE OUR DISTRIBUTIONS DEPENDS IN LARGE PART UPON OUR ABILITY TO BUY PROPERTIES AND LEASE THEM FOR RENTS, LESS THEIR PROPERTY OPERATING COSTS, THAT EXCEED OUR CAPITAL COSTS. WE MAY BE UNABLE TO IDENTIFY PROPERTIES THAT WE WANT TO ACQUIRE OR TO NEGOTIATE ACCEPTABLE PURCHASE PRICES, ACQUISITION FINANCING OR LEASE TERMS FOR NEW PROPERTIES,
|
|
•
|
AS PART OF OUR LONG TERM FINANCING PLANS TO REDUCE OUR LEVERAGE, WE EXPECT TO DISPOSE OF CERTAIN OF OUR PROPERTIES. CURRENTLY, WE ARE MARKETING OR PLAN TO MARKET FOR SALE THREE PROPERTIES. WE CANNOT BE SURE WE WILL SELL ANY OF THESE PROPERTIES OR WHAT THE TERMS OF ANY SALE MAY BE. WE MAY SELL SOME OR ALL OF THESE PROPERTIES AT PRICES THAT ARE LESS THAN OUR CARRYING VALUES AND WE MAY OTHERWISE INCUR LOSSES AS A RESULT OF CONSIDERING AND PURSUING THESE SALES. FURTHER, WE MAY ELECT TO CHANGE WHICH PROPERTIES WE MAY TO SEEK TO SELL, WHICH COULD RESULT IN DIFFERENT PROPERTIES AND FEWER OR GREATER NUMBER OF PROPERTIES BEING SOLD OR MARKETED FOR SALE,
|
|
•
|
SOME OF OUR TENANTS MAY NOT RENEW EXPIRING LEASES, AND WE MAY BE UNABLE TO OBTAIN NEW TENANTS TO MAINTAIN OR INCREASE THE HISTORICAL OCCUPANCY RATES OF, OR RENTS FROM, OUR PROPERTIES,
|
|
•
|
SOME GOVERNMENT TENANTS MAY EXERCISE THEIR RIGHTS TO VACATE THEIR SPACE BEFORE THE STATED EXPIRATIONS OF THEIR LEASES, AND WE MAY BE UNABLE TO OBTAIN NEW TENANTS TO MAINTAIN THE HISTORICAL OCCUPANCY RATES OF, OR RENTS FROM, OUR PROPERTIES,
|
|
•
|
RENTS THAT WE CAN CHARGE AT OUR PROPERTIES MAY DECLINE BECAUSE OF CHANGING MARKET CONDITIONS OR OTHERWISE,
|
|
•
|
CONTINGENCIES IN OUR ACQUISITION AND SALE AGREEMENTS MAY NOT BE SATISFIED AND OUR PENDING ACQUISITIONS AND SALES MAY NOT OCCUR, MAY BE DELAYED OR THE TERMS OF SUCH TRANSACTIONS MAY CHANGE,
|
|
•
|
WE INTEND TO CONDUCT OUR BUSINESS ACTIVITIES IN A MANNER THAT WILL AFFORD US REASONABLE ACCESS TO CAPITAL FOR INVESTMENT AND FINANCING ACTIVITIES. HOWEVER, WE MAY NOT SUCCEED IN THIS REGARD AND WE MAY NOT HAVE REASONABLE ACCESS TO CAPITAL,
|
|
•
|
CONTINUED AVAILABILITY OF BORROWINGS UNDER OUR REVOLVING CREDIT FACILITY IS SUBJECT TO OUR SATISFYING CERTAIN FINANCIAL COVENANTS AND OTHER CREDIT FACILITY CONDITIONS THAT WE MAY BE UNABLE TO SATISFY,
|
|
•
|
ACTUAL COSTS UNDER OUR REVOLVING CREDIT FACILITY OR OTHER FLOATING RATE DEBT WILL BE HIGHER THAN LIBOR PLUS A PREMIUM BECAUSE OF FEES AND EXPENSES ASSOCIATED WITH SUCH DEBT,
|
|
•
|
THE INTEREST RATES PAYABLE UNDER OUR FLOATING RATE DEBT OBLIGATIONS DEPEND UPON OUR CREDIT RATINGS. WE CURRENTLY HAVE A NEGATIVE CREDIT RATINGS OUTLOOK BY MOODY'S WHICH MAY IMPLY THAT OUR CREDIT RATINGS MAY BE DOWNGRADED. IF OUR CREDIT RATINGS ARE DOWNGRADED, OUR BORROWING COSTS WILL INCREASE,
|
|
•
|
OUR ABILITY TO ACCESS DEBT CAPITAL AND THE COST OF OUR DEBT CAPITAL WILL DEPEND IN PART ON OUR CREDIT RATINGS. IF OUR CREDIT RATINGS ARE DOWNGRADED, WE MAY NOT BE ABLE TO ACCESS DEBT CAPITAL OR THE DEBT CAPITAL WE CAN ACCESS MAY BE EXPENSIVE,
|
|
•
|
WE MAY BE UNABLE TO REPAY OUR DEBT OBLIGATIONS WHEN THEY BECOME DUE,
|
|
•
|
THE MAXIMUM BORROWING AVAILABILITY UNDER OUR REVOLVING CREDIT FACILITY AND TERM LOANS MAY BE INCREASED TO UP TO $2.5 BILLION ON A COMBINED BASIS IN CERTAIN CIRCUMSTANCES; HOWEVER, INCREASING THE MAXIMUM BORROWING AVAILABILITY UNDER OUR REVOLVING CREDIT FACILITY AND TERM LOANS IS SUBJECT TO OUR OBTAINING ADDITIONAL COMMITMENTS FROM LENDERS, WHICH MAY NOT OCCUR,
|
|
•
|
WE HAVE THE OPTION TO EXTEND THE MATURITY DATE OF OUR REVOLVING CREDIT FACILITY UPON PAYMENT OF A FEE AND MEETING OTHER CONDITIONS; HOWEVER, THE APPLICABLE CONDITIONS MAY NOT BE MET,
|
|
•
|
THE BUSINESS AND PROPERTY MANAGEMENT AGREEMENTS BETWEEN US AND RMR LLC HAVE CONTINUING 20 YEAR TERMS. HOWEVER, THOSE AGREEMENTS PERMIT EARLY TERMINATION IN CERTAIN CIRCUMSTANCES. ACCORDINGLY, WE CANNOT BE SURE THAT THESE AGREEMENTS WILL REMAIN IN EFFECT FOR CONTINUING 20 YEAR TERMS,
|
|
•
|
WE BELIEVE THAT OUR RELATIONSHIPS WITH OUR RELATED PARTIES, INCLUDING RMR LLC, RMR INC., SIR, AIC AND OTHERS AFFILIATED WITH THEM MAY BENEFIT US AND PROVIDE US WITH COMPETITIVE ADVANTAGES IN OPERATING AND GROWING OUR BUSINESS. HOWEVER, THE ADVANTAGES WE BELIEVE WE MAY REALIZE FROM THESE RELATIONSHIPS MAY NOT MATERIALIZE,
|
|
•
|
AS OF SEPTEMBER 30, 2018, WE HAD ESTIMATED UNSPENT LEASING RELATED OBLIGATIONS OF
$34.0
MILLION. OUR UNSPENT LEASING RELATED OBLIGATIONS MAY COST MORE OR LESS AND MAY TAKE LONGER TO COMPLETE THAN WE CURRENTLY EXPECT, AND WE MAY INCUR INCREASED AMOUNTS FOR THESE AND SIMILAR PURPOSES IN THE FUTURE,
|
|
•
|
WE, OUR WHOLLY OWNED SUBSIDIARY AND SIR HAVE ENTERED INTO THE MERGER AGREEMENT. THE CLOSING OF THE MERGER IS SUBJECT TO THE SATISFACTION OR WAIVER OF CONDITIONS, INCLUDING THE RECEIPT OF REQUISITE APPROVALS BY OUR AND SIR’S SHAREHOLDERS. WE CANNOT BE SURE THAT ANY OR ALL OF SUCH CONDITIONS WILL BE SATISFIED OR WAIVED. ACCORDINGLY, THE MERGER MAY NOT CLOSE WHEN EXPECTED OR AT ALL, OR THE TERMS OF THE MERGER OR THE OTHER TRANSACTIONS CONTEMPLATED BY THE MERGER AGREEMENT MAY CHANGE,
|
|
•
|
THE MERGER REQUIRES APPROVAL OF SIR’S SHAREHOLDERS AND THE ISSUANCE OF OUR COMMON SHARES IN THE MERGER REQUIRES THE APPROVAL OF OUR SHAREHOLDERS. SUCH APPROVALS WILL BE SOLICITED BY A JOINT PROXY STATEMENT/PROSPECTUS, A PRELIMINARY VERSION OF WHICH WAS INCLUDED AS PART OF THE REGISTRATION STATEMENT ON FORM S-4, AS AMENDED, OR THE FORM S-4, THAT WE FILED WITH THE SEC. THE FORM S-4 MUST BE DECLARED EFFECTIVE BY THE SEC BEFORE THE DEFINITIVE JOINT PROXY STATEMENT/PROSPECTUS CAN BE MAILED TO OUR SHAREHOLDERS AND SIR’S SHAREHOLDERS. THE AMOUNT OF TIME IT TAKES FOR THE SEC
TO DECLARE THE FORM S-4 EFFECTIVE IS BEYOND OUR AND SIR’S CONTROL. ACCORDINGLY, WE CANNOT BE SURE THAT THE MERGER AND THE OTHER TRANSACTIONS WILL BE CONSUMMATED WITHIN A SPECIFIED TIME PERIOD OR AT ALL OR THAT THE TERMS OF THE MERGER AND THE OTHER TRANSACTIONS WILL NOT CHANGE. FURTHER, THE AGGREGATE TRANSACTION VALUE IS BASED ON THE CLOSING PRICE OF OUR COMMON SHARES ON SEPTEMBER 30, 2018 OF $11.29 PER SHARE, OR APPROXIMATELY $2.7 BILLION, AND INCLUDES THE REPAYMENT OR ASSUMPTION OF APPROXIMATELY $1.7 BILLION OF SIR'S DEBT. THESE VALUES ARE BASED ON THE MARKET PRICE OF OUR COMMON SHARES AND SIR'S DEBT BALANCES AS OF THE DATE OF SEPTEMBER 30, 2018. THESE ESTIMATES ARE SUBJECT TO CHANGES BEYOND OUR CONTROL, INCLUDING VOLATILITY IN THE MARKET PRICE OF OUR COMMON SHARES AND SIR’S ACTUAL DEBT BALANCES UPON CONSUMMATION OF THE MERGER,
|
|
•
|
PURSUANT TO THE MERGER AGREEMENT, SIR HAS AGREED TO DISTRIBUTE ALL 45,000,000 OF ITS ILPT COMMON SHARES TO SIR’S SHAREHOLDERS, SUBJECT TO THE SATISFACTION OR WAIVER OF CERTAIN CONDITIONS, INCLUDING, AMONG OTHER THINGS, OBTAINING THE REQUISITE SHAREHOLDER APPROVALS WITH RESPECT TO THE MERGER. WE CANNOT BE SURE WHEN OR IF THOSE CONDITIONS WILL BE SATISFIED OR WAIVED OR THAT SUCH DISTRIBUTION WILL OCCUR,
|
|
•
|
FOLLOWING CONSUMMATION OF THE MERGER, THE COMBINED COMPANY IS EXPECTED TO FOCUS ITS INVESTMENTS IN OFFICE PROPERTIES PRIMARILY IN MARKETS THAT IT BELIEVES HAVE STRONG ECONOMIC FUNDAMENTALS TO SUPPORT GROWTH. THE COMBINED COMPANY IS ALSO EXPECTED TO SEEK INVESTMENTS PRIMARILY IN FIRST GENERATION BUILDINGS WHERE IT BELIEVES THAT THERE IS A REASONABLY HIGH LIKELIHOOD OF RENEWING THE TENANTS IN PLACE AND WHERE IT EXPECTS ONGOING CAPITAL NEEDS TO BE RELATIVELY MODEST WHEN COMPARED TO OLDER BUILDINGS. THE COMBINED COMPANY MAY FAIL TO EXECUTE SUCCESSFULLY ON ITS EXPANDED BUSINESS STRATEGY FOLLOWING CONSUMMATION OF THE MERGER AND THEREFORE OUR SHAREHOLDERS MAY NOT REALIZE THE BENEFITS WE EXPECT FROM THE MERGER,
|
|
•
|
THIS QUARTERLY REPORT ON FORM 10-Q CONTAINS STATEMENTS REGARDING OUR EXPECTATIONS FOR THE COMBINED COMPANY AFTER EFFECTIVENESS OF THE MERGER, INCLUDING THAT THE COMBINED COMPANY WILL EFFECT A REVERSE STOCK SPLIT OF THE COMBINED COMPANY’S COMMON SHARES. THESE STATEMENTS ARE CONTINGENT UPON THE CONSUMMATION OF THE MERGER AND THE OTHER TRANSACTIONS AND MAY NOT OCCUR, AND
|
|
•
|
THIS QUARTERLY REPORT ON FORM 10-Q STATES THAT THE TRANSACTIONS CONTEMPLATED BY THE MERGER AGREEMENT AND THE TERMS THEREOF WERE EVALUATED, NEGOTIATED, AND RECOMMENDED TO EACH OF OUR AND SIR’S BOARD OF TRUSTEES BY A SPECIAL COMMITTEE OF OUR AND SIR’S BOARD OF TRUSTEES, RESPECTIVELY, EACH COMPRISED SOLELY OF OUR AND SIR’S DISINTERESTED, INDEPENDENT TRUSTEES, RESPECTIVELY, AND WERE SEPARATELY APPROVED AND ADOPTED BY OUR AND SIR’S INDEPENDENT TRUSTEES AND BY OUR AND SIR’S BOARD OF TRUSTEES, AND THAT CITIGROUP GLOBAL MARKETS INC. AND UBS SECURITIES LLC ACTED AS FINANCIAL ADVISOR TO THE SPECIAL COMMITTEE OF OUR BOARD OF TRUSTEES AND THE SPECIAL
|
|
•
|
market reaction to the announcement of the Merger, the approval by our shareholders of the issuance of our common shares in the Merger, and the other Transactions and the prospects of the combined company;
|
|
•
|
changes in our or SIR’s respective businesses, operations, assets, liabilities, financial position and prospects, and with respect to SIR, ILPT, or in the market's assessments thereof;
|
|
•
|
changes in the operating performance of us, SIR, ILPT (with respect to SIR) or similar companies;
|
|
•
|
changes in market valuations of similar companies;
|
|
•
|
market assessments of the likelihood that the Merger and the other Transactions will be completed;
|
|
•
|
the possibility that persons may engage in short sales of our common shares, SIR common shares or ILPT common shares;
|
|
•
|
interest rates, general market and economic conditions and other factors generally affecting the price of our common shares and SIR common shares;
|
|
•
|
federal, state and local legislation, governmental regulation and legal developments in the businesses in which we, SIR and ILPT (with respect to SIR) operate;
|
|
•
|
dissident shareholder activity;
|
|
•
|
changes that affect the commercial real estate market generally;
|
|
•
|
changes in the United States or global economy or capital, financial or securities markets generally; and
|
|
•
|
other factors beyond our, SIR’s or ILPT’s control, including those described and referred to above under this "Risk Factors" section.
|
|
•
|
if the market price of our common shares increases between the date the Merger Agreement was signed or the date of our special meeting or the SIR special meeting and the closing of the Merger, SIR shareholders will receive our common shares that have a market value upon consummation of the Merger that is greater than, as applicable, the market value of such shares calculated pursuant to the Exchange Ratio on the date the Merger Agreement was signed or on the date of our special meeting or the SIR special meeting, respectively; and
|
|
•
|
if the market price of our common shares declines between the date the Merger Agreement was signed or the date of our special meeting or the SIR special meeting and the closing of the Merger, SIR shareholders will receive a number of common shares that have a market value upon consummation of the Merger that is less than, as applicable, the market value of such shares calculated pursuant to the Exchange Ratio on the date the Merger Agreement was signed or on the date of our special meeting or the SIR special meeting, respectively.
|
|
•
|
we will be required to pay our costs relating to the Merger and the other Transactions, such as legal, accounting, financial advisory and printing fees, whether or not such transactions are completed;
|
|
•
|
the time and resources committed by our management to matters relating to the Merger and the other Transactions could otherwise have been devoted to pursuing other opportunities; and
|
|
•
|
the market price of our common shares could decline to the extent that the current market price reflects, and is positively affected by, a market assumption that the Merger and the other Transactions will be completed.
|
|
•
|
increasing our vulnerability to general adverse economic and industry conditions;
|
|
•
|
requiring us to use a substantial portion of our cash flow from operations to service our indebtedness, which would reduce the available cash flow to fund working capital, capital expenditures, development projects, and other general corporate purposes and reduce cash available for distributions;
|
|
•
|
limiting our ability to obtain additional financing to fund our working capital needs, acquisitions, capital expenditures, or other debt service requirements or for other purposes;
|
|
•
|
increasing the costs to us of incurring additional debt;
|
|
•
|
increasing our exposure to floating interest rates;
|
|
•
|
limiting our ability to compete with other companies that are not as highly leveraged, as we may be less capable of responding to adverse economic and industry conditions;
|
|
•
|
restricting us from making strategic acquisitions, developing properties, or exploiting business opportunities;
|
|
•
|
restricting the way in which we conduct our business because of financial and operating covenants in the agreements governing our existing and future indebtedness;
|
|
•
|
exposing us to potential events of default (if not cured or waived) under covenants contained in debt instruments that could have a material adverse effect on our business, financial condition and operating results; and
|
|
•
|
limiting our ability to react to changing market conditions in our industry.
|
|
•
|
we, as successor by merger to SIR, inherit any of SIR’s corporate income tax liabilities, including penalties and interest;
|
|
•
|
we would be subject to tax on the built-in gain on each asset of SIR existing at the Effective Time if we were to dispose of a SIR asset during a specified period (generally five years) following the Effective Time; and
|
|
•
|
we, as successor by merger to SIR, inherit any SIR earnings and profits and could be required to pay a special distribution and/or employ applicable deficiency dividend procedures (including interest payments to the IRS) to eliminate any earnings and profits accumulated by SIR for taxable periods for which SIR did not qualify for taxation as a REIT.
|
|
•
|
the combined company may not have enough cash to pay such distributions due to capital spending requirements or changes in its cash requirements, cash flow or financial position;
|
|
•
|
decisions on whether, when and in what amounts to pay any future distributions will remain at all times entirely at the discretion of the combined company’s board of trustees, which reserves the right to change its distribution practices at any time and for any reason, subject to applicable REIT requirements; and
|
|
•
|
any of the other risks described herein or in our or SIR's Annual Report on Form 10-K for the year ended December 31, 2017.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maximum
|
|
|
|
|
|
|
|
|
|
Total Number of
|
|
|
Approximate Dollar
|
|
|
|
|
|
|
|
|
|
Shares Purchased
|
|
|
Value of Shares that
|
|
|
|
Number of
|
|
|
|
|
|
as Part of Publicly
|
|
|
May Yet Be Purchased
|
|
|
|
Shares
|
|
Average Price
|
|
|
Announced Plans
|
|
|
Under the Plans or
|
|
|
Calendar Month
|
|
Purchased
(1)
|
|
Paid per Share
|
|
or Programs
|
|
Programs
|
|||
|
September 2018
|
|
18,875
|
|
$
|
11.35
|
|
$
|
—
|
|
$
|
—
|
|
Total
|
|
18,875
|
|
$
|
11.35
|
|
$
|
—
|
|
$
|
—
|
|
(1)
|
These common share withholdings and purchases were made to satisfy tax withholding and payment obligations of our officers and certain other RMR LLC employees in connection with the vesting of awards of our common shares. We withheld and purchased these shares at their fair market value based upon the trading price of our common shares at the close of trading on Nasdaq on the purchase date.
|
|
Exhibit Number
|
Description
|
|
|
|
|
2.1
|
|
|
|
|
|
3.1
|
|
|
|
|
|
3.2
|
|
|
|
|
|
4.1
|
|
|
|
|
|
4.2
|
|
|
|
|
|
4.3
|
|
|
|
|
|
4.4
|
|
|
|
|
|
4.5
|
|
|
|
|
|
4.6
|
|
|
|
|
|
4.7
|
|
|
|
|
|
4.8
|
|
|
|
|
|
10.1
|
|
|
|
|
|
12.1
|
|
|
|
|
|
31.1
|
|
|
|
|
|
31.2
|
|
|
|
|
|
32.1
|
|
|
|
|
|
101.1
|
The following materials from the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2018 formatted in XBRL (eXtensible Business Reporting Language): (i) the Condensed Consolidated Balance Sheets, (ii) the Condensed Consolidated Statements of Comprehensive Income, (iii) the Condensed Consolidated Statements of Cash Flows, and (iv) related notes to these financial statements, tagged as blocks of text and in detail. (Filed herewith.)
|
|
|
GOVERNMENT PROPERTIES INCOME TRUST
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ David M. Blackman
|
|
|
|
David M. Blackman
President and Chief Executive Officer
|
|
|
|
Dated: November 1, 2018
|
|
|
|
|
|
|
By:
|
/s/ Mark L. Kleifges
|
|
|
|
Mark L. Kleifges
Chief Financial Officer and Treasurer
(principal financial and accounting officer)
|
|
|
|
Dated: November 1, 2018
|
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 |
|---|