-----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, T/b7zNmR67amTWfoY5vOw76TZQKqvKhGUUDFipKBWOiZ9B5RQpq+APICN0JezpzP G1eVXTJjGDWkLSyjFISsvw== 0001104659-04-022924.txt : 20040806 0001104659-04-022924.hdr.sgml : 20040806 20040806131619 ACCESSION NUMBER: 0001104659-04-022924 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20040804 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial statements and exhibits FILED AS OF DATE: 20040806 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: 04957141 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 a04-8998_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): August 4, 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 August 4, 2004.

 

Item 12.  Results of Operations and Financial Condition.

 

On August 4, 2004, the Company issued a press release setting forth the Company’s results of operations and financial condition for the quarter ended June 30, 2004.  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: August 6, 2004

 

3


EX-99.1 2 a04-8998_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 June 30, 2004

 

Newton, MA (August 4, 2004):  HRPT Properties Trust (NYSE: HRP) today announced its financial results for the periods ended June 30, 2004, together with comparative results for the 2003 periods as follows:

 

(in thousands, except per share data)

 

 

 

Quarter Ended June 30,

 

Six Months Ended June 30,

 

 

 

2004

 

2003

 

2004

 

2003

 

Total revenues

 

$

138,945

 

$

121,720

 

$

275,523

 

$

242,353

 

Net income

 

35,060

 

27,371

 

84,435

 

54,663

 

Net income available for common shareholders

 

23,560

 

15,871

 

61,435

 

31,663

 

FFO

 

63,578

 

53,994

 

124,641

 

107,545

 

FFO available for common shareholders

 

52,078

 

42,494

 

101,641

 

84,545

 

Common distributions paid

 

35,455

 

25,783

 

70,909

 

51,548

 

 

 

 

 

 

 

 

 

 

 

Per common share:

 

 

 

 

 

 

 

 

 

Net income available for common shareholders

 

$

0.13

 

$

0.12

 

$

0.35

 

$

0.24

 

FFO available for common shareholders

 

0.29

 

0.33

 

0.58

 

0.65

 

Common distributions paid

 

0.20

 

0.20

 

0.40

 

0.40

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

177,276

 

130,521

 

175,000

 

129,688

 

 

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

 

(end)

 

1



 

HRPT Properties Trust
Statement of Income, EBITDA and Funds From Operations

(in thousands, except per share data)

 

 

 

Quarter Ended June 30,

 

Six Months Ended June 30,

 

 

 

2004

 

2003

 

2004

 

2003

 

Revenues:

 

 

 

 

 

 

 

 

 

Rental income

 

$

138,801

 

$

121,613

 

$

275,259

 

$

242,203

 

Interest and other income

 

144

 

107

 

264

 

150

 

Total revenues

 

138,945

 

121,720

 

275,523

 

242,353

 

Expenses:

 

 

 

 

 

 

 

 

 

Operating expenses

 

51,537

 

45,686

 

102,553

 

91,711

 

Interest (including amortization of note discounts and deferred financing fees of $1,511, $1,513, $2,946 and $2,986, respectively)

 

25,201

 

25,062

 

51,426

 

50,141

 

Depreciation and amortization

 

25,048

 

20,895

 

50,091

 

41,169

 

General and administrative

 

5,830

 

4,872

 

11,528

 

9,372

 

Loss on early extinguishment of debt

 

 

1,487

 

2,866

 

3,238

 

Total expenses

 

107,616

 

98,002

 

218,464

 

195,631

 

 

 

 

 

 

 

 

 

 

 

Income before equity in earnings of equity investments

 

31,329

 

23,718

 

57,059

 

46,722

 

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

 

3,731

 

3,653

 

7,531

 

7,941

 

Gain on equity transactions of equity investments (1)

 

 

 

19,845

 

 

Net income

 

35,060

 

27,371

 

84,435

 

54,663

 

Preferred distributions

 

(11,500

)

(11,500

)

(23,000

)

(23,000

)

Net income available for common shareholders

 

$

23,560

 

$

15,871

 

$

61,435

 

$

31,663

 

 

 

 

 

 

 

 

 

 

 

Calculation of Earnings before Interest, Taxes, Depreciation and Amortization, or EBITDA: (2)

 

 

 

 

 

 

 

 

 

Net income

 

$

35,060

 

$

27,371

 

$

84,435

 

$

54,663

 

Loss on early extinguishment of debt

 

 

1,487

 

2,866

 

3,238

 

Gain on equity transactions of equity investments

 

 

 

(19,845

)

 

Interest expense

 

25,201

 

25,062

 

51,426

 

50,141

 

Equity in earnings of equity investments

 

(3,731

)

(3,653

)

(7,531

)

(7,941

)

EBITDA from equity investments

 

9,219

 

10,419

 

18,759

 

20,998

 

Depreciation and amortization

 

25,048

 

20,895

 

50,091

 

41,169

 

EBITDA

 

$

90,797

 

$

81,581

 

$

180,201

 

$

162,268

 

 

 

 

 

 

 

 

 

 

 

Calculation of Funds From Operations, or FFO: (3)

 

 

 

 

 

 

 

 

 

Net income

 

$

35,060

 

$

27,371

 

$

84,435

 

$

54,663

 

Loss on early extinguishment of debt:

 

 

 

 

 

 

 

 

 

Add: amount included in total expenses

 

 

1,487

 

2,866

 

3,238

 

Less: portion settled in cash

 

 

 

 

 

Depreciation and amortization

 

25,048

 

20,895

 

50,091

 

41,169

 

Gain on equity transactions of equity investments

 

 

 

(19,845

)

 

Equity in earnings of Senior Housing and Hospitality Properties

 

(3,731

)

(3,653

)

(7,531

)

(7,941

)

FFO from equity investments in Senior Housing and Hospitality Properties

 

7,201

 

7,894

 

14,625

 

16,416

 

FFO

 

63,578

 

53,994

 

124,641

 

107,545

 

Preferred distributions

 

(11,500

)

(11,500

)

(23,000

)

(23,000

)

FFO available for common shareholders

 

$

52,078

 

$

42,494

 

$

101,641

 

$

84,545

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

177,276

 

130,521

 

175,000

 

129,688

 

 

 

 

 

 

 

 

 

 

 

Per common share:

 

 

 

 

 

 

 

 

 

Net income available for common shareholders

 

$

0.13

 

$

0.12

 

$

0.35

 

$

0.24

 

FFO available for common shareholders

 

0.29

 

0.33

 

0.58

 

0.65

 

Common distributions paid

 

0.20

 

0.20

 

0.40

 

0.40

 

 

2



 


(1)   We account for our common share investments in Senior Housing Properties Trust, or Senior Housing, and Hospitality Properties Trust, or Hospitality Properties, using the equity method of accounting.  During the six months ended June 30, 2004, we sold 3,148 of our Senior Housing common shares for a gain of $14,805.  In addition, we recognized gains of $5,040 during the six months ended June 30, 2004, as a result of share issuances by Senior Housing and Hospitality Properties at prices above our per share carrying value.

 

(2)   We compute EBITDA as net income plus loss on early extinguishment of debt, gain on equity transactions 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.

 

(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 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.

 

3



 

HRPT Properties Trust

Balance Sheet

(dollars in thousands)

 

 

 

June 30,
2004

 

December 31,
2003

 

Assets

 

 

 

 

 

Real estate properties, at cost

 

$

3,962,888

 

$

3,891,966

 

Accumulated depreciation

 

(405,252

)

(363,015

)

 

 

3,557,636

 

3,528,951

 

Acquired real estate leases

 

67,994

 

68,983

 

Equity investments

 

220,445

 

260,208

 

Cash and cash equivalents

 

19,553

 

11,526

 

Other assets

 

180,128

 

143,576

 

Total assets

 

$

4,045,756

 

$

4,013,244

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

Indebtedness, net

 

$

1,596,654

 

$

1,876,821

 

Acquired real estate lease obligations

 

31,469

 

33,206

 

Other liabilities

 

91,777

 

91,566

 

Shareholders’ equity:

 

 

 

 

 

Preferred (20,000,000 shares outstanding)

 

482,935

 

482,935

 

Common (177,278,425 and 142,773,925 shares outstanding)

 

1,842,921

 

1,528,716

 

Total liabilities and shareholders’ equity

 

$

4,045,756

 

$

4,013,244

 

 

HRPT Properties Trust
Cash Flow Summary
(dollars in thousands)

 

 

 

Six Months Ended June 30,

 

 

 

2004

 

2003

 

Cash flow from (used in):

 

 

 

 

 

Operating activities

 

$

79,433

 

$

92,635

 

Investing activities

 

(17,778

)

(173,424

)

Financing activities

 

(53,628

)

87,103

 

Increase in cash

 

8,027

 

6,314

 

Cash at beginning of period

 

11,526

 

12,384

 

Cash at end of period

 

$

19,553

 

$

18,698

 

 

4



 

HRPT Properties Trust
Additional Data
(amounts in thousands)

 

                  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
June 30,

 

Six Months Ended
June 30,

 

 

 

2004

 

2003

 

2004

 

2003

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings of equity investments:

 

 

 

 

 

 

 

 

 

Hospitality Properties

 

$

1,572

 

$

1,567

 

$

3,162

 

$

3,248

 

Senior Housing (1)

 

2,159

 

2,086

 

4,369

 

4,693

 

 

 

$

3,731

 

$

3,653

 

$

7,531

 

$

7,941

 

 

 

 

 

 

 

 

 

 

 

EBITDA from equity investments:

 

 

 

 

 

 

 

 

 

Hospitality Properties

 

$

3,883

 

$

3,797

 

$

7,615

 

$

7,955

 

Senior Housing (1)

 

5,336

 

6,622

 

11,144

 

13,043

 

 

 

$

9,219

 

$

10,419

 

$

18,759

 

$

20,998

 

 

 

 

 

 

 

 

 

 

 

FFO from equity investments:

 

 

 

 

 

 

 

 

 

Hospitality Properties

 

$

3,633

 

$

3,452

 

$

7,060

 

$

7,296

 

Senior Housing (1)

 

3,568

 

4,442

 

7,565

 

9,120

 

 

 

$

7,201

 

$

7,894

 

$

14,625

 

$

16,416

 

 

 

 

 

 

 

 

 

 

 

Cash distributions from equity investments:

 

 

 

 

 

 

 

 

 

Hospitality Properties

 

$

2,880

 

$

2,880

 

$

5,760

 

$

5,760

 

Senior Housing (1)

 

2,995

 

3,971

 

6,966

 

7,942

 

 

 

$

5,875

 

$

6,851

 

$

12,726

 

$

13,702

 

 


(1)          In 2003 we owned 12,809 shares of Senior Housing.  In January and February 2004, we sold 3,148 of these shares in an underwritten public offering for $57,303 (net $54,413).

 

5



 

HRPT Properties Trust
Additional Data
(amounts in thousands unless otherwise stated)

 

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

 

 

 

Quarter Ended June 30,

 

Six Months Ended June 30,

 

 

 

2004

 

2003

 

2004

 

2003

 

Property Level Revenue (1)

 

 

 

 

 

 

 

 

 

Metro Philadelphia, PA

 

$

33,284

 

$

33,830

 

$

66,233

 

$

67,464

 

Metro Washington, DC

 

16,926

 

17,225

 

33,133

 

34,195

 

Metro Boston, MA

 

12,445

 

9,924

 

24,907

 

19,157

 

Southern California

 

12,089

 

11,831

 

24,478

 

23,744

 

Oahu, HI (2)

 

10,349

 

 

20,627

 

 

Metro Austin, TX

 

9,788

 

10,515

 

19,595

 

21,927

 

Other markets

 

43,920

 

38,288

 

86,286

 

75,716

 

Total

 

$

138,801

 

$

121,613

 

$

275,259

 

$

242,203

 

 

 

 

 

 

 

 

 

 

 

Property Level Net Operating Income (1)

 

 

 

 

 

 

 

 

 

Metro Philadelphia, PA

 

$

18,323

 

$

19,523

 

$

36,624

 

$

38,505

 

Metro Washington, DC

 

10,949

 

11,847

 

21,306

 

23,007

 

Metro Boston, MA

 

9,249

 

7,198

 

18,267

 

13,670

 

Southern California

 

8,143

 

8,253

 

16,906

 

16,883

 

Oahu, HI (2)

 

8,590

 

 

17,109

 

 

Metro Austin, TX

 

4,428

 

5,365

 

9,176

 

11,427

 

Other markets

 

27,582

 

23,741

 

53,318

 

47,000

 

Total

 

$

87,264

 

$

75,927

 

$

172,706

 

$

150,492

 

 


(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 April 1, 2003, for the quarter ended June 30, 2004 and 2003, are as follows:

 

 

 

Property Level Revenue (1)

 

Property Level Net
Operating Income

 

 

 

Quarter Ended June 30,

 

Quarter Ended June 30,

 

 

 

2004

 

2003

 

2004

 

2003

 

Metro Philadelphia, PA

 

$

33,284

 

$

33,830

 

$

18,323

 

$

19,523

 

Metro Washington, DC

 

16,838

 

17,225

 

10,894

 

11,847

 

Metro Boston, MA

 

9,986

 

9,924

 

7,434

 

7,198

 

Southern California

 

11,705

 

11,831

 

7,892

 

8,253

 

Oahu, HI (2)

 

 

 

 

 

Metro Austin, TX

 

9,788

 

10,515

 

4,428

 

5,365

 

Other markets

 

37,983

 

37,568

 

23,248

 

23,141

 

Total

 

$

119,584

 

$

120,893

 

$

72,219

 

$

75,327

 

 


(1)   Includes some triple net lease revenues.

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

 

6



 

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

 

 

 

Quarter Ended
June 30,

 

Six Months Ended
June 30,

 

 

 

2004

 

2003

 

2004

 

2003

 

Non cash straight line rent adjustments

 

$

4,706

 

$

3,806

 

$

9,237

 

$

7,666

 

Lease value amortization

 

(10

)

 

20

 

 

Lease termination fees

 

1,074

 

63

 

1,212

 

471

 

 

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

 

 

 

Quarter Ended
June 30,

 

Six Months Ended
June 30,

 

 

 

2004

 

2003

 

2004

 

2003

 

Tenant improvements

 

$

6,072

 

$

6,211

 

$

9,132

 

$

11,876

 

Leasing costs

 

7,416

 

2,108

 

10,562

 

3,547

 

Building improvements

 

3,952

 

3,222

 

6,955

 

5,967

 

Development and redevelopment activities

 

2,666

 

927

 

4,241

 

6,691

 

 

                  Rents charged for office space which were renewed or released during the quarter ended June 30, 2004, were approximately 11% lower than rents previously charged for the same space.  Commitments made for expenditures in connection with leasing this space are as follows:

 

 

 

Total

 

Renewals

 

New Leases

 

Square feet leased during the quarter

 

978

 

525

 

453

 

Total commitments for tenant improvements and leasing costs

 

$

35,682

 

$

12,830

 

$

22,852

 

Average lease term (years)

 

10.2

 

9.2

 

11.2

 

Leasing costs per square foot per year (whole dollars)

 

$

3.58

 

$

2.66

 

$

4.50

 

 

                  Debt maturities and weighted average interest rates as of June 30, 2004, are as follows:

 

Year of Maturity

 

Scheduled
Principal
Payments
During Period

 

Weighted
Average
Interest Rate

 

2004

 

$

3,395

 

6.8

%

2005

 

107,257

 

6.7

%

2006

 

34,769

 

3.0

%

2007

 

17,484

 

7.7

%

2008

 

24,006

 

6.9

%

2009

 

255,331

 

2.0

%

2010

 

55,567

 

8.6

%

2011

 

226,967

 

6.8

%

2012

 

201,115

 

6.9

%

2013 and thereafter

 

686,271

 

6.2

%

Total

 

$

1,612,162

 

5.8

%

 

7



 

                  As of June 30, 2004, 12 tenants were individually responsible for more than 1% of total annualized rents.  A division of our 10 largest tenants based on annualized rents is as follows: 

 

Tenant or Subsidiary

 

Annualized
Rent (1)

 

% of
Annualized
Rent

 

 

 

(in millions)

 

 

 

1.

U. S. Government

 

$

88.6

 

15.9

%

2.

GlaxoSmithKline plc

 

14.8

 

2.7

%

3.

Towers, Perrin, Forster & Crosby, Inc.

 

13.1

 

2.4

%

4.

PNC Financial Services Group

 

11.8

 

2.1

%

5.

Tyco International Ltd

 

9.8

 

1.8

%

6.

Wachovia Corporation

 

9.3

 

1.7

%

7.

Solectron Corporation

 

9.3

 

1.7

%

8.

Motorola, Inc.

 

8.4

 

1.5

%

9.

Mellon Financial Corporation

 

7.5

 

1.3

%

10.

Ballard Spahr Andrews & Ingersoll, LLP

 

7.5

 

1.3

%

 

Other tenants

 

375.6

 

67.6

%

 

Over one thousand tenants

 

$

555.7

 

100.0

%

 


(1)   Annualized rent is rents pursuant to signed leases as of June 30, 2004, plus expense reimbursements; includes some triple net lease rents and excludes lease value amortization.

 

                  As of June 30, 2004, a division of our tenants based on annualized rent is as follows:

 

Tenant

 

Annualized
Rent (1)

 

% of
Annualized
Rent

 

 

 

(in millions)

 

 

 

U.S. Government and other governmental tenants

 

$

96.9

 

17

%

Medical related tenants

 

115.1

 

21

%

Industrial land leases (Oahu, HI)

 

41.6

 

7

%

Other investment grade rated tenants (2)

 

132.3

 

24

%

Other tenants

 

169.8

 

31

%

Total

 

$

555.7

 

100

%

 


(1)

 

Annualized rent is rents pursuant to signed leases as of June 30, 2004, plus expense reimbursements; includes some triple net lease rents and excludes lease value amortization.

(2)

 

Excludes investment grade rated tenants included above.

 

8



 

HRPT Properties Trust
Additional Data

(dollars and square feet in thousands unless otherwise stated)

 

 

                  Property and occupancy statistics as of June 30, 2004 and 2003, are as follows:

 

 

 

All Properties

 

Comparable Properties (1)

 

 

 

Quarter Ended June 30,

 

Quarter Ended June 30,

 

 

 

2004

 

2003

 

2004

 

2003

 

Total properties (2)

 

243

 

215

 

213

 

213

 

Total square feet (2)

 

36,652

 

24,784

 

24,006

 

24,006

 

Square feet leased (3)

 

34,286

 

22,680

 

21,796

 

21,929

 

Percentage leased

 

93.5

%

91.5

%

90.8

%

91.3

%

 


(1)

 

Includes properties owned by us continuously since April 1, 2003.

(2)

 

Total properties and square feet at June 30, 2004, 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.

 

                  Properties acquired during the six months ended June 30, 2004, are as follows:

 

Date
Acquired

 

Location

 

Number of
Properties

 

Square
Feet

 

Purchase
Price (1)

 

Major Tenant

 

2/11/04

 

Arnold, MO

 

1

 

65

 

$

8,343

 

Convergys Customer Management Group, Inc.

 

2/24/04

 

Quincy, MA

 

1

 

46

 

7,739

 

American Express Company

 

4/28/04

 

Memphis, TN

 

1

 

125

 

21,127

 

Sparks Corporation, LLC

 

6/2/04

 

St. Paul, MN

 

1

 

423

 

13,030

 

The Sportsman’s Guide, Inc.

 

6/4/04

 

Virginia Beach, VA

 

1

 

75

 

6,818

 

Hayes Seay  Mattern & Mattern, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5

 

734

 

$

57,057

 

 

 

 


(1)   Includes closing costs.

 

9



 

                  Lease expiration data at June 30, 2004, is as follows:

 

 

 

Total

 

2004

 

2005

 

2006

 

2007 and
After

 

Leased properties:

 

 

 

 

 

 

 

 

 

 

 

Metro Philadelphia, PA

 

 

 

 

 

 

 

 

 

 

 

Total square feet

 

5,468

 

 

 

 

 

 

 

 

 

Leased square feet (1)

 

5,220

 

433

 

284

 

588

 

3,915

 

Annualized rent (2)

 

$

131,718

 

$

10,866

 

$

6,830

 

$

18,238

 

$

95,784

 

Metro Washington, DC

 

 

 

 

 

 

 

 

 

 

 

Total square feet

 

2,635

 

 

 

 

 

 

 

 

 

Leased square feet (1)

 

2,428

 

53

 

674

 

163

 

1,538

 

Annualized rent (2)

 

$

67,484

 

$

1,682

 

$

15,289

 

$

4,687

 

$

45,826

 

Metro Boston, MA

 

 

 

 

 

 

 

 

 

 

 

Total square feet

 

2,620

 

 

 

 

 

 

 

 

 

Leased square feet (1)

 

2,363

 

99

 

192

 

218

 

1,854

 

Annualized rent (2)

 

$

49,388

 

$

956

 

$

7,061

 

$

4,483

 

$

36,888

 

Southern California

 

 

 

 

 

 

 

 

 

 

 

Total square feet

 

1,797

 

 

 

 

 

 

 

 

 

Leased square feet (1)

 

1,724

 

37

 

54

 

179

 

1,454

 

Annualized rent (2)

 

$

49,067

 

$

2,105

 

$

2,986

 

$

6,886

 

$

37,090

 

Oahu, HI

 

 

 

 

 

 

 

 

 

 

 

Total square feet

 

9,755

 

 

 

 

 

 

 

 

 

Leased square feet (1)

 

9,642

 

 

 

 

9,642

 

Annualized rent (2)

 

$

41,522

 

$

 

$

 

$

 

$

41,522

 

Metro Austin, TX

 

 

 

 

 

 

 

 

 

 

 

Total square feet

 

2,843

 

 

 

 

 

 

 

 

 

Leased square feet (1)

 

2,263

 

176

 

202

 

60

 

1,825

 

Annualized rent (2)

 

$

38,819

 

$

3,368

 

$

4,789

 

$

1,253

 

$

29,409

 

Other markets

 

 

 

 

 

 

 

 

 

 

 

Total square feet

 

11,534

 

 

 

 

 

 

 

 

 

Leased square feet (1)

 

10,646

 

413

 

895

 

1,181

 

8,157

 

Annualized rent (2)

 

$

177,694

 

$

8,603

 

$

14,729

 

$

18,735

 

$

135,627

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals:

 

 

 

 

 

 

 

 

 

 

 

Total square feet

 

36,652

 

 

 

 

 

 

 

 

 

Leased square feet (1)

 

34,286

 

1,211

 

2,301

 

2,389

 

28,385

 

Percent of leased square feet

 

 

 

3.5

%

6.7

%

7.0

%

82.8

%

Annualized rent (2)

 

$

555,692

 

$

27,580

 

$

51,684

 

$

54,282

 

$

422,146

 

Percent of annualized rent

 

 

 

5.0

%

9.3

%

9.8

%

75.9

%

 


(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 June 30, 2004, plus expense reimbursements; includes some triple net lease rents and excludes lease value amortization.

 

10



 

                  Leverage and coverage ratios are as follows:

 

Leverage Ratios

 

June 30,
2004

 

December 31,
2003

 

Total Debt / Total Assets

 

39.5

%

46.8

%

Total Debt / Real Estate Properties, at Cost

 

39.8

%

47.7

%

Total Debt / Total Book Capitalization

 

40.7

%

48.3

%

Mortgage Debt / Total Assets

 

8.1

%

8.2

%

Variable Rate Debt / Total Debt

 

17.3

%

22.0

%

 

 

 

Quarter Ended June 30,

 

Six Months Ended June 30,

 

Coverage Ratios

 

2004

 

2003

 

2004

 

2003

 

EBITDA / Interest Expense

 

3.6

3.3

x

3.5

x

3.2

x

EBITDA / Interest Expense + Preferred Distributions

 

2.5

x

2.2

x

2.4

x

2.2

x

 

11


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