EX-99.1 CHARTER 3 exh99_1.htm EXHIBIT 99.1 PRESS RELEASE exh99_1.htm
Exhibit 99.1


 
Press Release

For Immediate News Release
April 13, 2011


Mission West Properties Announces First Quarter 2011 Operating Results


Cupertino, CA – Mission West Properties, Inc. (NASDAQ: MSW) reported today that Funds From Operations (“FFO”) for the quarter ended March 31, 2011 was approximately $16,240,000, or $0.15 per diluted common share, (considering the potential effect of all O.P. units being exchanged for shares of the Company’s common stock) as compared to approximately $16,506,000, or $0.16 per diluted common share, for the same period in 2010. For the quarter ended March 31, 2010, unrealized holding gain from investment in marketable securities accounted for approximately $1,853,000, or $0.02 per diluted common share. On a sequential quarter basis, FFO for the quarter ended December 31, 2010, was approximately $0.11 per diluted common share.

Net income for the quarter ended March 31, 2011, was approximately $9,936,000 as compared to approximately $10,143,000 for the quarter ended March 31, 2010. Net income per diluted share available to common stockholders was approximately $0.11 for both quarters ended March 31, 2011 and 2010. For the quarter ended March 31, 2010, unrealized holding gain from investment in marketable securities of $1,853,000 accounted for approximately $0.02 per diluted common share.

In March 2011, the Company’s board of directors approved management’s recommendation to decrease the Company’s quarterly dividend payment rate to common stockholders and O.P. unit holders from $0.15 to $0.13 per share effective the first quarter of 2011.

Company Profile

Mission West Properties, Inc. operates as a self-managed, self-administered and fully integrated REIT engaged in the management, leasing, marketing, development and acquisition of commercial R&D properties, primarily located in the Silicon Valley portion of the San Francisco Bay Area. Currently, the Company manages 111 properties totaling approximately 8.0 million rentable square feet. For additional information, please contact Investor Relations at 408-725-0700.

The matters described herein contain forward-looking statements. Such statements can be identified by the use of forward-looking terminology such as “will,” “anticipate,” “estimate,” “expect,” “intend,” or similar words. Forward-looking statements involve a number of risks, uncertainties or other factors beyond the Company’s control, which may cause material differences in actual results, performance or other expectations. These factors include, but are not limited to, the ability to complete acquisitions from the Berg Group and other factors detailed in the Company’s registration statements, and periodic filings with the Securities & Exchange Commission.

 
 

 

MISSION WEST PROPERTIES, INC.
SELECTED FINANCIAL DATA
(In thousands, except share, per share and property data amounts)

   
 
Three Months Ended
Mar 31, 2011
   
 
Three Months Ended
Mar 31, 2010
 
OPERATING REVENUES:
           
  Rental income
  $ 21,777 (6)   $ 20,814  
  Tenant reimbursements
    4,644       4,440  
  Other income
    1,101       658  
    Total operating revenues
    27,522       25,912  
                 
OPERATING EXPENSES:
               
  Operating and maintenance
    2,654       2,938  
  Real estate taxes
    3,205       3,212  
  General and administrative
    521       518  
  Depreciation and amortization
    5,827 (1)     5,921 (1)
    Total operating expenses
    12,207       12,589  
                 
    Operating income
    15,315       13,323  
                 
OTHER INCOME (EXPENSES):
               
  Equity in (loss) earnings of unconsolidated joint venture
    (8 )     76  
  Interest and dividend income
    69       50  
  Unrealized gain from investment
    -       1,853  
  Interest expense
    (5,279 )     (4,849 )
  Interest expense – related parties
    (146 )     (297 )
    Income from continuing operations
    9,951       10,156  
                 
Discontinued operations:
               
    Loss from discontinued operations
    (15 )     (13 )
                 
        Net income
    9,936       10,143  
                 
Net income attributable to noncontrolling interests
    (7,536 )     (7,685 )
Net income available to common stockholders
  $ 2,400     $ 2,458  
                 
Income per share from continuing operations:
               
   Basic
  $ 0.11     $ 0.11  
   Diluted
  $ 0.11     $ 0.11  
Income per share from discontinued operations:
               
   Basic
    -       -  
   Diluted
    -       -  
Net income per share to common stockholders:
               
   Basic
  $ 0.11     $ 0.11  
   Diluted
  $ 0.11     $ 0.11  
Weighted average shares of common stock (basic)
    22,288,103       21,881,189  
Weighted average shares of common stock (diluted)
    22,405,276       22,056,805  
Weighted average O.P. units outstanding
    82,997,932       83,397,876  
                 

 
 
 
 



FUNDS FROM OPERATIONS
           
Funds from operations
  $ 16,240     $ 16,506  
Funds from operations per share (2)
  $ 0.15     $ 0.16  
Outstanding common stock
    22,370,770       21,953,211  
Outstanding O.P. units
    82,915,265       83,326,965  
Weighted average O.P. units and common stock
   outstanding (diluted)
     105,403,208        105,454,681  
                 
 
 
 
FUNDS FROM OPERATIONS CALCULATION
 
Three Months Ended
Mar 31, 2011
   
Three Months Ended
Mar 31, 2010
 
Net income
  $ 9,936     $ 10,143  
Add:
               
   Depreciation and amortization
    6,351       6,406  
   Depreciation and amortization in
     unconsolidated joint venture
     60        60  
Less:
               
   Noncontrolling interests in joint ventures
    (107 )     (103 )
Funds from operations
  $ 16,240     $ 16,506  
                 
Funds From Operations (“FFO”) is a non-GAAP financial measurement used by real estate investment trusts (“REITs”) to measure and compare operating performance. As defined by NAREIT, FFO represents net income (loss) (computed in accordance with GAAP, accounting principles generally accepted in the United States of America), excluding gains (or losses) from debt restructuring and sales of property, plus real estate related depreciation and amortization (excluding amortization of deferred financing costs and depreciation of non-real estate assets) and after adjustments for unconsolidated partnerships and joint ventures. Management considers FFO to be an appropriate supplemental measure of the Company’s operating and financial performance because when compared year over year, it reflects the impact to operations from trends in occupancy rates, rental rates, operating costs, general and administrative expenses and interest costs, providing a perspective not immediately apparent from net income. In addition, management believes that FFO provides useful information about the Company’s financial performance when compared to other REITs since FFO is generally recognized as the industry standard for reporting the operations of REITs. FFO should neither be considered as an alternative for net income as a measure of profitability nor is it comparable to cash flows provided by operating activities determined in accordance with GAAP. FFO is not comparable to similarly entitled items reported by other REITs that do not define them exactly as we define FFO.
 
 
 
PROPERTY AND OTHER DATA:
 
Three Months Ended
Mar 31, 2011
   
Three Months Ended
Mar 31, 2010
 
Total properties, end of period
    111       112  
Total square feet, end of period
    8,011,026       8,088,923  
Average monthly rental revenue per square foot (3)
  $ 1.39 (7)   $ 1.33  
Occupancy for leased properties
    68.5 %     65.1 %
Straight-line rent
  $ (635 )   $ (237 )
Leasing commissions
  $ 194       -  
Non-recurring capital expenditures
  $ 926       -  


LEASE ROLLOVER SCHEDULE:
                   
Year
 
# of Leases
   
Rentable Square Feet
   
2011 Base Rent (5)
 
2011 (4)
    10       441,970     $ 7,608,267  
2012
    13       791,223       15,267,698  
2013
    6       339,123       4,971,350  
2014
    20       1,625,113       26,223,937  
2015
    8       587,437       9,178,833  
2016
    4       196,279       3,672,284  
2017
    10       605,557       7,826,608  
2018
    3       265,612       1,120,944  
2019
    1       165,000       2,931,834  
Thereafter
    3       208,768       4,327,563  
    Total
    78       5,226,082     $ 83,129,318  

 
 
 
 


 
BALANCE SHEETS
           
   
March 31, 2011
   
December 31, 2010
 
             
Assets
           
Investments in real estate:
           
  Land
  $ 322,076     $ 322,076  
  Buildings and improvements
    791,350       790,424  
  Real estate related intangible assets
    1,120       3,240  
     Total investments in properties
    1,114,546       1,115,740  
  Accumulated depreciation and amortization
    (227,734 )     (224,027 )
  Assets held for sale, net
    3,267       3,267  
      Net investments in properties
    890,079       894,980  
  Investment in unconsolidated joint venture
    3,747       3,830  
      Net investments in real estate
    893,826       898,810  
Cash and cash equivalents
    2,108       3,988  
Restricted cash
    6,820       6,892  
Deferred rent
    17,306       17,941  
Other assets, net
    40,903       40,653  
      Total assets
  $ 960,963     $ 968,284  
                 
Liabilities and Equity
               
Liabilities:
               
  Mortgage notes payable
  $ 342,182     $ 345,770  
  Mortgage note payable – related parties
    7,580       7,721  
  Interest payable
    1,642       1,659  
  Security deposits
    4,415       4,605  
  Prepaid rent
    4,768       6,526  
  Liability related to assets held for sale
    8       -  
  Dividends and distributions payable
    13,832       15,793  
  Accounts payable and accrued expenses
    20,566       16,239  
      Total liabilities
    394,993       398,313  
                 
Commitments and contingencies.
               
                 
Equity:
               
Stockholders’ equity:
               
  Common stock, $.001 par value
    22       22  
  Additional paid-in capital
    174,186       172,568  
  Distributions in excess of accumulated earnings
    (31,028 )     (30,520 )
      Total stockholders’ equity
    143,180       142,070  
Noncontrolling interests in operating partnerships
    422,790       427,901  
      Total equity
    565,970       569,971  
      Total liabilities and equity
  $ 960,963     $ 968,284  



(1)  
Includes approximately $124 and $159 in amortization expense for the three months ended March 31, 2011 and 2010, respectively, for the amortization of in-place lease value intangible asset pursuant to the Business Combinations Topic of the Financial Accounting Standards Board Accounting Standards Codification.

(2)  
Calculated on a fully diluted basis. Assumes conversion of O.P. units outstanding into the Company’s common stock.

(3)  
Average monthly rental revenue per square foot has been determined by taking the cash base rent for the period divided by the number of months in the period, and then divided by the average occupied square feet in the period.

(4)  
Excludes five month-to-month leases for approximately 86,000 rentable square feet and $63 in cash rent.

(5)  
Base rent reflects cash rent.

(6)  
Includes a one-time rent adjustment of approximately $1,638 from a tenant dispute resolution.

(7)  
Includes a one-time rent adjustment of approximately $1,638. Excluding the adjustment, the average monthly rental revenue per square foot would have been $1.29.