EX-99.1 2 mw8859ex991.txt EXHIBIT 99.1 EXHIBIT 99.1 PRESS RELEASE For Immediate News Release February 7, 2007 MISSION WEST PROPERTIES ANNOUNCES FOURTH QUARTER AND FULL YEAR 2006 OPERATING RESULTS "WE BUILD THE BUILDINGS FOR THE HIGH TECH COMPANIES THAT BUILD THE INTERNET" CUPERTINO, CA - MISSION WEST PROPERTIES, INC. (AMEX: MSW) reported today that Funds From Operations ("FFO") for the quarter ended December 31, 2006 was $18,538,000 or $0.18 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 $19,173,000 or $0.18 per diluted common share for the same period in 2005. On a sequential quarter basis, FFO for the quarter ended September 30, 2006 was $0.16 per diluted common share. For the twelve months ended December 31, 2006, FFO increased to $86,585,000 or $0.83 per diluted common share from FFO of $79,152,000 or $0.76 per diluted common share for the same period in 2005. Excluding termination fees and security deposit forfeitures relating to lease terminations, FFO for the twelve months ended December 31, 2006 and 2005 was $0.67 and $0.73 per diluted common share, respectively. Net income per diluted share to common stockholders was $0.27 for the quarter ended December 31, 2006 compared to $0.13 for the quarter ended December 31, 2005, a per share increase of approximately 107.7%. Approximately $0.15 was due to gain from sale of real estate. For the twelve months ended December 31, 2006, net income per diluted share to common stockholders was $0.76, up from $0.55 one year ago, a per share increase of approximately 38.2%. Excluding termination fees and security deposit forfeitures relating to lease terminations, net income per diluted share to common stockholders for the twelve months ended December 31, 2006 and 2005 was $0.60 and $0.52, respectively. DISPOSITION ACTIVITY During the fourth quarter 2006, the Company completed the sale of three R&D properties consisting of approximately 235,000 rentable square feet at 2033-2243 Samaritan Drive, San Jose, California. A gain of approximately $18.1 million was realized on the total sales price of $43.3 million. 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 107 properties totaling approximately 7.7 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", "intends", 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 under the Berg Land Holdings Option Agreement with 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 THREE MONTHS TWELVE MONTHS TWELVE MONTHS ENDED ENDED ENDED ENDED DEC 31, 2006 DEC 31, 2005 DEC 31, 2006 DEC 31, 2005 ------------- ------------- ------------- ------------- REVENUES: Rental revenue from real estate $ 22,838(1) $ 23,982(1) $ 90,110(1) $ 97,735(1) Tenant reimbursements 3,692 3,393 13,116 14,115 Lease termination income - 429 16,068 2,407 Other income, including interest 1,673 1,154 4,534 2,184 ------------- ------------- ------------- ------------- Total revenues 28,203 28,958 123,828 116,441 ------------- ------------- ------------- ------------- EXPENSES: Operating expenses 2,282 2,448 8,330 8,733 Real estate taxes 2,700 2,734 10,324 10,026 Interest 5,129 5,249 20,709 21,295 Interest (related parties) 186 193 755 972 General and administrative 445 368 2,248 1,910 Depreciation and amortization of real estate 5,642(2) 5,122(2) 21,803(2) 20,553(2) ------------- ------------- ------------- ------------- Total expenses 16,384 16,114 64,169 63,489 ------------- ------------- ------------- ------------- Income before equity in earnings of unconsolidated joint venture and minority interests 11,819 12,844 59,659 52,952 Equity in earnings of unconsolidated joint venture 447 46 1,985 724 Minority interests (9,980) (10,635) (50,150) (44,353) ------------- ------------- ------------- ------------- Income from continuing operations 2,286 2,255 11,494 9,323 ------------- ------------- ------------- ------------- Discontinued operations, net of minority interests: Gain from disposal of discontinued operations 2,935 140 2,935 445 Income from discontinued operations 29 78 201 259 ------------- ------------- ------------- ------------- Income from discontinued operations 2,964 218 3,136 704 ------------- ------------- ------------- ------------- Net income to common stockholders $ 5,250 $ 2,473 $ 14,630 $ 10,027 ============= ============= ============= ============= Net income to minority interests $ 25,301 $ 11,701 $ 66,358 $ 47,524 ============= ============= ============= ============= Income per share from continuing operations: Basic $ 0.12 $ 0.12 $ 0.60 $ 0.51 Diluted $ 0.12 $ 0.12 $ 0.60 $ 0.51 Income per share from discontinued operations: Basic $ 0.15 $ 0.01 $ 0.16 $ 0.04 Diluted $ 0.15 $ 0.01 $ 0.16 $ 0.04 ------------- ------------- ------------- ------------- Net income per share to common stockholders: Basic $ 0.27 $ 0.13 $ 0.76 $ 0.55 ============= ============= ============= ============= Diluted $ 0.27 $ 0.13 $ 0.76 $ 0.55 ============= ============= ============= ============= Weighted average shares of common stock (basic) 19,417,823 18,418,855 19,066,581 18,286,947 ============= ============= ============= ============= Weighted average shares of common stock (diluted) 19,630,674 18,432,819 19,298,664 18,325,659 ============= ============= ============= ============= Weighted average O.P. units outstanding 85,215,982 86,118,031 85,510,491 86,220,117 ============= ============= ============= ============= FUNDS FROM OPERATIONS Funds from operations $ 18,538 $ 19,173 $ 86,585 $ 79,152 ============= ============= ============= ============= Funds from operations per share (3) $ 0.18 $ 0.18 $ 0.83 $ 0.76 ============= ============= ============= ============= Outstanding common stock 19,443,587 18,437,791 19,443,587 18,437,791 ============= ============= ============= ============= Outstanding O.P. units 85,206,199 86,099,095 85,206,199 86,099,095 ============= ============= ============= ============= Weighted average O.P. units and common stock outstanding (diluted) 104,846,655 104,550,850 104,809,155 104,545,776 ============= ============= ============= =============
- 2 -
THREE MONTHS THREE MONTHS TWELVE MONTHS TWELVE MONTHS ENDED ENDED ENDED ENDED FUNDS FROM OPERATIONS CALCULATION DEC 31, 2006 DEC 31, 2005 DEC 31, 2006 DEC 31, 2005 --------------------------------------------- ------------- ------------- ------------- ------------- Net income $ 5,250 $ 2,473 $ 14,630 $ 10,027 Add: Minority interests (4) 25,184 11,602 65,859 47,045 Depreciation and amortization of real estate from continuing operations 6,017 5,530 23,316 22,256 Depreciation and amortization of real estate from discontinued operations - 156 471 1,046 Depreciation & amortization of real estate held in unconsolidated joint venture 189 210 849 984 Less: Gain on sale of real estate or JV real estate (18,102) (798) (18,540) (2,206) ------------- ------------- ------------- ------------- Funds from operations $ 18,538 $ 19,173 $ 86,585 $ 79,152 ============= ============= ============= =============
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) before minority interest of unit holders (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 not be considered as an alternative for net income as a measure of profitability or 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.
THREE MONTHS THREE MONTHS TWELVE MONTHS TWELVE MONTHS ENDED ENDED ENDED ENDED PROPERTY AND OTHER DATA: DEC 31, 2006 DEC 31, 2005 DEC 31, 2006 DEC 31, 2005 --------------------------------------------- ------------- ------------- ------------- ------------- Total properties, end of period 107 107 107 107 Total square feet, end of period 7,701,359 7,780,084 7,701,359 7,780,084 Average monthly rental revenue per square foot (5) $ 1.54 $ 1.62 $ 1.57 $ 1.58 Occupancy for leased properties 69.5% 68.9% 69.5% 68.9% Straight-line rent $ 318 $ (84) $ (729) $ 707 Leasing commissions $ 342 $ 1,306 $ 1,157 $ 5,296 Capital expenditures $ 2,928 $ 267 $ 4,278 $ 1,138
- 3 - DECEMBER 31, DECEMBER 31, BALANCE SHEET 2006 2005 --------------------------------------------- ------------- ------------- Assets: Land $ 272,223 $ 273,933 Buildings and improvements 756,596 766,457 Real estate related intangible assets 19,529 17,410 ------------- ------------- Total investments in properties 1,048,348 1,057,800 Less accumulated depreciation and amortization (149,459) (130,419) ------------- ------------- Net investments in properties 898,889 927,381 Cash and cash equivalents 33,785 31,441 Restricted cash 48,245 16,712 Deferred rent receivable 18,489 19,218 Investment in unconsolidated joint venture 3,468 3,263 Other assets, net 24,611 25,362 ------------- ------------- Total assets $ 1,027,487 $ 1,023,377 ============= ============= Liabilities: Mortgage notes payable $ 348,101 $ 357,481 Mortgage notes payable - related parties 9,654 10,051 Interest payable 1,375 321 Security deposits 6,977 8,047 Deferred rental income 6,874 6,103 Dividend/distribution payable 16,745 16,725 Accounts payable and accrued expenses 7,601 8,952 ------------- ------------- Total liabilities 397,327 407,680 ------------- ------------- Minority interests 501,282 500,682 ------------- ------------- Stockholders' equity: Common stock, $.001 par value 19 18 Paid-in capital 149,541 138,038 Accumulated deficit (20,682) (23,041) ------------- ------------- Total stockholders' equity 128,878 115,015 ------------- ------------- Total liabilities and stockholders' equity $ 1,027,487 $ 1,023,377 ============= ============= (1) Includes approximately $472 in amortization expense for the three months ended December 31, 2006 and 2005 and $1,888 in amortization expense for the twelve months ended December 31, 2006 and 2005 for the amortization of an above-market lease intangible asset pursuant to Statement of Financial Accounting Standard No. 141, "Business Combinations." (2) Includes approximately $425 and $321 in amortization expense for the three months ended December 31, 2006 and 2005, respectively, and $1,613 and $1,444 in amortization expense for the twelve months ended December 31, 2006 and 2005, respectively, for the amortization of in-place lease value intangible asset pursuant to Statement of Financial Accounting Standard No. 141, "Business Combinations." (3) Calculated on a fully diluted basis. Assumes conversion of O.P. units outstanding into the Company's common stock. (4) The minority interest for third parties has been deducted from total minority interest in calculating FFO. (5) 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 -