EX-99.1 2 a04-12756_1ex99d1.htm EX-99.1

 

 

Exhibit 99.1

 

 

 

 

 

FOR IMMEDIATE RELEASE

 

Contact:

 

 

Timothy Bonang, Manager of Investor Relations,

 

 

Adam D. Portnoy, Executive Vice President,

 

 

John C. Popeo, Treasurer

 

 

(617) 332-3990

 

 

www.hrpreit.com

 

 

HRPT Properties Trust Announces Financial Results for the Periods Ended September 30, 2004

 

 

Newton, MA (November 3, 2004):  HRPT Properties Trust (NYSE: HRP) today announced its financial results for the periods ended September 30, 2004, together with comparative results for the 2003 periods as follows:

 

(in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

September 30,

 

Nine Months Ended

September 30,

 

 

 

2004

 

2003

 

2004

 

2003

 

Total revenues

 

$

160,419

 

$

127,434

 

$

435,678

 

$

369,637

 

Net income

 

36,401

 

24,619

 

120,836

 

79,282

 

Net income available for common shareholders

 

24,901

 

13,119

 

86,336

 

44,782

 

FFO

 

69,071

 

56,547

 

193,712

 

164,092

 

FFO available for common shareholders

 

57,571

 

45,047

 

159,212

 

129,592

 

Common distributions paid

 

37,229

 

28,555

 

108,138

 

80,103

 

 

 

 

 

 

 

 

 

 

 

Per common share:

 

 

 

 

 

 

 

 

 

Net income available for common shareholders

 

$

0.14

 

$

0.09

 

$

0.49

 

$

0.33

 

FFO available for common shareholders

 

0.32

 

0.32

 

0.91

 

0.97

 

Common distributions paid

 

0.21

 

0.20

 

0.61

 

0.60

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

177,285

 

142,717

 

175,768

 

134,079

 

 

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

September 30,

 

Nine Months Ended

September 30,

 

 

 

2004

 

2003

 

2004

 

2003

 

Revenues:

 

 

 

 

 

 

 

 

 

Rental income

 

$

160,419

 

$

127,434

 

$

435,678

 

$

369,637

 

Total revenues

 

160,419

 

127,434

 

435,678

 

369,637

 

Expenses:

 

 

 

 

 

 

 

 

 

Operating expenses

 

60,251

 

50,034

 

162,804

 

141,745

 

Depreciation and amortization

 

29,192

 

27,774

 

79,283

 

68,943

 

General and administrative

 

6,946

 

4,951

 

18,474

 

14,323

 

Total expenses

 

96,389

 

82,759

 

260,561

 

225,011

 

Operating income

 

64,030

 

44,675

 

175,117

 

144,626

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

190

 

104

 

454

 

254

 

Interest expense (including amortization of note discounts and premiums and deferred financing fees of $640, $1,480, $3,586 and $4,466, respectively)

 

(31,423

)

(24,046

)

(82,849

)

(74,187

)

Loss on early extinguishment of debt

 

 

 

(2,866

)

(3,238

)

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

 

3,604

 

3,886

 

11,135

 

11,827

 

Gain on sale of Senior Housing shares (1)

 

 

 

14,805

 

 

Gain on issuance of shares by Senior Housing and Hospitality Properties (1)

 

 

 

5,040

 

 

Net income

 

36,401

 

24,619

 

120,836

 

79,282

 

Preferred distributions

 

(11,500

)

(11,500

)

(34,500

)

(34,500

)

Net income available for common shareholders

 

$

24,901

 

$

13,119

 

$

86,336

 

$

44,782

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Net income

 

$

36,401

 

$

24,619

 

$

120,836

 

$

79,282

 

Loss on early extinguishment of debt

 

 

 

2,866

 

3,238

 

Gain on sale of Senior Housing shares

 

 

 

(14,805

)

 

Gain on issuance of shares by Senior Housing and Hospitality Properties

 

 

 

(5,040

)

 

Interest expense

 

31,423

 

24,046

 

82,849

 

74,187

 

Equity in earnings of Senior Housing and Hospitality Properties

 

(3,604

)

(3,886

)

(11,135

)

(11,827

)

EBITDA from equity investments

 

8,963

 

10,624

 

27,722

 

31,622

 

Depreciation and amortization

 

29,192

 

27,774

 

79,283

 

68,943

 

EBITDA

 

$

102,375

 

$

83,177

 

$

282,576

 

$

245,445

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Net income

 

$

36,401

 

$

24,619

 

$

120,836

 

$

79,282

 

Loss on early extinguishment of debt:

 

 

 

 

 

 

 

 

 

Add: amount included in total expenses

 

 

 

2,866

 

3,238

 

Less: portion settled in cash

 

 

 

 

 

Depreciation and amortization

 

29,192

 

27,774

 

79,283

 

68,943

 

Gain on sale of Senior Housing shares

 

 

 

(14,805

)

 

Gain on issuance of shares by Senior Housing and Hospitality Properties

 

 

 

(5,040

)

 

Equity in earnings of Senior Housing and Hospitality Properties

 

(3,604

)

(3,886

)

(11,135

)

(11,827

)

FFO from equity investments in Senior Housing and Hospitality Properties

 

7,082

 

8,040

 

21,707

 

24,456

 

FFO

 

69,071

 

56,547

 

193,712

 

164,092

 

Preferred distributions

 

(11,500

)

(11,500

)

(34,500

)

(34,500

)

FFO available for common shareholders

 

$

57,571

 

$

45,047

 

$

159,212

 

$

129,592

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

177,285

 

142,717

 

175,768

 

134,079

 

 

 

 

 

 

 

 

 

 

 

Per common share:

 

 

 

 

 

 

 

 

 

Net income available for common shareholders

 

$

0.14

 

$

0.09

 

$

0.49

 

$

0.33

 

FFO available for common shareholders

 

0.32

 

0.32

 

0.91

 

0.97

 

Common distributions paid

 

0.21

 

0.20

 

0.61

 

0.60

 

 

2



HRPT Properties Trust

Statement of Income, EBITDA and Funds From Operations

(in thousands, except per share data)

 

 


(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 nine months ended September 30, 2004, we sold 3,148 of our Senior Housing common shares and recognized a gain of $14,805.  In addition, we recognized gains of $5,040 during the nine months ended September 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 less gains on equity transactions of equity investments, plus loss on early extinguishment of debt, 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)

 

 

 

 

September 30,

 

December 31,

 

 

 

2004

 

2003

 

Assets

 

 

 

 

 

Real estate properties, at cost

 

$

4,594,489

 

$

3,891,966

 

Accumulated depreciation

 

(429,235

)

(363,015

)

 

 

4,165,254

 

3,528,951

 

Acquired real estate leases

 

139,607

 

68,983

 

Equity investments

 

218,174

 

260,208

 

Cash and cash equivalents

 

26,569

 

11,526

 

Other assets

 

202,653

 

143,576

 

Total assets

 

$

4,752,257

 

$

4,013,244

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

Indebtedness, net

 

$

2,272,430

 

$

1,876,821

 

Acquired real estate lease obligations

 

39,423

 

33,206

 

Other liabilities

 

126,467

 

91,566

 

Shareholders’ equity:

 

 

 

 

 

Preferred (20,000,000 shares outstanding)

 

482,935

 

482,935

 

Common (177,316,525 and 142,773,925 shares outstanding)

 

1,831,002

 

1,528,716

 

Total liabilities and shareholders’ equity

 

$

4,752,257

 

$

4,013,244

 

 

 

 

 

HRPT Properties Trust

Cash Flow Summary

(dollars in thousands)

 

 

 

Nine Months Ended September 30,

 

 

 

2004

 

2003

 

Cash flow from (used in):

 

 

 

 

 

Operating activities

 

$

160,718

 

$

147,103

 

Investing activities

 

(601,209

)

(308,709

)

Financing activities

 

455,534

 

170,266

 

Increase in cash

 

15,043

 

8,660

 

Cash at beginning of period

 

11,526

 

12,384

 

Cash at end of period

 

$

26,569

 

$

21,044

 

 

 

 

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

September 30,

 

Nine Months Ended

September 30,

 

 

 

2004

 

2003

 

2004

 

2003

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings of equity investments:

 

 

 

 

 

 

 

 

 

Hospitality Properties

 

$

1,698

 

$

1,639

 

$

4,860

 

$

4,887

 

Senior Housing (1)

 

1,906

 

2,247

 

6,275

 

6,940

 

 

 

$

3,604

 

$

3,886

 

$

11,135

 

$

11,827

 

 

 

 

 

 

 

 

 

 

 

EBITDA from equity investments:

 

 

 

 

 

 

 

 

 

Hospitality Properties

 

$

3,862

 

$

3,978

 

$

11,477

 

$

11,933

 

Senior Housing (1)

 

5,101

 

6,646

 

16,245

 

19,689

 

 

 

$

8,963

 

$

10,624

 

$

27,722

 

$

31,622

 

 

 

 

 

 

 

 

 

 

 

FFO from equity investments:

 

 

 

 

 

 

 

 

 

Hospitality Properties

 

$

3,580

 

$

3,658

 

$

10,640

 

$

10,954

 

Senior Housing (1)

 

3,502

 

4,382

 

11,067

 

13,502

 

 

 

$

7,082

 

$

8,040

 

$

21,707

 

$

24,456

 

 

 

 

 

 

 

 

 

 

 

Cash distributions from equity investments:

 

 

 

 

 

 

 

 

 

Hospitality Properties

 

$

2,880

 

$

2,880

 

$

8,640

 

$

8,640

 

Senior Housing (1)

 

2,995

 

3,971

 

9,961

 

11,913

 

 

 

$

5,875

 

$

6,851

 

$

18,601

 

$

20,553

 

 


(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

September 30,

 

Nine Months Ended

September 30,

 

 

 

2004

 

2003

 

2004

 

2003

 

Property Level Revenue (1)

 

 

 

 

 

 

 

 

 

Metro Philadelphia, PA

 

$

34,442

 

$

38,148

 

$

100,675

 

$

105,612

 

Metro Washington, DC

 

19,321

 

16,301

 

52,454

 

50,496

 

Metro Boston, MA

 

14,557

 

11,631

 

39,464

 

30,788

 

Southern California

 

12,817

 

11,804

 

37,295

 

35,548

 

Oahu, HI

 

10,830

 

 

31,457

 

 

Metro Austin, TX

 

10,047

 

10,464

 

29,642

 

32,391

 

Atlanta, GA

 

6,371

 

 

6,371

 

 

Other markets

 

52,034

 

39,086

 

138,320

 

114,802

 

Total

 

$

160,419

 

$

127,434

 

$

435,678

 

$

369,637

 

 

 

 

 

 

 

 

 

 

 

Property Level Net Operating Income (1)

 

 

 

 

 

 

 

 

 

Metro Philadelphia, PA

 

$

19,904

 

$

22,824

 

$

56,528

 

$

61,329

 

Metro Washington, DC

 

12,379

 

10,155

 

33,685

 

33,162

 

Metro Boston, MA

 

10,780

 

8,116

 

29,047

 

21,786

 

Southern California

 

8,655

 

8,335

 

25,561

 

25,218

 

Oahu, HI

 

8,761

 

 

25,870

 

 

Metro Austin, TX

 

4,586

 

4,856

 

13,762

 

16,283

 

Atlanta, GA

 

4,174

 

 

4,174

 

 

Other markets

 

30,929

 

23,114

 

84,247

 

70,114

 

Total

 

$

100,168

 

$

77,400

 

$

272,874

 

$

227,892

 


(1)  Includes some triple net lease revenues.

 

                  Comparable property level revenue and net operating income (rental income less operating expenses) for properties owned by us continuously since July 1, 2003, for the quarters ended September 30, 2004 and 2003, are as follows:

 

 

 

Property Level Revenue (1)

 

Property Level Net

Operating Income

 

 

 

Quarter Ended

September 30,

 

Quarter Ended

September 30, (1)

 

 

 

2004

 

2003

 

2004

 

2003

 

Metro Philadelphia, PA

 

$

34,442

 

$

38,148

 

$

19,904

 

$

22,824

 

Metro Washington, DC

 

16,584

 

16,301

 

10,365

 

10,155

 

Metro Boston, MA

 

11,802

 

10,318

 

8,902

 

7,223

 

Southern California

 

11,839

 

11,804

 

8,067

 

8,335

 

Oahu, HI

 

 

 

 

 

Metro Austin, TX

 

10,047

 

10,464

 

4,586

 

4,856

 

Atlanta, GA

 

 

 

 

 

Other markets

 

39,978

 

38,475

 

23,746

 

22,638

 

Total

 

$

124,692

 

$

125,510

 

$

75,570

 

$

76,031

 

 


(1)  Includes some triple net lease revenues.

 

 

 

6



HRPT Properties Trust

Additional Data

(amounts in thousands unless otherwise stated)

 

 

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

 

 

 

Quarter Ended

September 30,

 

Nine Months Ended

September 30,

 

 

 

2004

 

2003

 

2004

 

2003

 

Non cash straight line rent adjustments

 

$

5,739

 

$

4,226

 

$

14,976

 

$

11,892

 

Lease value amortization

 

(1,143

)

1,035

 

(1,123

)

1,035

 

Lease termination fees

 

1,027

 

2,118

 

2,239

 

2,589

 

 

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

 

 

 

Quarter Ended

September 30,

 

Nine Months Ended

September 30,

 

 

 

2004

 

2003

 

2004

 

2003

 

Tenant improvements

 

$

8,027

 

$

7,059

 

$

17,159

 

$

18,935

 

Leasing costs

 

4,264

 

3,728

 

14,826

 

7,275

 

Building improvements

 

5,869

 

4,722

 

12,824

 

10,689

 

Development and redevelopment activities

 

1,722

 

30

 

5,963

 

6,721

 

 

                  Rents charged for office space which were renewed or released during the quarter ended September 30, 2004, were approximately 0.1% 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

 

1,552

 

1,081

 

471

 

Total commitments for tenant improvements and leasing costs

 

$

36,027

 

$

20,865

 

$

15,162

 

Average lease term (years)

 

8.2

 

7.9

 

9.1

 

Leasing costs per square foot per year (whole dollars)

 

$

2.83

 

$

2.44

 

$

3.54

 

 

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

 

Year of Maturity

 

Scheduled

Principal

Payments

During Period

 

Weighted

Average

Interest Rate

 

2004

 

$

2,641

 

7.4

%

2005

 

183,647

 

7.5

%

2006

 

103,151

 

2.3

%

2007

 

17,901

 

7.7

%

2008

 

52,605

 

7.8

%

2009

 

355,331

 

2.0

%

2010

 

55,567

 

8.6

%

2011

 

226,967

 

6.8

%

2012

 

201,115

 

6.9

%

2013 and thereafter

 

1,086,272

 

6.2

%

Total

 

$

2,285,197

 

5.7

%

 

 

7



HRPT Properties Trust

Additional Data

(amounts in thousands unless otherwise stated)

 

 

                  As of September 30, 2004, 13 tenants were individually responsible for more than 1% of total annualized rents.  Our 10 largest tenants based on annualized rents is as follows:

 

Tenant or Subsidiary

 

Annualized

Rent (1)

(in millions)

 

% of

Annualized

Rent

 

1.  U. S. Government

 

$

105.9

 

16.0

%

2.  GlaxoSmithKline plc

 

14.6

 

2.2

%

3.  PNC Financial Services Group

 

11.8

 

1.8

%

4.  Towers, Perrin, Forster & Crosby, Inc.

 

11.6

 

1.7

%

5.  Tyco International Ltd

 

9.8

 

1.5

%

6.  Solectron Corporation

 

9.2

 

1.4

%

7.  Manugistics, Inc.

 

8.8

 

1.3

%

8.  Motorola, Inc.

 

8.8

 

1.3

%

9.  Ballard Spahr Andrews & Ingersoll, LLP

 

8.4

 

1.3

%

10. Westinghouse Electric Corporation

 

8.2

 

1.2

%

  Other tenants

 

466.5

 

70.3

%

Over one thousand tenants

 

$

663.6

 

100.0

%


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

 

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

 

Tenant

 

Annualized

Rent (1)

(in millions)

 

% of

Annualized

Rent

 

U.S. Government and other governmental tenants

 

$

114.4

 

17

%

Medical related tenants

 

122.3

 

19

%

Industrial land leases (Oahu, HI)

 

42.9

 

6

%

Other investment grade rated tenants (2)

 

162.4

 

25

%

Other tenants

 

221.6

 

33

%

Total

 

$

663.6

 

100

%


(1) Annualized rent is rents pursuant to signed leases as of September 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 September 30, 2004 and 2003, are as follows:

 

 

 

All Properties

 

Comparable Properties (1)

 

 

 

Quarter Ended

September 30,

 

Quarter Ended

September 30,

 

 

 

2004

 

2003

 

2004

 

2003

 

Total properties (2)

 

365

 

224

 

215

 

215

 

Total square feet (2)

 

43,333

 

25,785

 

24,761

 

24,761

 

Square feet leased (3)

 

40,322

 

23,473

 

22,496

 

22,471

 

Percentage leased

 

93.1

%

91.0

%

90.9

%

90.8

%

 


(1) Includes properties owned by us continuously since July 1, 2003.

(2) Total properties and square feet at September 30, 2004, include 11 land parcels with 9,755 square feet 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 nine months ended September 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.

 

7/16/04

 

Hallwood (2)

 

113

 

5,156

 

434,659

 

U.S. Government, Ford Motor Company and Manufacturers & Traders Trust Company

 

7/20/04

 

Rockville, MD

 

3

 

283

 

76,383

 

Manugistics, Inc.

 

7/29/04

 

Memphis, TN

 

1

 

131

 

12,010

 

U.S. Postal Service

 

8/24/04

 

Atlanta, GA

 

1

 

177

 

24,594

 

Affiliated Computer Services, Inc.

 

9/9/04

 

Atlanta, GA

 

1

 

90

 

9,514

 

Practice Works System

 

9/16/04

 

Monroeville, PA

 

1

 

480

 

65,585

 

Westinghouse Electric Corporation

 

9/21/04

 

Quincy, MA

 

2

 

356

 

61,717

 

CitiStreet & Boston Financial Data

 

 

 

 

 

127

 

7,407

 

$

741,519

 

 

 

 


(1)Includes closing costs.

(2)Represents HRPT’s acquisition of Hallwood Realty Partners, L.P., which included properties located in  Atlanta, GA, Dearborn, MI, Baltimore and Rockville, MD, Bellevue, Kent and Tukwila (Seattle), WA, Solon (Cleveland), OH and Sacramento and San Diego, CA.

 

 

9



HRPT Properties Trust

Additional Data

(dollars and square feet in thousands unless otherwise stated)

 

 

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

 

 

 

Total

 

2004

 

2005

 

2006

 

2007 and After

 

Leased properties:

 

 

 

 

 

 

 

 

 

 

 

Metro Philadelphia, PA

 

 

 

 

 

 

 

 

 

 

 

Total square feet

 

5,471

 

 

 

 

 

 

 

 

 

Leased square feet (1)

 

5,223

 

376

 

279

 

145

 

4,423

 

Annualized rent (2)

 

$

129,223

 

$

7,769

 

$

7,297

 

$

4,858

 

$

109,299

 

Metro Washington, DC

 

 

 

 

 

 

 

 

 

 

 

Total square feet

 

3,065

 

 

 

 

 

 

 

 

 

Leased square feet (1)

 

2,853

 

31

 

379

 

193

 

2,250

 

Annualized rent (2)

 

$

79,840

 

$

957

 

$

9,285

 

$

5,478

 

$

64,120

 

Metro Boston, MA

 

 

 

 

 

 

 

 

 

 

 

Total square feet

 

2,976

 

 

 

 

 

 

 

 

 

Leased square feet (1)

 

2,658

 

15

 

188

 

218

 

2,237

 

Annualized rent (2)

 

$

59,450

 

$

965

 

$

6,987

 

$

4,453

 

$

47,045

 

Southern California

 

 

 

 

 

 

 

 

 

 

 

Total square feet

 

1,976

 

 

 

 

 

 

 

 

 

Leased square feet (1)

 

1,881

 

33

 

73

 

197

 

1,578

 

Annualized rent (2)

 

$

52,475

 

$

1,271

 

$

3,252

 

$

7,175

 

$

40,777

 

Oahu, HI

 

 

 

 

 

 

 

 

 

 

 

Total square feet

 

9,755

 

 

 

 

 

 

 

 

 

Leased square feet (1)

 

9,639

 

6

 

 

 

9,633

 

Annualized rent (2)

 

$

42,929

 

$

92

 

$

 

$

 

$

42,837

 

Metro Austin, TX

 

 

 

 

 

 

 

 

 

 

 

Total square feet

 

2,843

 

 

 

 

 

 

 

 

 

Leased square feet (1)

 

2,250

 

63

 

168

 

62

 

1,957

 

Annualized rent (2)

 

$

39,008

 

$

1,608

 

$

4,136

 

$

1,323

 

$

31,941

 

Atlanta, GA

 

 

 

 

 

 

 

 

 

 

 

Total square feet

 

1,840

 

 

 

 

 

 

 

 

 

Leased square feet (1)

 

1,749

 

64

 

233

 

164

 

1,288

 

Annualized rent (2)

 

$

34,623

 

$

1,246

 

$

4,341

 

$

2,668

 

$

26,368

 

Other markets

 

 

 

 

 

 

 

 

 

 

 

Total square feet

 

15,407

 

 

 

 

 

 

 

 

 

Leased square feet (1)

 

14,069

 

539

 

1,352

 

1,779

 

10,399

 

Annualized rent (2)

 

$

226,036

 

$

10,673

 

$

21,906

 

$

27,967

 

$

165,490

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals:

 

 

 

 

 

 

 

 

 

 

 

Total square feet

 

43,333

 

 

 

 

 

 

 

 

 

Leased square feet (1)

 

40,322

 

1,127

 

2,672

 

2,758

 

33,765

 

Percent of leased square feet

 

 

 

2.8

%

6.6

%

6.8

%

83.8

%

Annualized rent (2)

 

$

663,584

 

$

24,581

 

$

57,204

 

$

53,922

 

$

527,877

 

Percent of annualized rent

 

 

 

3.7

%

8.6

%

8.1

%

79.6

%


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

 

 

 

10



HRPT Properties Trust

Additional Data

 

 

                  Leverage and coverage ratios are as follows:

 

 

 

September 30,

 

December 31,

 

Leverage Ratios

 

2004

 

2003

 

Total Debt / Total Assets

 

47.8

%

46.8

%

Total Debt / Real Estate Properties, at Cost

 

48.3

%

47.7

%

Total Debt / Total Book Capitalization

 

49.6

%

48.3

%

Mortgage Debt / Total Assets

 

9.2

%

8.2

%

Variable Rate Debt / Total Debt

 

19.6

%

22.0

%

 

 

 

 

Quarter Ended

September 30,

 

Nine Months Ended

September 30,

 

Coverage Ratios

 

2004

 

2003

 

2004

 

2003

 

EBITDA / Interest Expense

 

3.3

x

3.5

x

3.4

x

3.3

x

EBITDA / Interest Expense + Preferred Distributions

 

2.4

x

2.3

x

2.4

x

2.3

x

 

 

 

 

 

 

 

 

 

11