EX-99.1 3 j0398_ex99d1.htm EX-99.1

Exhibit 99.1

 

FOR IMMEDIATE RELEASE

 

Contact:

 

 

John C. Popeo, Treasurer

 

 

(617) 332-3990

 

 

www.hrpreit.com

 

HRPT Properties Trust

Announces Financial Results for the

Quarter Ended March 31, 2003

 

 

Newton, MA (May 5, 2003):  HRPT Properties Trust (NYSE: HRP) today announced its financial results for the quarter ended March 31, 2003, together with comparative results for the 2002 period as follows:

 

 

 

(in thousands, except per share data)

 

 

 

 

 

 

 

 

 

Quarter Ended March 31,

 

 

 

2003

 

2002

 

Total revenues

 

$

120,633

 

$

98,675

 

Net income

 

$

27,292

 

$

21,164

 

Net income available for common shareholders

 

$

15,792

 

$

16,226

 

Funds from operations (FFO) from property operations

 

$

32,480

 

$

28,585

 

FFO

 

$

41,002

 

$

37,263

 

Common distributions declared

 

$

25,784

 

$

25,761

 

 

 

 

 

 

 

Per common share:

 

 

 

 

 

Net income available for common shareholders

 

$

0.12

 

$

0.13

 

FFO from property operations

 

$

0.25

 

$

0.22

 

FFO

 

$

0.32

 

$

0.29

 

Common distributions declared

 

$

0.20

 

$

0.20

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

128,846

 

128,809

 

 

HRPT Properties Trust is a real estate investment trust headquartered in Newton, MA.  HRPT Properties currently owns office buildings with approximately 24 million square feet that are located throughout the United States.

 

(end)

 

1



 

HRPT Properties Trust

Statements of Income and Funds From Operations

(in thousands, except per share data)

 

 

 

Quarter Ended March 31,

 

 

 

2003

 

2002

 

Revenues:

 

 

 

 

 

Rental income

 

$

120,590

 

$

97,990

 

Interest and other income

 

43

 

685

 

Total revenues

 

120,633

 

98,675

 

Expenses:

 

 

 

 

 

Operating expenses

 

46,025

 

35,605

 

Interest (including amortization of note discounts and deferred financing fees of $1,473 and $1,321, respectively)

 

25,079

 

21,862

 

Depreciation and amortization

 

20,274

 

16,269

 

General and administrative

 

4,500

 

3,725

 

Early extinguishment of debt

 

1,751

 

3,344

 

Total expenses

 

97,629

 

80,805

 

Income before equity in earnings of equity investments

 

23,004

 

17,870

 

Equity in earnings of Senior Housing Properties Trust and Hospitality Properties Trust

 

4,288

 

4,715

 

Loss on equity transaction of equity investments(1)

 

 

(1,421

)

Net income

 

27,292

 

21,164

 

Preferred distributions

 

(11,500

)

(4,938

)

Net income available for common shareholders

 

$

15,792

 

$

16,226

 

 

 

 

 

 

 

Calculation of FFO:(2)

 

 

 

 

 

Income before equity in earnings of equity investments

 

$

23,004

 

$

17,870

 

Early extinguishment of debt:

 

 

 

 

 

Add:  amount included in total expenses

 

1,751

 

3,344

 

Less:  portion settled in cash

 

 

(3,268

)

Preferred distributions

 

(11,500

)

(4,938

)

Depreciation

 

19,225

 

15,577

 

FFO from property operations

 

32,480

 

28,585

 

FFO from equity investments of Senior Housing and Hospitality Properties

 

8,522

 

8,678

 

FFO

 

$

41,002

 

$

37,263

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

128,846

 

128,809

 

 

 

 

 

 

 

Per common share:

 

 

 

 

 

Net income available for common shareholders

 

$

0.12

 

$

0.13

 

FFO from property operations

 

$

0.25

 

$

0.22

 

FFO

 

$

0.32

 

$

0.29

 

Common distributions declared

 

$

0.20

 

$

0.20

 

 


(1)          We account for our common share investments in Senior Housing and Hospitality Properties using the equity method of accounting.  Accordingly, we recognized a loss of $1.4 million during the quarter ended March 31, 2002, as a result of a share issuance by Senior Housing at a price below our per share carrying value.

 

(2)          We compute FFO as shown in the calculation above.  We consider FFO to be an appropriate measure of performance for a REIT, along with net income and cash flow from operating, investing and financing activities, because it provides investors with an indication of a REIT’s operating performance and its ability to incur and service debt, make capital expenditures, pay distributions and fund other cash needs.  FFO does not represent cash generated by operating activities in accordance with generally accepted accounting principles, or GAAP, and should not be considered an alternative to net income or cash flow from operating activities as a measure of financial performance or liquidity.  FFO is one important factor considered by our board of trustees in determining the amount of distributions to shareholders.  FFO from property operations excludes FFO from equity investments in Senior Housing and Hospitality Properties.

 

In January 2003 we implemented FAS 145 which eliminated the requirement that gains or losses from the extinguishment of debt be classified as extraordinary. We now calculate FFO by adding unamortized financing fees associated with retired debt to income before equity in earnings of equity investments, and we reduce FFO by costs incurred to retire debt that require settlement in cash, including unamortized debt discounts and prepayment penalties. We now also reduce FFO by the value of stock grants and incentive advisory fees which are paid in restricted common shares. To maintain comparability, prior year FFO calculations have been adjusted to conform to the current year’s presentation.

 

2



 

HRPT Properties Trust

Balance Sheet

(dollars in thousands)

 

 

 

March 31,
2003

 

December 31,
2002

 

Assets

 

 

 

 

 

Real estate properties, at cost

 

$

3,198,353

 

$

3,091,061

 

Accumulated depreciation

 

(303,753

)

(284,548

)

 

 

2,894,600

 

2,806,513

 

Equity investments

 

261,524

 

264,087

 

Cash and cash equivalents

 

24,583

 

12,384

 

Other assets

 

128,093

 

123,356

 

Total assets

 

$

3,308,800

 

$

3,206,340

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

Indebtedness

 

$

1,326,396

 

$

1,215,977

 

Other liabilities

 

65,331

 

64,090

 

Shareholders’ equity:

 

 

 

 

 

Preferred (20,000,000 shares outstanding)

 

482,935

 

482,935

 

Common (128,918,077 and 128,825,247 shares outstanding)

 

1,434,138

 

1,443,338

 

Total liabilities and shareholders’ equity

 

$

3,308,800

 

$

3,206,340

 

 

Additional Data

(amounts in thousands unless otherwise stated)

 

 

                  Equity in earnings, FFO and cash distributions from equity investments includes earnings, FFO and cash distributions from Hospitality Properties and Senior Housing as follows:

 

 

 

Quarter Ended March 31,

 

 

 

2003

 

2002

 

 

 

 

 

 

 

Equity in earnings of equity investments:

 

 

 

 

 

Hospitality Properties

 

$

1,681

 

$

1,844

 

Senior Housing

 

2,607

 

2,871

 

 

 

$

4,288

 

$

4,715

 

 

 

 

 

 

 

FFO from equity investments:

 

 

 

 

 

Hospitality Properties

 

$

3,844

 

$

3,785

 

Senior Housing

 

4,678

 

4,893

 

 

 

$

8,522

 

$

8,678

 

 

 

 

 

 

 

Cash distributions from equity investments:

 

 

 

 

 

Hospitality Properties

 

$

2,880

 

$

2,840

 

Senior Housing

 

3,971

 

3,843

 

 

 

$

6,851

 

$

6,683

 

 

3



 

HRPT Properties Trust

Additional Data

(amounts in thousands unless otherwise stated)

 

                  Total property level revenue and net operating income for the quarter ended March 31, 2003 and 2002, were as follows:

 

 

 

Property Level
Revenue(1)

 

Property Level Net
Operating Income

 

 

 

2003

 

2002

 

2003

 

2002

 

Metro Philadelphia, PA

 

$

33,634

 

$

23,386

 

$

18,982

 

$

14,066

 

Metro Washington, DC

 

16,970

 

13,040

 

11,160

 

8,647

 

Southern California

 

11,913

 

9,491

 

8,630

 

6,735

 

Metro Austin, TX

 

11,412

 

13,204

 

6,062

 

7,304

 

Metro Boston, MA

 

9,233

 

8,459

 

6,472

 

6,539

 

Other markets

 

37,428

 

30,410

 

23,259

 

19,094

 

Total

 

$

120,590

 

$

97,990

 

$

74,565

 

$

62,385

 

 

 

(1)  Includes some triple net lease revenues.

 

                  Comparable property level revenue and net operating income for properties owned by us continuously since January 1, 2002, for the quarter ended March 31, 2003 and 2002, were as follows:

 

 

 

Property Level
Revenue(1)

 

Property Level Net
Operating Income

 

 

 

2003

 

2002

 

2003

 

2002

 

Metro Philadelphia, PA

 

$

22,463

 

$

23,386

 

$

13,030

 

$

14,066

 

Metro Washington, DC

 

13,179

 

12,991

 

8,491

 

8,912

 

Southern California

 

9,131

 

9,491

 

6,261

 

6,735

 

Metro Austin, TX

 

11,412

 

13,204

 

6,062

 

7,304

 

Metro Boston, MA

 

8,795

 

8,459

 

6,048

 

6,539

 

Other markets

 

28,821

 

28,457

 

17,856

 

17,777

 

Total

 

$

93,801

 

$

95,988

 

$

57,748

 

$

61,333

 

 

 

(1)  Includes some triple net lease revenues.

 

                  Rental income includes non cash straight line rent adjustments for the quarter ended March 31, 2003 and 2002, of $3,860 and $2,164, respectively, and lease termination fees for the quarter ended March 31, 2003 and 2002, of $408 and $1,025, respectively.

 

                  Interest expense for the quarter ended March 31, 2003 and 2002, excludes capitalized interest of $0 and $160, respectively.

 

4



 

HRPT Properties Trust

Additional Data

(amounts in thousands unless otherwise stated)

 

                  Cash expenditures made and capitalized for building and tenant improvements, leasing commissions and development and redevelopment activities were as follows:

 

 

 

Quarter Ended
March 31,

 

 

 

2003

 

2002

 

Building and tenant improvements and leasing commissions

 

$

9,849

 

$

7,966

 

Development and redevelopment activities

 

$

5,764

 

$

790

 

 

                  Rents charged for office space which was renewed or released during the quarter ended March 31, 2003, were approximately 4% lower than rents previously charged for the same space.  Commitments made for expenditures in connection with leasing this space were as follows:

 

 

 

Total

 

Renewals

 

New Leases

 

Square feet leased during the quarter

 

368

 

231

 

137

 

Total commitments for tenant improvements and leasing costs

 

$

4,831

 

$

2,334

 

$

2,497

 

Average lease term (years)

 

5.0

 

5.0

 

5.1

 

Leasing costs per square foot per year

 

$

2.63

 

$

2.02

 

$

3.57

 

 

                  Debt maturities and weighted average interest rates as of March 31, 2003, were as follows:

 

Year of Maturity

 

Scheduled
Principal
Payments
During Period

 

Weighted
Average
Interest Rate

 

2003

 

$

4,450

 

7.4

%

2004

 

9,908

 

7.9

%

2005

 

107,119

 

6.7

%

2006

 

47,656

(1)

3.0

%

2007

 

17,400

 

7.9

%

2008

 

23,954

 

7.1

%

2009

 

5,862

 

6.9

%

2010

 

55,567

 

8.6

%

2011

 

291,967

(2)

7.2

%

2012 and thereafter

 

780,387

(3)

7.0

%

Total

 

$

1,344,270

 

6.9

%

 

 

(1)          Includes $40 million outstanding on our $560 million revolving bank credit facility at a variable rate of interest of LIBOR plus a spread, or 2.2% per annum at March 31, 2003.

(2)          Includes $65 million of 8.375% notes callable at par on or after June 15, 2003.

(3)          Includes $143 million of 8.50% notes callable at par on or after November 15, 2003.

 

5



 

HRPT Properties Trust

Additional Data

(amounts in thousands unless otherwise stated)

 

                  As of March 31, 2003, tenants responsible for 1% or more of total annualized rent were as follows:

 

Tenant

 

Annualized
Rent(1)
(in millions)

 

% of
Annualized
Rent

 

U. S. Government

 

$

90.7

 

18.8

%

GlaxoSmithKline plc

 

14.9

 

3.1

%

Towers, Perrin, Forster & Crosby, Inc.

 

12.8

 

2.7

%

PNC Financial Services Group

 

11.4

 

2.4

%

Wachovia Corporation

 

9.6

 

2.0

%

Solectron Corporation

 

9.2

 

1.9

%

Mellon Financial Corporation

 

7.4

 

1.5

%

FMC Corporation

 

7.4

 

1.5

%

Ballard Spahr Andrews & Ingersoll, LLP

 

7.3

 

1.5

%

Fallon Clinics

 

7.2

 

1.5

%

Comcast Corporation

 

5.5

 

1.1

%

Schnader Harrison Segal & Lewis LLP

 

5.3

 

1.1

%

Tyco International Ltd

 

4.9

 

1.0

%

Other tenants

 

289.2

 

59.9

%

Over one thousand tenants

 

$

482.8

 

100.0

%

 

 

(1)          Annualized rent is rents pursuant to signed leases as of March 2003 plus expense reimbursements.  Includes some triple net lease rents.

 

                  Property and occupancy statistics as of March 31, 2003 and 2002, were as follows:

 

 

 

All Properties

 

Comparable Properties(1)

 

 

 

2003

 

2002

 

2003

 

2002

 

 

 

 

 

 

 

 

 

 

 

Total properties

 

214

 

198

 

188

 

188

 

Total square feet

 

24,031

 

20,013

 

18,990

 

18,990

 

Square feet leased(2)

 

22,031

 

18,464

 

17,200

 

17,500

 

Percentage leased

 

91.7

%

92.3

%

90.6

%

92.2

%

 

 

(1)    Includes properties owned by us continuously since January 1, 2002.

(2)    Square feet leased includes space being fitted out for occupancy pursuant to signed leases and space which is leased but being offered for sublease by tenants.

 

6



 

HRPT Properties Trust

Additional Data

(amounts in thousands unless otherwise stated)

 

 

                                          Lease expiration data at March 31, 2003, was as follows:

 

 

 

Total

 

2003

 

2004

 

2005

 

2006 and
After

 

Metro Philadelphia, PA

 

 

 

 

 

 

 

 

 

 

 

Total square feet

 

5,480

 

 

 

 

 

 

 

 

 

Leased square feet(1)

 

5,266

 

213

 

684

 

403

 

3,966

 

Annualized rent(2)

 

$

132,616

 

$

4,581

 

$

16,879

 

$

9,097

 

$

102,059

 

Metro Washington, DC

 

 

 

 

 

 

 

 

 

 

 

Total square feet

 

2,558

 

 

 

 

 

 

 

 

 

Leased square feet(1)

 

2,487

 

251

 

297

 

673

 

1,266

 

Annualized rent(2)

 

$

68,752

 

$

6,449

 

$

6,152

 

$

15,011

 

$

41,140

 

Southern California

 

 

 

 

 

 

 

 

 

 

 

Total square feet

 

1,729

 

 

 

 

 

 

 

 

 

Leased square feet(1)

 

1,663

 

117

 

82

 

40

 

1,424

 

Annualized rent(2)

 

$

47,495

 

$

4,425

 

$

4,603

 

$

2,338

 

$

36,129

 

Metro Austin, TX

 

 

 

 

 

 

 

 

 

 

 

Total square feet

 

2,844

 

 

 

 

 

 

 

 

 

Leased square feet(1)

 

2,427

 

310

 

311

 

213

 

1,593

 

Annualized rent(2)

 

$

44,770

 

$

7,698

 

$

6,193

 

$

5,317

 

$

25,562

 

Metro Boston, MA

 

 

 

 

 

 

 

 

 

 

 

Total square feet

 

1,984

 

 

 

 

 

 

 

 

 

Leased square feet(1)

 

1,746

 

55

 

211

 

168

 

1,312

 

Annualized rent(2)

 

$

38,692

 

$

1,045

 

$

3,747

 

$

6,758

 

$

27,142

 

Other markets

 

 

 

 

 

 

 

 

 

 

 

Total square feet

 

9,436

 

 

 

 

 

 

 

 

 

Leased square feet(1)

 

8,442

 

598

 

769

 

872

 

6,203

 

Annualized rent(2)

 

$

150,493

 

$

11,822

 

$

16,948

 

$

14,332

 

$

107,391

 

Total

 

 

 

 

 

 

 

 

 

 

 

Total square feet

 

24,031

 

 

 

 

 

 

 

 

 

Leased square feet(1)

 

22,031

 

1,544

 

2,354

 

2,369

 

15,764

 

Annualized rent(2)

 

$

482,818

 

$

36,020

 

$

54,522

 

$

52,853

 

$

339,423

 

 

 

(1)          Leased square feet includes space being fitted out for occupancy pursuant to signed leases and space which is leased but being offered for sublease by tenants.

(2)          Annualized rent is rents pursuant to signed leases as of March 2003 plus expense reimbursements.  Includes some triple net lease rents.

 

7



 

HRPT Properties Trust

Additional Data

(amounts in thousands unless otherwise stated)

 

                  Leverage and coverage ratios were as follows:

 

Leverage Ratios

 

March 31,
2003

 

December 31,
2002

 

Total Debt / Total Assets

 

40.1

%

37.9

%

Total Debt / Real Estate Properties, at Cost

 

41.5

%

39.3

%

Total Debt / Total Debt plus Shareholders’ Equity

 

40.9

%

38.7

%

Mortgage Debt / Total Debt

 

25.3

%

27.6

%

Mortgage Debt / Total Assets

 

10.1

%

10.5

%

Variable Rate Debt / Total Debt

 

3.0

%

3.0

%

 

 

 

Quarter Ended
March 31,

 

Coverage Ratios

 

2003

 

2002

 

Net income

 

$

27,292

 

$

21,164

 

Early extinguishment of debt

 

1,751

 

3,344

 

Loss on equity transaction of equity investments

 

 

1,421

 

Interest expense

 

25,079

 

21,862

 

Distributions in excess of earnings from equity investments

 

2,563

 

1,968

 

Depreciation and amortization

 

20,274

 

16,269

 

EBITDA(1)

 

$

76,959

 

$

66,028

 

 

 

 

 

 

 

EBITDA / Interest Expense

 

3.1

x

3.0

x

EBITDA / Interest Expense + Capitalized Interest

 

3.1

x

3.0

x

EBITDA / Interest Expense + Preferred Distributions

 

2.1

x

2.5

x

EBITDA / Interest Expense + Preferred Distributions +Capitalized Interest

 

2.1

x

2.5

x

 

 

(1)          We compute earnings before interest, taxes, depreciation and amortization, or EBITDA, as shown in the calculation above.  We consider EBITDA to be an appropriate measure of performance for a REIT, along with net income and cash flow from operating, investing and financing activities, because it provides investors with an indication of a REIT’s operating performance and its ability to incur and service debt, make capital expenditures, pay distributions and fund other cash needs.  EBITDA does not represent cash generated by operating activities in accordance with generally accepted accounting principles, or GAAP, and should not be considered an alternative to net income or cash flow from operating activities as a measure of financial performance or liquidity.

 

8