-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, KDFO19XRVYsO2sYH/6eGq0QuOopcjx3XPZn8LleAhBI4C7zVRVEluzJpJt5zuPqb VBSg5GOtceBDsBxe8amFqw== 0001104659-04-003773.txt : 20040212 0001104659-04-003773.hdr.sgml : 20040212 20040212113444 ACCESSION NUMBER: 0001104659-04-003773 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20040211 ITEM INFORMATION: ITEM INFORMATION: Financial statements and exhibits FILED AS OF DATE: 20040212 FILER: COMPANY DATA: COMPANY CONFORMED NAME: HRPT PROPERTIES TRUST CENTRAL INDEX KEY: 0000803649 STANDARD INDUSTRIAL CLASSIFICATION: REAL ESTATE INVESTMENT TRUSTS [6798] IRS NUMBER: 046558834 STATE OF INCORPORATION: MD FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-09317 FILM NUMBER: 04589040 BUSINESS ADDRESS: STREET 1: 400 CENTRE ST CITY: NEWTON STATE: MA ZIP: 02458 BUSINESS PHONE: 6177968350 MAIL ADDRESS: STREET 1: 400 CENTRE STREET CITY: NEWTON STATE: MA ZIP: 02458 FORMER COMPANY: FORMER CONFORMED NAME: HEALTH & RETIREMENT PROPERTIES TRUST DATE OF NAME CHANGE: 19940811 FORMER COMPANY: FORMER CONFORMED NAME: HEALTH & REHABILITATION PROPERTIES TRUST DATE OF NAME CHANGE: 19920703 8-K 1 a04-2235_18k.htm 8-K

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

 

Date of Report (Date of earliest event reported): February 11, 2004

 

Commission File Number  1-9317

 

HRPT PROPERTIES TRUST

 

Maryland

 

04-6558834

(State of Organization)

 

(IRS Employer Identification No.)

 

 

 

400 Centre Street, Newton, Massachusetts  02458

 

617-332-3990

 

 



 

Item 7.  Financial Statements and Exhibits.

 

(c)                                  Exhibits

 

HRPT Properties Trust (the “Company”) hereby furnishes the following exhibit:

 

99.1                           Press release dated February 11, 2004.

 

Item 12.  Results of Operations and Financial Condition.

 

On February 11, 2004, the Company issued a press release setting forth the Company’s results of operations and financial condition for the quarter and year ended December 31, 2003.  A copy of the Company’s press release is attached hereto as Exhibit 99.1 and is incorporated herein by reference.

 

2



 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

HRPT PROPERTIES TRUST

 

 

 

By:

/s/ John C. Popeo

 

 

 

John C. Popeo

 

 

Treasurer and Chief Financial Officer

 

 

Dated: February 12, 2004

 

3


EX-99.1 3 a04-2235_1ex99d1.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

Periods Ended December 31, 2003

 

Newton, MA (February 11, 2004):  HRPT Properties Trust (NYSE: HRP) today announced its financial results for the periods ended December 31, 2003, together with comparative results for the 2002 periods as follows:

 

(in thousands, except per share data)

 

 

 

Quarter Ended
December 31,

 

Year Ended
December 31,

 

 

 

2003

 

2002

 

2003

 

2002

 

Total revenues

 

$

130,836

 

$

115,495

 

$

500,727

 

$

416,966

 

Net income

 

$

35,164

 

$

31,584

 

$

114,446

 

$

106,763

 

Net income available for common shareholders

 

$

23,664

 

$

20,084

 

$

68,446

 

$

79,138

 

FFO

 

$

56,166

 

$

53,598

 

$

220,258

 

$

192,457

 

FFO available for common shareholders

 

$

44,666

 

$

42,098

 

$

174,258

 

$

164,832

 

Common distributions paid

 

$

28,555

 

$

25,765

 

$

108,658

 

$

103,052

 

 

 

 

 

 

 

 

 

 

 

Per common share:

 

 

 

 

 

 

 

 

 

Net income available for common shareholders

 

$

0.17

 

$

0.16

 

$

0.50

 

$

0.61

 

FFO available for common shareholders

 

$

0.31

 

$

0.33

 

$

1.28

 

$

1.28

 

Common distributions paid

 

$

0.20

 

$

0.20

 

$

0.80

 

$

0.80

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

142,774

 

128,825

 

136,270

 

128,817

 

 

HRPT Properties Trust is a real estate investment trust headquartered in Newton, MA.

 

(end)

 

1



 

HRPT Properties Trust

Statement of Income and Funds From Operations

(in thousands, except per share data)

 

 

 

Quarter Ended December 31,

 

Year Ended December 31,

 

 

 

2003

 

2002

 

2003

 

2002

 

Revenues:

 

 

 

 

 

 

 

 

 

Rental income

 

$

130,679

 

$

115,325

 

$

500,316

 

$

414,073

 

Interest and other income

 

157

 

170

 

411

 

2,893

 

Total revenues

 

130,836

 

115,495

 

500,727

 

416,966

 

Expenses:

 

 

 

 

 

 

 

 

 

Operating expenses

 

51,068

 

43,392

 

192,813

 

152,614

 

Interest (including amortization of note discounts and deferred financing fees of $1,509, $1,296, $5,975 and $5,276 respectively)

 

26,957

 

21,855

 

101,144

 

86,360

 

Depreciation and amortization (1)

 

24,330

 

19,019

 

93,273

 

68,750

 

General and administrative

 

5,015

 

5,023

 

19,338

 

16,815

 

Loss on early extinguishment of debt

 

 

41

 

3,238

 

3,504

 

Total expenses

 

107,370

 

89,330

 

409,806

 

328,043

 

 

 

 

 

 

 

 

 

 

 

Income before equity in earnings of equity investments

 

23,466

 

26,165

 

90,921

 

88,923

 

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

 

11,698

 

5,419

 

23,525

 

19,261

 

Loss on equity transaction of equity investments (2)

 

 

 

 

(1,421

)

Net income

 

35,164

 

31,584

 

114,446

 

106,763

 

Preferred distributions

 

(11,500

)

(11,500

)

(46,000

)

(27,625

)

Net income available for common shareholders

 

$

23,664

 

$

20,084

 

$

68,446

 

$

79,138

 

 

 

 

 

 

 

 

 

 

 

Calculation of FFO: (3)

 

 

 

 

 

 

 

 

 

Income before equity in earnings of equity investments

 

$

23,466

 

$

26,165

 

$

90,921

 

$

88,923

 

Loss on early extinguishment of debt:

 

 

 

 

 

 

 

 

 

Add:  amount included in total expenses

 

 

41

 

3,238

 

3,504

 

Less:  portion settled in cash

 

 

(4

)

 

(3,377

)

Depreciation and amortization

 

24,330

 

19,019

 

93,273

 

68,750

 

FFO from equity investments in Senior Housing and Hospitality Properties

 

8,370

 

8,377

 

32,826

 

34,657

 

FFO

 

56,166

 

53,598

 

220,258

 

192,457

 

Preferred distributions

 

(11,500

)

(11,500

)

(46,000

)

(27,625

)

FFO available for common shareholders

 

$

44,666

 

$

42,098

 

$

174,258

 

$

164,832

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

142,774

 

128,825

 

136,270

 

128,817

 

 

 

 

 

 

 

 

 

 

 

Per common share:

 

 

 

 

 

 

 

 

 

Net income available for common shareholders

 

$

0.17

 

$

0.16

 

$

0.50

 

$

0.61

 

FFO available for common shareholders

 

$

0.31

 

$

0.33

 

$

1.28

 

$

1.28

 

Common distributions paid

 

$

0.20

 

$

0.20

 

$

0.80

 

$

0.80

 

 


(1)          Includes amortization of intangible values included in acquired real estate totaling $1.9 million and $8.0 million for the quarter and year ended December 31, 2003, respectively, pursuant to Statement of Financial Accounting Standard (“SFAS”) No. 141, “Business Combinations.”

 

(2)          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 year ended December 31, 2002, as a result of a share issuance by Senior Housing at a price below our then per share carrying value.

 

(3)          We compute FFO as shown in the calculation above.  Our calculation of FFO differs from the NAREIT definition because we exclude loss on early extinguishment of debt not settled in cash.  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. We believe that FFO provides useful information to investors because by excluding the effects of certain historical costs, such as depreciation expense and gains or losses on sales of properties, FFO can facilitate comparison of current operating performance among REITs.  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.  Other important factors include, but are not limited to, requirements to maintain our status as a REIT, limitations in our revolving bank credit facility and public debt covenants, the availability of debt and equity capital to us and our expectation of future performance.

 

2



 

HRPT Properties Trust

Balance Sheet

(dollars in thousands)

 

 

 

December 31,

 

 

 

2003

 

2002

 

Assets

 

 

 

 

 

Real estate properties, at cost

 

$

3,891,966

 

$

3,074,656

 

Accumulated depreciation

 

(363,015

)

(284,548

)

 

 

3,528,951

 

2,790,108

 

Acquired real estate leases (1)

 

68,983

 

33,017

 

Equity investments

 

260,208

 

264,087

 

Cash and cash equivalents

 

11,526

 

12,384

 

Other assets

 

143,576

 

122,056

 

Total assets

 

$

4,013,244

 

$

3,221,652

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

Indebtedness

 

$

1,876,821

 

$

1,215,977

 

Acquired real estate lease obligations (1)

 

33,206

 

15,312

 

Other liabilities

 

91,566

 

64,090

 

Shareholders’ equity:

 

 

 

 

 

Preferred (20,000,000 shares outstanding)

 

482,935

 

482,935

 

Common (142,773,925 and 128,825,247 shares outstanding)

 

1,528,716

 

1,443,338

 

Total liabilities and shareholders’ equity

 

$

4,013,244

 

$

3,221,652

 

 


(1)          Reflects estimated allocations of property purchase prices to the value of in-place leases pursuant to SFAS No. 141.  Reclassifications have been made to the prior period financial statements to conform to the current period presentation.

 

3



 

HRPT Properties Trust

Additional Data

(amounts in thousands unless otherwise stated)

 

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

 

 

 

Quarter Ended
December 31,

 

Year Ended
December 31,

 

 

 

2003

 

2002

 

2003

 

2002

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings of equity investments:

 

 

 

 

 

 

 

 

 

Hospitality Properties (1)

 

$

8,775

 

$

2,210

 

$

13,662

 

$

8,033

 

Senior Housing (2)

 

2,923

 

3,209

 

9,863

 

11,228

 

 

 

$

11,698

 

$

5,419

 

$

23,525

 

$

19,261

 

 

 

 

 

 

 

 

 

 

 

EBITDA from equity investments:

 

 

 

 

 

 

 

 

 

Hospitality Properties (1)

 

$

4,513

 

$

4,317

 

$

16,446

 

$

16,422

 

Senior Housing (2)

 

6,736

 

6,111

 

26,425

 

24,926

 

 

 

$

11,249

 

$

10,428

 

$

42,871

 

$

41,348

 

 

 

 

 

 

 

 

 

 

 

FFO from equity investments:

 

 

 

 

 

 

 

 

 

Hospitality Properties (1)

 

$

3,920

 

$

4,021

 

$

14,874

 

$

15,862

 

Senior Housing (2)

 

4,450

 

4,356

 

17,952

 

18,795

 

 

 

$

8,370

 

$

8,377

 

$

32,826

 

$

34,657

 

 

 

 

 

 

 

 

 

 

 

Cash distributions from equity investments:

 

 

 

 

 

 

 

 

 

Hospitality Properties

 

$

2,880

 

$

2,880

 

$

11,520

 

$

11,440

 

Senior Housing (2)

 

3,971

 

3,971

 

15,884

 

15,755

 

 

 

$

6,851

 

$

6,851

 

$

27,404

 

$

27,195

 

 


(1)          The 2003 periods include our pro rata share of income from lease terminations of $6.9 million.  These non-recurring amounts are not included in FFO or EBITDA.

(2)          In the periods presented we owned 12.8 million shares of Senior Housing; on January 21, 2004, we sold 3 million of these shares in an underwritten public offering for $54.6 million (net $51.9 million).

 

4



 

                  The geographic sources of property level revenue and net operating income (rental income less operating expenses) were as follows:

 

 

 

Quarter Ended
December 31,

 

Year Ended
December 31,

 

 

 

2003

 

2002

 

2003

 

2002

 

Property level revenue: (1)

 

 

 

 

 

 

 

 

 

Metro Philadelphia, PA

 

$

34,035

 

$

32,600

 

$

139,647

 

$

103,081

 

Metro Washington, DC

 

16,583

 

16,577

 

67,079

 

56,613

 

Oahu, HI (2)

 

2,944

 

 

2,944

 

 

Southern California

 

11,894

 

12,106

 

47,442

 

42,156

 

Metro Boston, MA

 

12,230

 

8,297

 

43,018

 

33,505

 

Metro Austin, TX

 

10,764

 

12,134

 

43,155

 

49,541

 

Other markets

 

42,229

 

33,611

 

157,031

 

129,177

 

Total

 

$

130,679

 

$

115,325

 

$

500,316

 

$

414,073

 

 

 

 

 

 

 

 

 

 

 

Property level net operating income:

 

 

 

 

 

 

 

 

 

Metro Philadelphia, PA

 

$

19,045

 

$

18,702

 

$

80,374

 

$

61,220

 

Metro Washington, DC

 

10,671

 

11,102

 

43,833

 

37,599

 

Oahu, HI (2)

 

2,495

 

 

2,495

 

 

Southern California

 

8,295

 

8,606

 

33,513

 

29,713

 

Metro Boston, MA

 

7,902

 

6,394

 

29,688

 

25,390

 

Metro Austin, TX

 

5,756

 

6,462

 

22,039

 

27,123

 

Other markets

 

25,447

 

20,667

 

95,561

 

80,414

 

Total

 

$

79,611

 

$

71,933

 

$

307,503

 

$

261,459

 

 


(1)          Includes some triple net lease revenues.

(2)          The Oahu properties were acquired in December 2003.

 

                  Comparable property level revenue and net operating income (rental income less operating expenses) for properties owned by us continuously since October 1, 2002, were as follows:

 

 

 

Quarter Ended
December 31,

 

 

 

2003

 

2002

 

Property level revenue: (1)

 

 

 

 

 

Metro Philadelphia, PA

 

$

22,155

 

$

22,622

 

Metro Washington, DC

 

12,521

 

13,083

 

Oahu, HI (2)

 

 

 

Southern California

 

11,682

 

12,101

 

Metro Boston, MA

 

9,006

 

8,329

 

Metro Austin, TX

 

10,764

 

12,134

 

Other markets

 

32,179

 

32,147

 

Total

 

$

98,307

 

$

100,416

 

 

 

 

 

 

 

Property level net operating income:

 

 

 

 

 

Metro Philadelphia, PA

 

$

12,448

 

$

13,287

 

Metro Washington, DC

 

7,923

 

8,491

 

Oahu, HI (2)

 

 

 

Southern California

 

8,152

 

8,605

 

Metro Boston, MA

 

5,487

 

6,429

 

Metro Austin, TX

 

5,756

 

6,472

 

Other markets

 

18,999

 

19,775

 

Total

 

$

58,765

 

$

63,059

 

 


(1)          Includes some triple net lease revenues.

(2)          The Oahu properties were acquired in December 2003.

 

5



 

                  Rental income includes non cash straight line rent adjustments, FAS 141 lease value amortization and lease termination fees as follows:

 

 

 

Quarter Ended
December 31,

 

Year Ended
December 31,

 

 

 

2003

 

2002

 

2003

 

2002

 

Non cash straight line rent adjustments

 

$

4,667

 

$

3,512

 

$

16,559

 

$

10,829

 

FAS 141 lease value amortization

 

$

60

 

$

 

$

1,095

 

$

 

Lease termination fees

 

$

680

 

$

195

 

$

3,269

 

$

1,637

 

 

                  Interest expense excludes capitalized interest as follows:

 

 

 

Quarter Ended
December 31,

 

Year Ended
December 31,

 

 

 

2003

 

2002

 

2003

 

2002

 

 

 

$

 

$

225

 

$

 

$

3,057

 

 

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

 

 

 

Quarter Ended
December 31,

 

Year Ended
December 31,

 

 

 

2003

 

2002

 

2003

 

2002

 

Tenant improvements

 

$

7,997

 

$

5,674

 

$

26,932

 

$

22,392

 

Leasing costs

 

$

2,700

 

$

2,071

 

$

9,975

 

$

8,685

 

Building improvements

 

$

629

 

$

4,790

 

$

11,318

 

$

10,673

 

Development and redevelopment activities

 

$

 

$

8,013

 

$

6,721

 

$

21,046

 

 

                  Rents charged for office space which was renewed or released during the quarter ended December 31, 2003, excluding space which remained vacant since the property was acquired and other space which remained vacant for over one year, were approximately 6% lower than rents previously charged for the same space.  Commitments made for expenditures in connection with leasing all space were as follows:

 

 

 

Total

 

Renewals

 

New Leases

 

Square feet leased during the quarter

 

602

 

226

 

376

 

Total commitments for tenant improvements and leasing costs

 

$

15,754

 

$

1,503

 

$

14,251

 

Average lease term (years)

 

8.6

 

6.8

 

10.0

 

Leasing costs per square foot per year (whole dollars)

 

$

3.04

 

$

0.98

 

$

3.79

 

 

6



 

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

 

Year of Maturity

 

Scheduled
Principal
Payments
During Period

 

Weighted
Average
Interest Rate

 

2004

 

$

6,496

 

7.3

%

2005

 

107,119

 

6.7

%

2006

 

419,656

(1)

2.0

%

2007

 

17,400

 

7.9

%

2008

 

23,954

 

7.1

%

2009

 

5,862

 

6.9

%

2010

 

55,567

 

8.6

%

2011

 

226,967

 

6.8

%

2012

 

201,115

 

6.9

%

2013 and thereafter

 

829,272

(2)

6.6

%

Total

 

$

1,893,408

 

5.7

%

 


(1)          Includes $412,000 outstanding on our $560,000 revolving bank credit facility at a variable rate of interest of LIBOR plus a spread, totaling 2.0% per annum at December 31, 2003.  This outstanding amount was reduced to $179 million as of February 11, 2004.

(2)          Includes $143,000 of 8.50% notes redeemed at par on February 11, 2004.

 

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

 

Tenant

 

Annualized
Rent (1)
(in millions)

 

% of
Annualized
Rent

 

U. S. Government

 

$

88.7

 

16.2

%

GlaxoSmithKline plc

 

14.4

 

2.6

%

Towers, Perrin, Forster & Crosby, Inc.

 

12.8

 

2.3

%

PNC Financial Services Group

 

11.5

 

2.1

%

Tyco International Ltd

 

9.5

 

1.7

%

Wachovia Corporation

 

9.1

 

1.7

%

Solectron Corporation

 

8.9

 

1.6

%

Motorola, Inc.

 

8.6

 

1.5

%

Mellon Financial Corporation

 

7.5

 

1.4

%

Ballard Spahr Andrews & Ingersoll, LLP

 

7.4

 

1.4

%

FMC Corporation

 

7.4

 

1.4

%

Fallon Clinics

 

7.2

 

1.3

%

Comcast Corporation

 

6.1

 

1.1

%

Other tenants

 

349.3

 

63.7

%

Over one thousand tenants

 

$

548.4

 

100.0

%

 


(1)          Annualized rent is rents pursuant to signed leases as of December 2003 plus expense reimbursements and includes some triple net lease rents.  Excludes FAS 141 lease value amortization.

 

7



 

HRPT Properties Trust

Additional Data

(dollars and square feet in thousands unless otherwise stated)

 

                  As of December 31, 2003, the breakdown of our tenants based on annualized rent were as follows:

 

Tenant

 

Annualized
Rent (1)
(in millions)

 

% of
Annualized
Rent

 

U.S. government and other governmental tenants

 

$

96.8

 

18

%

Medical related tenants

 

122.2

 

22

%

Industrial land leases (Oahu, HI)

 

41.1

 

8

%

Other investment grade rated tenants (2)

 

115.6

 

21

%

Other tenants

 

172.7

 

31

%

Total

 

$

548.4

 

100

%

 


(1)          Annualized rent is rents pursuant to signed leases as of December 2003 plus expense reimbursements and includes some triple net lease rents.  Excludes FAS 141 lease value amortization.

(2)          Excludes investment grade rated tenants included above.

 

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

 

 

 

All Properties

 

Comparable Properties (1)

 

 

 

2003

 

2002

 

2003

 

2002

 

Total properties (2)

 

238

 

212

 

200

 

200

 

Total square feet (2)

 

35,913

 

23,256

 

20,308

 

20,308

 

Square feet leased (3)

 

33,572

 

21,416

 

18,249

 

18,573

 

Percentage leased

 

93.5

%

92.1

%

89.9

%

91.5

%

 


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

(2)          Total properties at year end 2003 include 11 land parcels with 9,755 sq. ft. of developed industrial lands in Oahu, Hawaii   acquired in December 2003.

(3)          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.

 

8



 

HRPT Properties Trust

Additional Data

(amounts in thousands unless otherwise stated)

 

                  Properties acquired during the year ended December 31, 2003, were as follows:

 

Date
Acquired

 

Location

 

Number of
Properties

 

Square
Feet

 

Purchase
Price (1)

 

Major Tenant

 

1/28/03

 

Baltimore, MD

 

1

 

551

 

$

63,067

 

The Johns Hopkins University

 

2/13/03

 

Foxborough, MA

 

1

 

209

 

30,100

 

Commercial Union Insurance Company

 

5/23/03

 

Fort Worth, TX

 

1

 

666

 

47,750

 

Motorola, Inc.

 

6/30/03

 

Erlanger, KY

 

1

 

86

 

13,500

 

GE Capital Information Technology Solutions

 

7/24/03

 

Meriden, CT

 

1

 

48

 

7,600

 

Verizon Wireless

 

8/01/03

 

Mansfield, MA

 

3

 

384

 

42,000

 

Tyco Healthcare Group LP

 

8/29/03

 

Windsor, CT

 

1

 

121

 

13,650

 

Orion Capital Companies, Inc.

 

9/05/03

 

Mansfield, MA

 

2

 

190

 

22,750

 

Tyco Healthcare Group LP

 

9/17/03

 

Albuquerque, NM

 

2

 

291

 

40,000

 

Boeing-SVS, Inc.

 

11/07/03

 

St. Louis, MO

 

1

 

67

 

8,950

 

MetLife

 

11/10/03

 

Santa Ana, CA

 

1

 

68

 

13,550

 

Collectors Universe, Inc.

 

12/05/03

 

Oahu, HI

 

11

 

9,755

 

480,000

 

Safeway Inc.

 

12/19/03

 

Tolleson, AZ

 

1

 

236

 

12,500

 

Duro Standard Products

 

 

 

 

 

27

 

12,672

 

$

795,417

 

 

 

 


(1)          Excludes closing costs.

 

9



 

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

 

 

 

Total

 

2004

 

2005

 

2006

 

2007 and
After

 

Leased properties:

 

 

 

 

 

 

 

 

 

 

 

Metro Philadelphia, PA

 

 

 

 

 

 

 

 

 

 

 

Total square feet

 

5,469

 

 

 

 

 

 

 

 

 

Leased square feet (1)

 

5,223

 

533

 

317

 

829

 

3,544

 

Annualized rent (2)

 

$

131,857

 

$

12,794

 

$

7,620

 

$

25,576

 

$

85,867

 

Metro Washington, DC

 

 

 

 

 

 

 

 

 

 

 

Total square feet

 

2,557

 

 

 

 

 

 

 

 

 

Leased square feet (1)

 

2,369

 

278

 

667

 

166

 

1,258

 

Annualized rent (2)

 

$

66,284

 

$

6,293

 

$

15,059

 

$

4,662

 

$

40,270

 

Oahu, HI

 

 

 

 

 

 

 

 

 

 

 

Total square feet

 

9,755

 

 

 

 

 

 

 

 

 

Leased square feet (1)

 

9,641

 

 

 

 

9,641

 

Annualized rent (2)

 

$

41,096

 

$

 

$

 

$

 

$

41,096

 

Southern California

 

 

 

 

 

 

 

 

 

 

 

Total square feet

 

1,797

 

 

 

 

 

 

 

 

 

Leased square feet (1)

 

1,733

 

89

 

44

 

179

 

1,421

 

Annualized rent (2)

 

$

49,627

 

$

4,643

 

$

2,505

 

$

6,969

 

$

35,510

 

Metro Boston, MA

 

 

 

 

 

 

 

 

 

 

 

Total square feet

 

2,574

 

 

 

 

 

 

 

 

 

Leased square feet (1)

 

2,296

 

201

 

182

 

274

 

1,639

 

Annualized rent (2)

 

$

48,180

 

$

3,574

 

$

6,775

 

$

6,246

 

$

31,585

 

Metro Austin, TX

 

 

 

 

 

 

 

 

 

 

 

Total square feet

 

2,843

 

 

 

 

 

 

 

 

 

Leased square feet (1)

 

2,207

 

306

 

192

 

119

 

1,590

 

Annualized rent (2)

 

$

38,355

 

$

5,708

 

$

4,620

 

$

2,254

 

$

25,773

 

Other markets

 

 

 

 

 

 

 

 

 

 

 

Total square feet

 

10,918

 

 

 

 

 

 

 

 

 

Leased square feet (1)

 

10,103

 

639

 

884

 

1,247

 

7,333

 

Annualized rent (2)

 

$

172,983

 

$

12,697

 

$

14,593

 

$

19,961

 

$

125,732

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals:

 

 

 

 

 

 

 

 

 

 

 

Total square feet

 

35,913

 

 

 

 

 

 

 

 

 

Leased square feet (1)

 

33,572

 

2,046

 

2,286

 

2,814

 

26,426

 

Percent of leased square feet

 

 

 

6.1

%

6.8

%

8.4

%

78.7

%

Annualized rent (2)

 

$

548,382

 

$

45,709

 

$

51,172

 

$

65,668

 

$

385,833

 

 


(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 December 2003 plus expense reimbursements and includes some triple net lease rents.  Excludes FAS 141 lease value amortization.

 

10



 

                                          Leverage and coverage ratios were as follows:

 

 

 

 

 

 

 

December 31,

 

Leverage Ratios

 

2003

 

2002

 

Total Debt / Total Assets

 

 

 

 

 

46.8

%

37.7

%

Total Debt / Real Estate Properties, at Cost

 

 

 

 

 

47.7

%

39.3

%

Total Debt / Total Book Capitalization

 

 

 

 

 

48.3

%

38.7

%

Mortgage Debt / Total Debt

 

 

 

 

 

17.5

%

27.6

%

Mortgage Debt / Total Assets

 

 

 

 

 

8.2

%

10.4

%

Variable Rate Debt / Total Book Capitalization

 

 

 

 

 

10.6

%

1.2

%

 

 

 

Quarter Ended
December 31,

 

Year Ended
December 31,

 

Coverage Ratios

 

2003

 

2002

 

2003

 

2002

 

Net income

 

$

35,164

 

$

31,584

 

$

114,446

 

$

106,763

 

Loss on early extinguishment of debt

 

 

41

 

3,238

 

3,504

 

Loss on equity transaction of equity investments

 

 

 

 

1,421

 

Interest expense

 

26,957

 

21,855

 

101,144

 

86,360

 

Equity in earnings of equity investments

 

(11,698

)

(5,419

)

(23,525

)

(19,261

)

EBITDA from equity investments

 

11,249

 

10,428

 

42,871

 

41,348

 

Depreciation and amortization

 

24,330

 

19,019

 

93,273

 

68,750

 

EBITDA (1)

 

$

86,002

 

$

77,508

 

$

331,447

 

$

288,885

 

 

 

 

 

 

 

 

 

 

 

EBITDA / Interest Expense

 

3.2

x

3.5

x

3.3

x

3.3

x

EBITDA / Interest Expense + Capitalized Interest

 

3.2

x

3.5

x

3.3

x

3.2

x

EBITDA / Interest Expense + Preferred Distributions

 

2.2

x

2.3

x

2.3

x

2.5

x

EBITDA / Interest Expense + Preferred Distributions + Capitalized Interest

 

2.2

x

2.3

x

2.3

x

2.5

x

 

 

 

 

 

 

 

Year Ended
December 31,

 

Cash Flow Data

 

2003

 

2002

 

Cash flow from (used in):

 

 

 

 

 

 

 

 

 

Operating activities

 

 

 

 

 

$

200,204

 

$

178,843

 

Investing activities

 

 

 

 

 

$

(826,168

)

$

(492,740

)

Financing activities

 

 

 

 

 

$

625,106

 

$

275,726

 

 


(1)          We compute earnings before interest, taxes, depreciation and amortization, or EBITDA, as net income plus loss on early extinguishment of debt, loss on equity transaction of equity investments, interest expense, depreciation and amortization and the difference between EBITDA and earnings from equity investments.  We consider EBITDA to be an appropriate measure of performance, along with net income and cash flow from operating, investing and financing activities.  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.

 

11


-----END PRIVACY-ENHANCED MESSAGE-----