-----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, JTqGqdBtnI7s1zgeDUkskl3IAxVJw+noKJHBuIMykEj9eJwwzxwmtjm/XFA/AOUY WiBObOLna/V0WAALYvwXqQ== 0001104659-07-011486.txt : 20070215 0001104659-07-011486.hdr.sgml : 20070215 20070215091842 ACCESSION NUMBER: 0001104659-07-011486 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 5 CONFORMED PERIOD OF REPORT: 20070215 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20070215 DATE AS OF CHANGE: 20070215 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: 07625541 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 a07-4322_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 15, 2007

HRPT PROPERTIES TRUST

(Exact Name of Registrant as Specified in Its Charter)

Maryland

(State or Other Jurisdiction of Incorporation)

 

 

 

1-9317

 

04-6558834

(Commission File Number)

 

(IRS Employer Identification No.)

 

 

 

400 Centre Street, Newton, Massachusetts

 

02458

(Address of Principal Executive Offices)

 

(Zip Code)

 

617-332-3990

(Registrant’s Telephone Number, Including Area Code)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

o  Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o  Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o  Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

o  Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 




ITEM 2.02.  RESULTS OF OPERATIONS AND FINANCIAL CONDITION.

On February 15, 2007, HRPT Properties Trust, or 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, 2006 and also provided certain supplemental operating and financial data for the quarter and year ended December 31, 2006. Copies of the Company’s press release and supplemental operating and financial data are furnished as Exhibits 99.1 and 99.2 hereto, respectively.

ITEM 9.01.  FINANCIAL STATEMENTS AND EXHIBITS.

(d)           Exhibits

The Company hereby furnishes the following exhibits:

99.1                           Press release dated February 15, 2007.

99.2                           Fourth Quarter 2006 Supplemental Operating and Financial Data.

 

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

 

 

 

Date: February 15, 2007

 

 

 

3



EX-99.1 2 a07-4322_1ex99d1.htm EX-99.1

Exhibit 99.1



400 Centre Street, Newton, MA 02458-2076












tel: (617) 332-3990     fax: (617) 332-2261












 

FOR IMMEDIATE RELEASE

 

Contact:

 

 

Timothy A. Bonang

 

 

Manager of Investor Relations

 

 

(617) 796-8149

 

 

www.hrpreit.com

 

HRPT Properties Trust Announces Results for the Periods

Ended December 31, 2006

 

 


 

 

Newton, MA (February 15, 2007): HRPT Properties Trust (NYSE: HRP) today announced financial results for the quarter and year ended December 31, 2006.

Results for the quarter ended December 31, 2006:

Net income available for common shareholders was $23.2 million for the quarter ended December 31, 2006, compared to $32.2 million for the same quarter last year.  Net income available for common shareholders per share, basic and diluted, (EPS) for the quarters ended December 31, 2006 and 2005 was $0.11 and $0.15, respectively.

Funds from operations (FFO) available for common shareholders for the quarter ended December 31, 2006, were $62.1 million, or $0.30 per share basic, $0.29 per share diluted, compared to FFO available for common shareholders for the quarter ended December 31, 2005, of $62.6 million, or $0.30 per share basic and diluted.

The weighted average number of basic and diluted common shares outstanding totaled 210,038,547 and 236,057,778, respectively, for the quarter ended December 31, 2006, and 209,860,625 for the quarter ended December 31, 2005.

Results for the year ended December 31, 2006:

Net income available for common shareholders for the year ended December 31, 2006, was $199.0 million, or $0.95 per share basic, $0.94 per share diluted, compared to $119.0 million, or $0.60 per share basic and diluted for the same period last year.

A Maryland Real Estate Trust with transferable shares of beneficial interest listed on the New York Stock Exchange.  No shareholder, Trustee or officer is personally liable for any act or obligation of the Trust.




 

Funds from operations (FFO) available for common shareholders for the year ended December 31, 2006, was $251.6 million, or $1.20 per share basic, $1.19 per share diluted, compared to FFO available for common shareholders for the year ended December 31, 2005, of $249.1 million, or $1.26 per share basic and diluted.

The weighted average number of basic and diluted common shares outstanding totaled 209,965,233 and 216,523,505, respectively, for the year ended December 31, 2006 and 197,831,369 for the year ended December 31, 2005.

Occupancy and Leasing Results:

As of December 31, 2006, 93.1% of HRPT’s total square feet was leased, compared to 93.4% as of September 30, 2006, and 94.3% leased as of December 31, 2005.

HRPT signed new leases for 453,000 square feet and lease renewals for 421,000 square feet during the quarter ended December 31, 2006, for weighted average rental rates that were 9% above prior rents for the same space.  Average lease terms for leases signed during the fourth quarter of 2006 were 4.8 years.  Commitments for tenant improvement and leasing commission (TI/LC) costs for leases signed during the quarter ended December 31, 2006 totaled $13.09 per square foot on a weighted average basis.

Investing Activities:

During the fourth quarter of 2006, HRPT acquired five portfolios of properties with 1.8 million square feet of office and industrial space for $150.0 million, excluding closing costs.

Conference Call:

On Thursday, February 15, 2007, at 1:00 p.m. Eastern Time, Adam Portnoy, managing trustee, and John Popeo, chief financial officer, will host a conference call to discuss the fourth quarter and year end 2006 results.

The conference call telephone number is (800) 811-7286.  Participants calling from outside the United States and Canada should dial (913) 981-4902.  No pass code is necessary to access the call from either number.  Participants should dial in about 15 minutes prior to the scheduled start of the call.  A replay of the conference call will be available through Wednesday, February 21, 2007.  To hear the replay, dial (719) 457-0820. The replay pass code is 9049121.

A live audio webcast of the conference call will also be available in a listen only mode on HRPT’s web site, which is located at www.hrpreit.com.  Participants wanting to access the webcast should visit the company’s web site about five minutes before the call.  The archived webcast will be available for replay on HRPT’s web site for about one week after the call.

2




 

Supplemental Data:

A copy of HRPT’s Fourth Quarter 2006 Supplemental Operating and Financial Data is available for download at HRPT’s web site.

HRPT Properties Trust is a real estate investment trust, or REIT, which primarily owns office buildings located throughout the United States.  As of December 31, 2006, HRPT owned 504 properties with 59.9 million square feet, including almost 18 million square feet of leased industrial and commercial lands in Oahu, HI.  HRPT is headquartered in Newton, Massachusetts.

Please see the pages attached hereto for a more detailed statement of our operating results and financial condition for the periods ended, and as of, December 31, 2006 and 2005, and for an explanation of our calculation of FFO.

3




 

HRPT Properties Trust

Statements of Income and Funds from Operations

(amounts in thousands, except per share data)

 

 

 

Quarter Ended December 31,

 

Year Ended December 31,

 

 

 

2006

 

2005

 

2006

 

2005

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

205,763

 

$

185,579

 

$

795,821

 

$

708,841

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

Operating expenses

 

82,731

 

73,549

 

310,712

 

269,563

 

Depreciation and amortization

 

40,717

 

35,473

 

159,826

 

135,890

 

General and administrative

 

7,207

 

7,016

 

32,133

 

30,446

 

Total expenses

 

130,655

 

116,038

 

502,671

 

435,899

 

 

 

 

 

 

 

 

 

 

 

 Operating income

 

75,108

 

69,541

 

293,150

 

272,942

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

618

 

201

 

2,736

 

1,490

 

Interest expense (including amortization of note discounts and premiums and deferred financing fees of $1,104, $763, $4,452 and $2,488, respectively)

 

(39,577

)

(37,696

)

(165,894

)

(143,663

)

Loss on early extinguishment of debt

 

 

 

(1,659

)

(168

)

Equity in earnings of equity investments (1)

 

 

4,412

 

3,136

 

14,352

 

Gain on sale of equity investments (1)

 

 

5,522

 

116,287

 

5,522

 

Gain on issuance of shares by equity investees (1)

 

 

1,533

 

 

6,241

 

Income from continuing operations

 

36,149

 

43,513

 

247,756

 

156,716

 

(Loss) income from discontinued operations

 

(17

)

193

 

(93

)

676

 

Gain on sale of properties

 

1,745

 

 

2,917

 

7,592

 

Net income

 

37,877

 

43,706

 

250,580

 

164,984

 

Preferred distributions

 

(14,716

)

(11,500

)

(44,692

)

(46,000

)

Excess redemption price paid over carrying value of preferred shares (2)

 

 

 

(6,914

)

 

Net income available for common shareholders

 

$

23,161

 

$

32,206

 

$

198,974

 

$

118,984

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Net income

 

$

37,877

 

$

43,706

 

$

250,580

 

$

164,984

 

Plus: depreciation and amortization

 

40,727

 

35,578

 

159,957

 

136,483

 

Loss on early extinguishment of debt:

 

 

 

 

 

 

 

 

 

Add: amount included in total expenses

 

 

 

1,659

 

168

 

Less: portion settled in cash

 

 

 

 

(168

)

Less: gain on sale of properties

 

(1,745

)

 

(2,917

)

(7,592

)

Less: gain on sale of equity investments (1)

 

 

(5,522

)

(116,287

)

(5,522

)

Less: gain on issuance of shares by equity investees (1)

 

 

(1,533

)

 

(6,241

)

Less: equity in earnings of equity investments (1)

 

 

(4,412

)

(3,136

)

(14,352

)

Plus: FFO from equity investments (1)

 

 

6,238

 

6,426

 

27,314

 

FFO

 

76,859

 

74,055

 

296,282

 

295,074

 

Less: preferred distributions

 

(14,716

)

(11,500

)

(44,692

)

(46,000

)

FFO available for common shareholders

 

$

62,143

 

$

62,555

 

$

251,590

 

$

249,074

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding — basic

 

210,039

 

209,861

 

209,965

 

197,831

 

Weighted average common shares outstanding — diluted (4)

 

236,058

 

209,861

 

216,524

 

197,831

 

 

 

 

 

 

 

 

 

 

 

 

4




 

HRPT Properties Trust

Statements of Income and Funds from Operations

(amounts in thousands, except per share data)

 

 

 

Quarter Ended December 31,

 

Year Ended December 31,

 

 

 

2006

 

2005

 

2006

 

2005

 

 

 

 

 

 

 

 

 

 

 

Per common share —

 

 

 

 

 

 

 

 

 

Basic:

 

 

 

 

 

 

 

 

 

Income from continuing operations available for common shareholders

 

$

0.10

 

$

0.15

 

$

0.93

 

$

0.56

 

Net income available for common shareholders

 

0.11

 

0.15

 

0.95

 

0.60

 

FFO available for common shareholders

 

0.30

 

0.30

 

1.20

 

1.26

 

 

 

 

 

 

 

 

 

 

 

Diluted (4):

 

 

 

 

 

 

 

 

 

Income from continuing operations available for common shareholders

 

$

0.10

 

$

0.15

 

$

0.93

 

$

0.56

 

Net income available for common shareholders

 

0.11

 

0.15

 

0.94

 

0.60

 

FFO available for common shareholders

 

0.29

 

0.30

 

1.19

 

1.26

 

 

 

 

 

 

 

 

 

 

 

Common distributions paid

 

0.21

 

0.21

 

0.84

 

0.84

 


(1) We accounted for our former common share investments in Senior Housing Properties Trust, or Senior Housing, and Hospitality Properties Trust, or Hospitality Properties, using the equity method of accounting.  In March 2006, we sold all our 4,000 shares of Hospitality Properties in an underwritten public offering for $179,000 ($175,269 net of commissions and other expenses) and we recognized a gain of $77,221, and we sold all our 7,711 shares of Senior Housing in an underwritten public offering for $135,709 ($133,064 net of commissions and other expenses) and we recognized a gain of $39,066.

(2) In March 2006, we redeemed all of our 8,000 series A preferred shares for their liquidation preference of $25/share plus accrued and unpaid distributions through the date of the redemption.

(3) We compute FFO as shown in the calculations above.  Our calculations of FFO differ from the National Association of Real Estate Investment Trusts, or NAREIT, definition because we add loss on early extinguishment of debt unless 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 amounts, such as depreciation expense and gains or losses on sales of properties, FFO can facilitate a 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 credit facility and public debt covenants, the availability of debt and equity capital to us and our expectations of future capital requirements and operating performance.

(4) In October 2006, we issued 15,180 series D cumulative convertible preferred shares, for net proceeds of approximately $368,300.  Each series D preferred share has a liquidation preference of $25.00 and requires dividends of $1.625, 6 ½%, per annum, payable in equal quarterly payments.  Our series D preferred shares are convertible, at the holder’s option, into our common shares at an initial conversion rate of 1.9231 common shares per series D preferred share, which is equivalent to an initial conversion price of $13.00 per common share.  Our series D preferred shares were convertible into 29,192 common shares as of December 31, 2006.

Set forth below is the calculation of diluted net income available for common shareholders, diluted FFO available for common shareholders and diluted weighted average common shares outstanding.

 

 

Quarter Ended December 31,

 

Year Ended December 31,

 

 

 

2006

 

2005

 

2006

 

2005

 

 

 

 

 

 

 

 

 

 

 

Net income available for common shareholders

 

$

23,161

 

$

32,206

 

$

198,974

 

$

118,984

 

Add - Series D convertible preferred distributions

 

5,482

 

 

5,482

 

 

Net income available for common shareholders — diluted

 

$

28,643

 

$

32,206

 

$

204,456

 

$

118,984

 

 

 

 

 

 

 

 

 

 

 

FFO available for common shareholders

 

$

62,143

 

$

62,555

 

$

251,590

 

$

249,074

 

Add - Series D convertible preferred distributions

 

5,482

 

 

5,482

 

 

FFO available for common shareholders — diluted

 

$

67,625

 

$

62,555

 

$

257,072

 

$

249,074

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding — basic

 

210,039

 

209,861

 

209,965

 

197,831

 

Effect of dilutive Series D preferred shares

 

26,019

 

 

6,559

 

 

Weighted average common shares outstanding — diluted

 

236,058

 

209,861

 

216,524

 

197,831

 

 

The effect of our series D convertible preferred shares on income from continuing operations and net income available for common shareholders per share is anti-dilutive for the quarter ended December 31, 2006.

5




HRPT Properties Trust

Consolidated Balance Sheets

(amounts in thousands, except share data)

 

 

 

December 31,

 

 

 

2006

 

2005

 

 

 

 

 

(audited)

 

ASSETS

 

 

 

 

 

Real estate properties:

 

 

 

 

 

Land

 

$

1,143,109

 

$

1,080,563

 

Buildings and improvements

 

4,619,164

 

4,144,011

 

 

 

5,762,273

 

5,224,574

 

Accumulated depreciation

 

(668,460

)

(548,460

)

 

 

5,093,813

 

4,676,114

 

Properties held for sale

 

 

10,779

 

Acquired real estate leases

 

167,879

 

161,787

 

Equity investments in former subsidiaries

 

 

194,297

 

Cash and cash equivalents

 

17,783

 

19,445

 

Restricted cash

 

21,635

 

18,348

 

Rents receivable, net of allowance for doubtful accounts of $4,737 and $3,767, respectively

 

172,566

 

145,385

 

Other assets, net

 

102,273

 

101,012

 

Total assets

 

$

5,575,949

 

$

5,327,167

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

Revolving credit facility

 

$

40,000

 

$

256,000

 

Senior unsecured debt, net

 

1,941,173

 

1,889,991

 

Mortgage notes payable, net

 

416,058

 

374,165

 

Accounts payable and accrued expenses

 

93,734

 

80,125

 

Dividends payable

 

44,111

 

 

Acquired real estate lease obligations

 

41,833

 

38,987

 

Rent collected in advance

 

19,592

 

17,858

 

Security deposits

 

15,972

 

13,679

 

Due to affiliates

 

12,708

 

10,876

 

Total liabilities

 

2,625,181

 

2,681,681

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

Preferred shares of beneficial interest, $0.01 par value:

 

 

 

 

 

50,000,000 shares authorized;

 

 

 

 

 

Series A preferred shares; 9 7/8% cumulative redeemable at par on February 22, 2006; zero and 8,000,000 shares issued and outstanding, respectively, aggregate liquidation preference $200,000

 

 

193,086

 

Series B preferred shares; 8 3/4% cumulative redeemable at par on September 12, 2007; 12,000,000 shares issued and outstanding, aggregate liquidation preference $300,000

 

289,849

 

289,849

 

Series C preferred shares; 7 1/8% cumulative redeemable at par on February 15, 2011; 6,000,000 and zero shares issued and outstanding, respectively, aggregate liquidation preference $150,000

 

145,015

 

 

Series D preferred shares; 6 1/2% cumulative convertible; 15,180,000 and zero shares issued and outstanding, respectively, aggregate liquidation preference $379,500

 

368,270

 

 

Common shares of beneficial interest, $0.01 par value: 300,000,000 shares authorized; 210,051,590 and 209,860,625 shares issued and outstanding, respectively

 

2,101

 

2,099

 

Additional paid in capital

 

2,774,461

 

2,779,159

 

Cumulative net income

 

1,703,354

 

1,452,774

 

Cumulative common distributions

 

(2,115,299

)

(1,894,818

)

Cumulative preferred distributions

 

(216,983

)

(176,663

)

Total shareholders’ equity

 

2,950,768

 

2,645,486

 

Total liabilities and shareholders’ equity

 

$

5,575,949

 

$

5,327,167

 

 

 

6



EX-99.2 3 a07-4322_1ex99d2.htm EX-99.2

Exhibit 99.2

 

 

 

 

 

HRPT PROPERTIES TRUST

 

Fourth Quarter 2006

 

Supplemental Operating and Financial Data

 

 

 

 

 

 

All amounts in this report are unaudited, except for the
December 31, 2005 Consolidated Balance Sheet.

   




 

TABLE OF CONTENTS

Page

 

 

 

 

CORPORATE INFORMATION

 

 

 

Company Profile

5

Investor Information

6

Research Coverage

7

 

 

FINANCIAL INFORMATION

 

 

 

Key Financial Data

9

Consolidated Balance Sheets

10

Consolidated Statements of Income

11

Consolidated Statements of Cash Flows

12

Calculation of EBITDA

13

Calculation and Reconciliation of Property Net Operating Income (NOI)

14

Calculation of Funds from Operations (FFO)

15

Calculation of Diluted Net Income, FFO and Weighted Average Common Shares Outstanding

16

Summary Results of Operations by Property Type

17

Summary Results of Operations by Major Market

18

Same Property Results and Analysis by Property Type

19

Same Property Results and Analysis by Major Market

20

Debt Summary

21

Debt Maturity Schedule

22

Leverage Ratios, Coverage Ratios and Public Debt Covenants

23

Tenant Improvements, Leasing Costs and Capital Improvements

24

2006 Acquisitions and Dispositions Information

25

2006 Financing Activities

26

 

 

PORTFOLIO AND LEASING INFORMATION

 

 

 

Portfolio Summary by Property Type, Tenant and Major Market (Square Feet)

28

Portfolio Summary by Property Type, Tenant and Major Market (Annualized Rental Income)

29

Summary of Properties by Major Market

30

Leasing Summary

31

Occupancy and Leasing Analysis by Property Type and Major Market (3 Months Ended 12/31/2006)

32

Occupancy and Leasing Analysis by Property Type and Major Market (12 Months Ended 12/31/2006)

33

Tenants Representing 1% or More of Total Rent

34

Three Year Lease Expiration Schedule by Property Type

35

Three Year Lease Expiration Schedule by Major Market

36

Portfolio Lease Expiration Schedule

37

 

2




 

WARNING REGARDING

FORWARD LOOKING STATEMENTS

 

THIS SUPPLEMENTAL OPERATING AND FINANCIAL DATA REPORT CONTAINS STATEMENTS AND IMPLICATIONS WHICH CONSTITUTE FORWARD LOOKING STATEMENTS WITHIN THE MEANING OF THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995 AND OTHER FEDERAL SECURITIES LAWS.  ALSO, WHENEVER WE USE WORDS SUCH AS “BELIEVE”, “EXPECT”, “ANTICIPATE”, “INTEND”, “PLAN”, “ESTIMATE” OR SIMILAR EXPRESSIONS, WE ARE MAKING FORWARD LOOKING STATEMENTS.  THESE FORWARD LOOKING STATEMENTS ARE BASED UPON OUR PRESENT INTENT, BELIEFS OR EXPECTATIONS, BUT FORWARD LOOKING STATEMENTS ARE NOT GUARANTEED TO OCCUR AND MAY NOT OCCUR.   ACTUAL RESULTS MAY DIFFER MATERIALLY FROM THOSE CONTAINED IN OR IMPLIED BY OUR FORWARD LOOKING STATEMENTS AS A RESULT OF VARIOUS FACTORS.

IMPORTANT FACTORS THAT COULD CAUSE ACTUAL RESULTS TO DIFFER MATERIALLY FROM THOSE IN OUR FORWARD LOOKING STATEMENTS ARE:

·          CHANGES IN THE ECONOMY AND THE CAPITAL MARKETS,

·         COMPETITION WITHIN THE REAL ESTATE INDUSTRY OR THOSE INDUSTRIES IN WHICH OUR TENANTS OPERATE, AND

·         CHANGES IN FEDERAL, STATE AND LOCAL LEGISLATION

 

FOR EXAMPLE:

·         SOME OF OUR TENANTS MAY NOT RENEW EXPIRING LEASES, AND WE MAY BE UNABLE TO LOCATE NEW TENANTS TO MAINTAIN THE HISTORICAL OCCUPANCY RATES OF OUR PROPERTIES,

·         RENTS THAT WE CAN CHARGE AT OUR PROPERTIES MAY DECLINE,

·         OUR TENANTS MAY EXPERIENCE LOSSES AND BECOME UNABLE TO PAY OUR RENTS,

·         CONTINGENCIES IN OUR COMMITTED ACQUISITIONS MAY CAUSE THESE TRANSACTIONS NOT TO OCCUR OR TO BE DELAYED,

·         WE MAY BE UNABLE TO IDENTIFY PROPERTIES WHICH WE WANT TO BUY OR TO NEGOTIATE ACCEPTABLE PURCHASE PRICES, AND

 

OTHER RISKS MAY ADVERSELY IMPACT US, AS DESCRIBED MORE FULLY IN OUR ANNUAL REPORT ON FORM 10-K FOR THE YEAR ENDED DECEMBER 31, 2005, UNDER "ITEM 1A. RISK FACTORS."

YOU SHOULD NOT PLACE UNDUE RELIANCE UPON FORWARD LOOKING STATEMENTS.

EXCEPT AS REQUIRED BY LAW, WE UNDERTAKE NO OBLIGATION TO UPDATE OR REVISE ANY FORWARD LOOKING STATEMENTS AS A RESULT OF NEW INFORMATION, FUTURE EVENTS OR OTHERWISE.

3




 

 

 

 

 

 

 

 

 

 

 

 

 

CORPORATE INFORMATION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                                                                                            




 

HRPT Properties Trust

Supplemental Operating and Financial Data

December 31, 2006

 

COMPANY PROFILE


 

The Company:

 

HRPT Properties Trust, or HRPT, is a real estate investment trust, or REIT, which primarily owns office buildings located throughout the United States.  The majority of our properties are commercial office buildings located in central business district, or CBD, and suburban areas of major metropolitan markets.  At December 31, 2006, we also owned approximately 18 million square feet of leased industrial and commercial lands in Oahu, Hawaii.  We have large concentrations of properties leased to the U.S. Government and medical related tenants.  We have been investment grade rated since 1994 and we are included in a number of financial indices, including the Russell 1000®, the MSCI US REIT Index and the S&P REIT Composite Index.

 

Strategy:

 

Our primary business strategy is to efficiently operate our properties to maintain high occupancies, at market rents, with strong credit quality tenants.  We attempt to maintain an investment portfolio that is balanced between “security” and “growth”.  The security part of our portfolio includes properties that are long term leased or leased to tenants we believe are likely to renew their occupancy, such as government agencies, tenants in medical related industries and our leased lands in Hawaii.  The growth part of our portfolio includes our multi-tenant commercial office buildings, which we believe may generate higher rents and appreciate in value in the future because of their physical qualities and locations.  Although we sometimes sell properties, we consider ourselves to be a long term investor and are more interested in the long term earnings potential of our properties than selling properties for short term gains.  We currently do not have any investments in joint venture or off balance sheet entities.  We generally do not undertake speculative development, but we will sometimes do a build to suit project.

Management:

 

HRPT is managed by Reit Management & Research LLC, or RMR.  RMR was founded in 1986 to manage public investments in real estate.  As of December 31, 2006, RMR managed one of the largest portfolios of publicly owned real estate in the United States, including over 1,000 properties with more than 93 million square feet located in 43 states, Washington, DC, Puerto Rico and Ontario, Canada.  RMR has approximately 450 employees in its headquarters and regional offices located throughout the country.  In addition to managing HRPT, RMR and its affiliates also manage Hospitality Properties Trust, a publicly traded REIT that owns hotels, Senior Housing Properties Trust, a publicly traded REIT that owns senior living properties, and five mutual funds which invest in unaffiliated real estate companies.  The public companies managed by RMR and its affiliates had combined total market capitalization of $14 billion as of December 31, 2006.  We believe that being managed by RMR is a competitive advantage for HRPT because RMR provides HRPT with a depth and quality of management and experience which may be unequaled in the real estate industry.  We also believe RMR is able to provide management services to HRPT at costs that are lower than HRPT would have to pay for similar quality services.

 

Corporate Headquarters:

 

400 Centre Street

Newton, MA  02458

(t)  (617) 332-3990

(f)  (617) 332-2261

 

Stock Exchange Listing:

 

New York Stock Exchange

 

Trading Symbols:

 

Common Stock — HRP

Preferred Stock Series B — HRP-B

Preferred Stock Series C — HRP-C

Preferred Stock Series D — HRP-D

 

Senior Unsecured Debt Ratings:

 

Moody's — Baa2

Standard & Poor's — BBB

 




 

 

Portfolio Data (as of 12/31/06) (1):

 

 

 

 

 

Total properties

504

 

Total sq. ft. (000s)

59,865

 

Percent leased

93.1

%

 

 

Portfolio Concentration by Sq. Ft. (as of 12/31/06):

 

 

 

 

 

 

 

 

 

 

 

Office

 

Industrial

 

Total

 

 

CBD

 

18.9

%

0.3

%

19.2

%

 

Suburban

 

38.3

%

42.5

%

80.8

%

 

Total

 

57.2

%

42.8

%

100.0

%

 

 

 

Portfolio Concentration by NOI (Q4 2006) (1) (2):

 

 

 

 

 

 

 

 

 

 

Office

 

Industrial

 

Total

 

 CBD

 

31.5

%

0.2

%

31.7

%

 Suburban

 

49.7

%

18.6

%

68.3

%

Total

 

81.2

%

18.8

%

100.0

%

 

 

 

Portfolio Concentration by Major Market:

 

 

 

12/31/06

 

Q4 2006

 

 

 

Sq. Ft.

 

NOI (1) (2)

 

Metro Philadelphia, PA

 

9.1

%

13.8

%

Metro Washington, DC

 

4.4

%

10.7

%

Oahu, HI

 

29.9

%

10.1

%

Metro Boston, MA

 

4.6

%

7.8

%

Southern California

 

2.4

%

6.9

%

Metro Austin, TX

 

4.7

%

4.7

%

Other Markets

 

44.9

%

46.0

%

Total

 

100.0

%

100.0

%


(1)             Excludes properties classified in discontinued operations.

(2)             We compute NOI, or property net operating income, as rental income from real estate less property operating expenses; NOI excludes income from other investments; see page 14 for calculation of NOI and reconciliation of NOI to Net Income Available for Common Shareholders.

 

 

 

 

5




HRPT Properties Trust

Supplemental Operating and Financial Data

December 31, 2006

 

INVESTOR  INFORMATION


 

 

Board of Trustees

 

 

 

Barry M. Portnoy

 

Adam D. Portnoy

Managing Trustee

 

Managing Trustee

 

 

 

 

 

 

Patrick F. Donelan

 

Frederick N. Zeytoonjian

Independent Trustee

 

Independent Trustee

 

 

 

 

 

 

William A. Lamkin

 

 

Independent Trustee

 

 

 

 

 

 

 

 

 

 

 

 

Senior Management

 

John A. Mannix

 

David M. Lepore

President and Chief Operating Officer

 

Senior Vice President

 

 

 

John C. Popeo

 

Jennifer B. Clark

Treasurer, Chief Financial Officer and Secretary

 

Senior Vice President

 

 

 

 

 

 

 

 

Contact Information

 

Investor Relations

 

Inquiries

HRPT Properties Trust

 

Financial inquiries should be directed to John C. Popeo,

400 Centre Street

 

Treasurer and Chief Financial Officer, at (617) 332-3990

Newton, MA 02458

 

or jpopeo@reitmr.com.

(t) (617) 332-3990

 

 

(f) (617) 332-2261

 

Investor and media inquiries should be directed to

(email) info@hrpreit.com

 

Timothy A. Bonang, Manager of Investor Relations, at

(website) www.hrpreit.com

 

(617) 796-8149 or tbonang@reitmr.com.

 

 

 

 

6




 

HRPT Properties Trust

Supplemental Operating and Financial Data

December 31, 2006

 

RESEARCH COVERAGE

 

Equity Research Coverage

 

 

 

A.G. Edwards & Sons

 

RBC Capital Markets

Scott Sedlak

 

Sri Nagaragan

(314) 955-2883

 

(212) 428-2360

 

 

 

Cantor Fitzgerald

 

Citigroup

Philip Martin

 

Michael Bilerman

(312) 469-7485

 

(212) 816-1383

 

 

 

Ferris, Baker Watts

 

Stifel, Nicolaus

Charles Place

 

John Guinee

(410) 659-4657

 

(410) 454-5520

 

 

 

Merrill Lynch

 

Wachovia Securities

Christopher Pike

 

Stephen Swett

(212) 449-1153

 

(212) 214-5050

 

 

 

Raymond James

 

 

Paul Puryear

 

 

(727) 573-3800

 

 

 

Debt Research Coverage

 

 

 

Banc of America Securities

 

Credit Suisse First Boston

Chris Brown

 

Matthew Lynch

(704) 386-2524

 

(212) 325-6456

 

 

 

Bear Stearns & Company

 

Merrill Lynch

Susan Berliner

 

John Forrey

(212) 272-3824

 

(212) 449-1812

 

 

 

Citigroup

 

Wachovia Securities

Thomas Cook

 

Dan Sullivan

(212) 723-1112

 

(704) 383-6441

 

 

 

 

Rating Agencies

 

 

 

Moody’s Investors Service

 

Standard and Poor’s

Lori Marks

 

Linda Phelps

(212) 553-1098

 

(212) 438-3059

 

 

 

 

 

HRPT is followed by the analysts and its publicly held debt and preferred shares are rated by the rating agencies listed above.  Please note that any opinions, estimates or forecasts regarding HRPT's performance made by these analysts or agencies do not represent opinions, forecasts or predictions of HRPT or its management.  HRPT does not by its reference above imply its endorsement of or concurrence with any information, conclusions or recommendations provided by any of these analysts or agencies.

 

 

7




 

 

FINANCIAL INFORMATION

 




HRPT Properties Trust
 Supplemental Operating and Financial Data
 December 31, 2006

KEY FINANCIAL DATA


(amounts in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

As of and For the Three Months Ended

 

 

 

 

 

12/31/2006

 

9/30/2006

 

6/30/2006

 

3/31/2006

 

12/31/2005

 

Shares Outstanding:

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding (at end of period)

 

210,052

 

210,037

 

209,986

 

209,861

 

209,861

 

Common shares outstanding (at end of period) — diluted (1)

 

239,244

 

210,037

 

209,986

 

209,861

 

209,861

 

Preferred shares outstanding (at end of period) (1)

 

33,180

 

18,000

 

18,000

 

18,000

 

20,000

 

Weighted average common shares and units outstanding - basic

 

210,039

 

209,992

 

209,968

 

209,861

 

209,861

 

Weighted average common shares and units outstanding - diluted (1)

 

236,058

 

209,992

 

209,968

 

209,861

 

209,861

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Share Data:

 

 

 

 

 

 

 

 

 

 

 

Price at end of period

 

$

12.35

 

$

11.95

 

$

11.56

 

$

11.74

 

$

10.35

 

High during period

 

$

12.81

 

$

12.22

 

$

11.80

 

$

12.09

 

$

12.51

 

Low during period

 

$

11.34

 

$

10.80

 

$

10.50

 

$

10.30

 

$

10.18

 

Annualized dividends paid per share

 

$

0.84

 

$

0.84

 

$

0.84

 

$

0.84

 

$

0.84

 

Annualized dividend yield (at end of period)

 

6.8

%

7.0

%

7.3

%

7.2

%

8.1

%

 

 

 

 

 

 

 

 

 

 

 

 

Market Capitalization:

 

 

 

 

 

 

 

 

 

 

 

Total debt (book value)

 

$

2,397,231

 

$

2,639,621

 

$

2,611,077

 

$

2,513,246

 

$

2,520,156

 

Plus: market value of preferred shares (at end of period)

 

863,228

 

464,160

 

458,220

 

467,940

 

514,240

 

Plus: market value of common shares (at end of period)

 

2,594,142

 

2,509,942

 

2,427,438

 

2,463,768

 

2,172,061

 

Total market capitalization

 

$

5,854,601

 

$

5,613,723

 

$

5,496,735

 

$

5,444,954

 

$

5,206,457

 

Total debt / total market capitalization

 

40.9

%

47.0

%

47.5

%

46.2

%

48.4

%

 

 

 

 

 

 

 

 

 

 

 

 

Book Capitalization:

 

 

 

 

 

 

 

 

 

 

 

Total debt

 

$

2,397,231

 

$

2,639,621

 

$

2,611,077

 

$

2,513,246

 

$

2,520,156

 

Plus: total stockholders’ equity

 

2,950,768

 

2,641,881

 

2,663,253

 

2,683,827

 

2,645,486

 

Total book capitalization

 

$

5,347,999

 

$

5,281,502

 

$

5,274,330

 

$

5,197,073

 

$

5,165,642

 

Total debt / total book capitalization

 

44.8

%

50.0

%

49.5

%

48.4

%

48.8

%

 

 

 

 

 

 

 

 

 

 

 

 

Selected Balance Sheet Data:

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

5,575,949

 

$

5,454,778

 

$

5,441,519

 

$

5,355,189

 

$

5,327,167

 

Total liabilities

 

$

2,625,181

 

$

2,812,897

 

$

2,778,266

 

$

2,671,362

 

$

2,681,681

 

Gross book value of real estate assets (2)

 

$

5,958,680

 

$

5,773,686

 

$

5,756,687

 

$

5,615,904

 

$

5,398,394

 

Equity investments in former subsidiaries (book value)

 

$

 

$

 

$

 

$

 

$

194,297

 

Total debt / gross book value of real estate plus equity investments in former subsidiaries (2)

 

40.2

%

45.7

%

45.4

%

44.8

%

45.1

%

 

 

 

 

 

 

 

 

 

 

 

 

Selected Income Statement Data (3):

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

205,763

 

$

202,542

 

$

197,957

 

$

189,559

 

$

186,066

 

EBITDA (4)

 

$

116,436

 

$

114,429

 

$

113,769

 

$

119,562

 

$

114,683

 

Property net operating income (NOI) (5)

 

$

123,032

 

$

122,323

 

$

121,998

 

$

117,756

 

$

112,328

 

NOI margin (6)

 

59.8

%

60.4

%

61.6

%

62.1

%

60.4

%

Net income

 

$

37,877

 

$

31,354

 

$

31,514

 

$

149,835

 

$

43,706

 

Preferred distributions

 

$

(14,716

)

$

(9,234

)

$

(9,234

)

$

(11,508

)

$

(11,500

)

Excess redemption price paid over carrying value of preferred shares

 

$

 

$

 

$

 

$

(6,914

)

$

 

Net income available for common shareholders

 

$

23,161

 

$

22,120

 

$

22,280

 

$

131,413

 

$

32,206

 

Funds from operations (FFO) (7)

 

$

76,859

 

$

71,260

 

$

71,915

 

$

76,248

 

$

74,055

 

FFO available for common shareholders (7)

 

$

62,143

 

$

62,026

 

$

62,681

 

$

64,740

 

$

62,555

 

Common distributions paid

 

$

44,107

 

$

44,097

 

$

44,095

 

$

44,071

 

$

44,070

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Share Data (1):

 

 

 

 

 

 

 

 

 

 

 

Net income available for common shareholders — basic and diluted

 

$

0.11

 

$

0.11

 

$

0.11

 

$

0.63

 

$

0.15

 

FFO available for common shareholders — basic (7)

 

$

0.30

 

$

0.30

 

$

0.30

 

$

0.31

 

$

0.30

 

FFO available for common shareholders — diluted (1) (7)

 

$

0.29

 

$

0.30

 

$

0.30

 

$

0.31

 

$

0.30

 

Common distributions paid

 

$

0.21

 

$

0.21

 

$

0.21

 

$

0.21

 

$

0.21

 

FFO payout ratio

 

70.0

%

70.0

%

70.0

%

67.7

%

70.0

%

 

 

 

 

 

 

 

 

 

 

 

 

Coverage Ratios:

 

 

 

 

 

 

 

 

 

 

 

EBITDA (4) / interest expense

 

2.9x

 

2.7x

 

2.7x

 

2.9x

 

3.0x

 

EBITDA (4) / interest expense and preferred distributions

 

2.1x

 

2.2x

 

2.2x

 

2.3x

 

2.3x

 


(1)             In October 2006, we issued 15,180 preferred shares that were convertible into 29,192 common shares as of 12/31/06.  See page 16 for calculations of diluted net income, FFO, and weighted average common shares outstanding.

(2)             Gross book value of real estate assets is real estate properties, at cost, including purchase price allocations less impairment writedowns, if any.

(3)             Results as of and for the three months ended 3/31/2006, 6/30/06, 9/30/06 and 12/31/06 exclude properties classified in discontinued operations, if any; prior periods reflect amounts previously reported and excludes retroactive adjustments for properties reclassified to discontinued operations in the current period.

(4)             See page 13 for calculation of EBITDA.

(5)             Property net operating income, or NOI, is defined as rental income from real estate less property operating expenses; NOI excludes income from other investments; see page 14 for calculation of NOI and reconciliation of NOI to Net Income Available for Common Shareholders.

(6)             NOI margin is defined as property net operating income, or NOI, as a percentage of rental income.

(7)             See page 15 for calculation of FFO and FFO available for common shareholders.

 

9




HRPT Properties Trust

 Supplemental Operating and Financial Data

 December 31, 2006

CONSOLIDATED BALANCE SHEETS


(amounts in thousands, except share data)

 

 

 

As of December 31,

 

 

 

2006

 

2005

 

 

 

 

 

(audited)

 

ASSETS

 

 

 

 

 

Real estate properties:

 

 

 

 

 

Land

 

$

1,143,109

 

$

1,080,563

 

Buildings and improvements

 

4,619,164

 

4,144,011

 

 

 

5,762,273

 

5,224,574

 

Accumulated depreciation

 

(668,460

)

(548,460

)

 

 

5,093,813

 

4,676,114

 

Properties held for sale

 

 

10,779

 

Acquired real estate leases

 

167,879

 

161,787

 

Equity investments in former subsidiaries

 

 

194,297

 

Cash and cash equivalents

 

17,783

 

19,445

 

Restricted cash

 

21,635

 

18,348

 

Rents receivable, net of allowance for doubtful accounts of $4,737 and $3,767, respectively

 

172,566

 

145,385

 

Other assets, net

 

102,273

 

101,012

 

Total assets

 

$

5,575,949

 

$

5,327,167

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

Revolving credit facility

 

$

40,000

 

$

256,000

 

Senior unsecured debt, net

 

1,941,173

 

1,889,991

 

Mortgage notes payable, net

 

416,058

 

374,165

 

Accounts payable and accrued expenses

 

93,734

 

80,125

 

Dividends payable

 

44,111

 

 

Acquired real estate lease obligations

 

41,833

 

38,987

 

Rent collected in advance

 

19,592

 

17,858

 

Security deposits

 

15,972

 

13,679

 

Due to affiliates

 

12,708

 

10,876

 

Total liabilities

 

2,625,181

 

2,681,681

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

Preferred shares of beneficial interest, $0.01 par value: 50,000,000 shares authorized;

 

 

 

 

 

Series A preferred shares; 9 7/8% cumulative redeemable at par on February 22, 2006; zero and 8,000,000 shares issued and outstanding, respectively, aggregate liquidation preference $200,000

 

 

193,086

 

Series B preferred shares; 8 3/4% cumulative redeemable at par on September 12, 2007; 12,000,000 shares issued and outstanding, aggregate liquidation preference $300,000

 

289,849

 

289,849

 

Series C preferred shares; 7 1/8% cumulative redeemable at par on February 15, 2011; 6,000,000 and zero shares issued and outstanding, respectively, aggregate liquidation preference $150,000

 

145,015

 

 

Series D preferred shares; 6 1/2% cumulative convertible; 15,180,000 and zero shares issued and outstanding, respectively, aggregate liquidation preference $379,500

 

368,270

 

 

Common shares of beneficial interest, $0.01 par value: 300,000,000 shares authorized; 210,051,590 and 209,860,625 shares issued and outstanding, respectively

 

2,101

 

2,099

 

Additional paid in capital

 

2,774,461

 

2,779,159

 

Cumulative net income

 

1,703,354

 

1,452,774

 

Cumulative common distributions

 

(2,115,299

)

(1,894,818

)

Cumulative preferred distributions

 

(216,983

)

(176,663

)

Total shareholders’ equity

 

2,950,768

 

2,645,486

 

Total liabilities and shareholders’ equity

 

$

5,575,949

 

$

5,327,167

 

 

10




HRPT Properties Trust
Supplemental Operating and Financial Data
December 31, 2006

CONSOLIDATED STATEMENTS OF INCOME


(amounts in thousands, except per share data)

 

 

 

For the Three Months Ended

 

For the Year Ended

 

 

 

12/31/2006

 

12/31/2005

 

12/31/2006

 

12/31/2005

 

Rental income (1)

 

$

205,763

 

$

185,579

 

$

795,821

 

$

708,841

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

Operating expenses

 

82,731

 

73,549

 

310,712

 

269,563

 

Depreciation and amortization

 

40,717

 

35,473

 

159,826

 

135,890

 

General and administrative

 

7,207

 

7,016

 

32,133

 

30,446

 

Total expenses

 

130,655

 

116,038

 

502,671

 

435,899

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

75,108

 

69,541

 

293,150

 

272,942

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

618

 

201

 

2,736

 

1,490

 

Interest expense (including amortization of note discounts and premiums and deferred financing fees of $1,104, $763, $4,452 and $2,488, respectively)

 

(39,577

)

(37,696

)

(165,894

)

(143,663

)

Loss on early extinguishment of debt

 

 

 

(1,659

)

(168

)

Equity in earnings of equity investments (2)

 

 

4,412

 

3,136

 

14,352

 

Gain on sale of equity investments (2)

 

 

5,522

 

116,287

 

5,522

 

Gain on issuance of shares by equity investees (2)

 

 

1,533

 

 

6,241

 

Income from continuing operations

 

36,149

 

43,513

 

247,756

 

156,716

 

(Loss) income from discontinued operations

 

(17

)

193

 

(93

)

676

 

Gain on sale of properties

 

1,745

 

 

2,917

 

7,592

 

Net income

 

37,877

 

43,706

 

250,580

 

164,984

 

Preferred distributions

 

(14,716

)

(11,500

)

(44,692

)

(46,000

)

Excess redemption price paid over carrying value of preferred shares (3)

 

 

 

(6,914

)

 

Net income available for common shareholders

 

$

23,161

 

$

32,206

 

$

198,974

 

$

118,984

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding — basic

 

210,039

 

209,861

 

209,965

 

197,831

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding — diluted (4)

 

236,058

 

209,861

 

216,524

 

197,831

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share:

 

 

 

 

 

 

 

 

 

Income from continuing operations for common shareholders — basic and diluted (4)

 

$

0.10

 

$

0.15

 

$

0.93

 

$

0.56

 

Income from discontinued operations — basic and diluted (4)

 

$

0.01

 

$

 

$

0.01

 

$

0.04

 

Net income available for common shareholders — basic

 

$

0.11

 

$

0.15

 

$

0.95

 

$

0.60

 

Net income available for common shareholders — diluted (4)

 

$

0.11

 

$

0.15

 

$

0.94

 

$

0.60

 

 

 

 

 

 

 

 

 

 

 

Additional Data:

 

 

 

 

 

 

 

 

 

General and administrative expenses / rental income

 

3.50

%

3.78

%

4.04

%

4.30

%

General and administrative expenses / total assets (at end of period)

 

0.13

%

0.13

%

0.58

%

0.57

%

 

 

 

 

 

 

 

 

 

 

Non cash straight line rent adjustments (FAS 13) (1)

 

$

7,710

 

$

8,893

 

$

25,602

 

$

30,149

 

Lease value amortization (FAS 141) (1)

 

$

(2,482

)

$

(2,353

)

$

(10,391

)

$

(7,364

)

Lease termination fees included in rental income

 

$

58

 

$

381

 

$

608

 

$

3,916

 

Capitalized interest expense

 

$

335

 

$

 

$

335

 

$

 


(1)             We report rental income on a straight line basis over the terms of the respective leases; rental income includes non-cash straight line rent adjustments. Rental income also includes non-cash amortization of intangible lease assets and liabilities.

(2)             We accounted for our former common share investments in Senior Housing Properties Trust, or Senior Housing, and Hospitality Properties Trust, or Hospitality Properties, using the equity method of accounting.  In March 2006, we sold all our 4,000 shares of Hospitality Properties in an underwritten public offering for $179,000 ($175,269 net of commissions and other expenses) and we recognized a gain of $77,221, and we sold all our 7,711 shares of Senior Housing in an underwritten public offering for $135,709 ($133,064 net of commissions and other expenses) and we recognized a gain of $39,066.

(3)             In March 2006, we redeemed all our 8,000 series A preferred shares for their liquidation preference of $25/share plus accrued and unpaid distributions through the date of the redemption.

(4)             In October 2006, we issued 15,180 preferred shares that were convertible into 29,192 common shares as of 12/31/06.  See page 16 for calculations of diluted net income and weighted average common shares outstanding.

11




 HRPT Properties Trust
 Supplemental Operating and Financial Data
December 31, 2006

CONSOLIDATED STATEMENTS OF CASH FLOWS


(amounts in thousands)

 

 

 

 

For the Three Months Ended

 

For the Year Ended

 

 

 

12/31/2006

 

12/31/2005

 

12/31/2006

 

12/31/2005

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

Net income

 

$

37,877

 

$

43,706

 

$

250,580

 

$

164,984

 

Adjustments to reconcile net income to cash provided by operating activities:

 

 

 

 

 

 

 

 

 

Depreciation

 

32,316

 

29,145

 

128,768

 

111,951

 

Amortization of note discounts and premiums and deferred financing fees

 

1,104

 

763

 

4,452

 

2,488

 

Amortization of acquired real estate leases

 

7,603

 

6,400

 

30,098

 

23,025

 

Other amortization

 

3,291

 

2,387

 

11,482

 

8,871

 

Loss on early extinguishment of debt

 

 

 

1,659

 

 

Equity in earnings of equity investments

 

 

(4,412

)

(3,136

)

(14,352

)

Gain on sale of equity investments

 

 

(5,522

)

(116,287

)

(5,522

)

Gain on issuance of shares by equity investees

 

 

(1,533

)

 

(6,241

)

Distributions of earnings from equity investments

 

 

4,412

 

3,136

 

14,352

 

Gain on sale of properties

 

(1,745

)

 

(2,917

)

(7,592

)

Change in assets and liabilities:

 

 

 

 

 

 

 

 

 

Decrease (increase) in restricted cash

 

1,140

 

(1,253

)

(3,287

)

3,909

 

Decrease (increase) in rents receivable and other assets

 

8,038

 

(15,454

)

(36,311

)

(69,972

)

Increase in accounts payable and accrued expenses

 

16,583

 

3,758

 

12,254

 

1,043

 

(Decrease) increase in rent collected in advance

 

(619

)

(2,202

)

1,734

 

2,650

 

Increase in security deposits

 

847

 

143

 

2,322

 

1,902

 

(Decrease) increase in due to affiliates

 

(6,935

)

(14,938

)

1,832

 

(5,542

)

Cash provided by operating activities

 

99,500

 

45,400

 

286,379

 

225,954

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

Real estate acquisitions and improvements

 

(161,291

)

(164,805

)

(527,661

)

(576,082

)

Distributions in excess of earnings from equity investments

 

 

1,280

 

2,251

 

8,294

 

Proceeds from sale of properties

 

4,410

 

 

10,641

 

20,078

 

Proceeds from sale of equity investments

 

 

16,976

 

308,333

 

16,976

 

Cash used for investing activities

 

(156,881

)

(146,549

)

(206,436

)

(530,734

)

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

Proceeds from issuance of preferred shares, net

 

368,270

 

 

513,285

 

 

Redemption of preferred shares

 

 

 

(200,000

)

 

Proceeds from issuance of common shares, net

 

 

 

 

383,974

 

Proceeds from borrowings

 

68,000

 

436,247

 

1,112,000

 

1,058,247

 

Payments on borrowings

 

(340,738

)

(279,307

)

(1,286,688

)

(921,555

)

Deferred financing fees

 

(485

)

(2,290

)

(3,512

)

(7,171

)

Distributions to common shareholders

 

(44,107

)

(44,070

)

(176,370

)

(165,231

)

Distributions to preferred shareholders

 

(9,234

)

(11,500

)

(40,320

)

(46,000

)

Cash provided by (used for) financing activities

 

41,706

 

99,080

 

(81,605

)

302,264

 

 

 

 

 

 

 

 

 

 

 

Decrease in cash and cash equivalents

 

(15,675

)

(2,069

)

(1,662

)

(2,516

)

Cash and cash equivalents at beginning of period

 

33,458

 

21,514

 

19,445

 

21,961

 

Cash and cash equivalents at end of period

 

$

17,783

 

$

19,445

 

$

17,783

 

$

19,445

 

 

 

 

 

 

 

 

 

 

 

Supplemental cash flow information:

 

 

 

 

 

 

 

 

 

Interest paid (including capitalized interest paid of $335 in 2006)

 

$

28,744

 

$

21,224

 

$

160,553

 

$

141,890

 

 

 

 

 

 

 

 

 

 

 

Non-cash investing activities:

 

 

 

 

 

 

 

 

 

Real estate acquisitions

 

$

(30,070

)

$

(29,274

)

$

(50,655

)

$

(29,274

)

 

 

 

 

 

 

 

 

 

 

Non-cash financing activities:

 

 

 

 

 

 

 

 

 

Issuance of common shares

 

$

192

 

$

 

$

2,218

 

$

565

 

Assumption of mortgage notes payable

 

30,070

 

29,274

 

50,655

 

29,274

 

 

 

 

 

 

 

 

 

 

 

 

 

12




 HRPT Properties Trust

Supplemental Operating and Financial Data

December 31, 2006

 

CALCULATION OF EBITDA

(amounts in thousands)

 

 

 

 

 

For the Three Months Ended

 

For the Year Ended

 

 

 

 

 

12/31/2006

 

12/31/2005

 

12/31/2006

 

12/31/2005

 

Net income

 

$

37,877

 

$

43,706

 

$

250,580

 

$

164,984

 

Plus:

 

interest expense

 

39,577

 

37,696

 

165,894

 

143,663

 

Plus:

 

income taxes

 

 

 

 

 

Plus:

 

depreciation and amortization

 

40,727

 

35,578

 

159,957

 

136,483

 

Plus:

 

loss on early extinguishment of debt

 

 

 

1,659

 

168

 

Less:

 

gain on sale of properties

 

(1,745

)

 

(2,917

)

(7,592

)

Less:

 

gain on sale of equity investments (1)

 

 

(5,522

)

(116,287

)

(5,522

)

Less:

 

gain on issuance of shares by equity investees (1)

 

 

(1,533

)

 

(6,241

)

Less:

 

equity in earnings of equity investments (1)

 

 

(4,412

)

(3,136

)

(14,352

)

Plus:

 

EBITDA from equity investments (1)

 

 

9,170

 

8,446

 

37,565

 

EBITDA

 

 

 

$

116,436

 

$

114,683

 

$

464,196

 

$

449,156

 


(1)           We accounted for our former common share investments in Senior Housing and Hospitality Properties using the equity method of accounting.  In March 2006, we sold all our 4,000 shares of Hospitality Properties in an underwritten public offering for $179,000 ($175,269 net of commissions and other expenses) and we recognized a gain of $77,221, and we sold all our 7,711 shares of Senior Housing in an underwritten public offering for $135,709 ($133,064 net of commissions and other expenses) and we recognized a gain of $39,066.

We compute EBITDA, or earnings before interest, taxes, depreciation and amortization, as net income less gains on equity transactions of equity investments and gains on sales of properties, 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 our performance, along with net income and cash flow from operating, investing and financing activities.  We believe EBITDA provides useful information to investors because, by excluding the effects of certain historical costs, such as interest, depreciation and amortization expense, EBITDA can facilitate a comparison of our current operating performance with our past operating performance and of operating performances among REITs.  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.

13




 

 HRPT Properties Trust

Supplemental Operating and Financial Data

December 31, 2006

 

CALCULATION AND RECONCILIATION OF PROPERTY NET OPERATING INCOME (NOI)

(amounts in thousands)

 

 

 

For the Three Months Ended

 

For the Year Ended

 

 

 

12/31/2006

 

12/31/2005

 

12/31/2006

 

12/31/2005

 

 

 

 

 

 

 

 

 

 

 

Calculation of NOI (1):

 

 

 

 

 

 

 

 

 

Rental income

 

$

205,763

 

$

185,579

 

$

795,821

 

$

708,841

 

Operating expenses

 

(82,731

)

(73,549

)

(310,712

)

(269,563

)

Property net operating income (NOI)

 

$

123,032

 

$

112,030

 

$

485,109

 

$

439,278

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of NOI to Net Income Available for Common Shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property net operating income

 

$

123,032

 

$

112,030

 

$

485,109

 

$

439,278

 

Depreciation and amortization

 

(40,717

)

(35,473

)

(159,826

)

(135,890

)

General and administrative

 

(7,207

)

(7,016

)

(32,133

)

(30,446

)

Operating income

 

75,108

 

69,541

 

293,150

 

272,942

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

618

 

201

 

2,736

 

1,490

 

Interest expense

 

(39,577

)

(37,696

)

(165,894

)

(143,663

)

Loss on early extinguishment of debt

 

 

 

(1,659

)

(168

)

Equity in earnings of equity investments (2)

 

 

4,412

 

3,136

 

14,352

 

Gain on sale of equity investments (2)

 

 

5,522

 

116,287

 

5,522

 

Gain on issuance of shares by equity investees (2)

 

 

1,533

 

 

6,241

 

Income from continuing operations

 

36,149

 

43,513

 

247,756

 

156,716

 

 

 

 

 

 

 

 

 

 

 

(Loss) income from discontinued operations

 

(17

)

193

 

(93

)

676

 

Gain on sale of properties

 

1,745

 

 

2,917

 

7,592

 

Net income

 

37,877

 

43,706

 

250,580

 

164,984

 

 

 

 

 

 

 

 

 

 

 

Preferred distributions

 

(14,716

)

(11,500

)

(44,692

)

(46,000

)

Excess redemption price paid over carrying value of preferred shares

 

 

 

(6,914

)

 

Net income available for common shareholders

 

$

23,161

 

$

32,206

 

$

198,974

 

$

118,984

 


(1)      Excludes properties classified in discontinued operations.

(2)      We accounted for our former common share investments in Senior Housing and Hospitality Properties using the equity method of accounting.  In March 2006, we sold all our 4,000 shares of Hospitality Properties in an underwritten public offering for $179,000 ($175,269 net of commissions and other expenses) and we recognized a gain of $77,221, and we sold all our 7,711 shares of Senior Housing in an underwritten public offering for $135,709 ($133,064 net of commissions and other expenses) and we recognized a gain of $39,066.

We compute NOI as shown above.  We consider NOI to be an appropriate supplemental measure to net income available for common shareholders because it helps both investors and management to understand the operations of our properties.  We use NOI internally as a performance measure and believe NOI provides useful information to investors regarding our results of operations because it reflects only those income and expense items that are incurred at the property level.  Our management also uses NOI to evaluate individual, regional and company-wide property level performance.  NOI excludes certain components from net income available for common shareholders in order to provide results that are more closely related to our properties’ results of operations.  NOI 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, net income available for common shareholders or cash flow from operating activities as a measure of financial performance.

14




 

 HRPT Properties Trust

Supplemental Operating and Financial Data

December 31, 2006

 

CALCULATION OF FUNDS FROM OPERATIONS (FFO)

(amounts in thousands, except per share data)

 

 

 

For the Three Months Ended

 

For the Year Ended

 

 

 

12/31/2006

 

12/31/2005

 

12/31/2006

 

12/31/2005

 

 

 

 

 

 

 

 

 

 

 

 Net income

 

$

37,877

 

$

43,706

 

$

250,580

 

$

164,984

 

 Plus: depreciation and amortization

 

40,727

 

35,578

 

159,957

 

136,483

 

 Loss on early extinguishment of debt:

 

 

 

 

 

 

 

 

 

 Add: amount included in expenses

 

 

 

1,659

 

168

 

 Less: portion settled in cash

 

 

 

 

(168

)

 Less: gain on sale of properties

 

(1,745

)

 

(2,917

)

(7,592

)

 Less: gain on sale of equity investments (1)

 

 

(5,522

)

(116,287

)

(5,522

)

 Less: gain on issuance of shares by equity investees (1)

 

 

(1,533

)

 

(6,241

)

 Less: equity in earnings of equity investments (1)

 

 

(4,412

)

(3,136

)

(14,352

)

 Plus: FFO from equity investments (1)

 

 

6,238

 

6,426

 

27,314

 

 FFO

 

76,859

 

74,055

 

296,282

 

295,074

 

 Less: preferred distributions

 

(14,716

)

(11,500

)

(44,692

)

(46,000

)

 FFO available for common shareholders

 

$

62,143

 

$

62,555

 

$

251,590

 

$

249,074

 

 

 

 

 

 

 

 

 

 

 

 Weighted average common shares outstanding — basic

 

210,039

 

209,861

 

209,965

 

197,831

 

 

 

 

 

 

 

 

 

 

 

 Weighted average common shares outstanding — diluted (2)

 

236,058

 

209,861

 

216,524

 

197,831

 

 

 

 

 

 

 

 

 

 

 

 FFO available for common shareholders per share — basic

 

$

0.30

 

$

0.30

 

$

1.20

 

$

1.26

 

 

 

 

 

 

 

 

 

 

 

 FFO available for common shareholders per share — diluted (2)

 

$

0.29

 

$

0.30

 

$

1.19

 

$

1.26

 


(1) We accounted for our former common share investments in Senior Housing and Hospitality Properties using the equity method of accounting.  In March 2006, we sold all our 4,000 shares of Hospitality Properties in an underwritten public offering for $179,000 ($175,269 net of commissions and other expenses) and we recognized a gain of $77,221, and we sold all our 7,711 shares of Senior Housing in an underwritten public offering for $135,709 ($133,064 net of commissions and other expenses) and we recognized a gain of $39,066.

(2) In October 2006, we issued 15,180 preferred shares that were convertible into 29,192 common shares as of 12/31/06.  See page 16 for calculations of diluted FFO available for common shareholders and weighted average common shares outstanding.

We compute FFO, FFO available for common shareholders and diluted FFO available for common shareholders as shown above.  Our calculation of FFO differs from the National Association of Real Estate Investment Trusts, or NAREIT, definition because we add loss on early extinguishment of debt unless 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 amounts, such as depreciation expense and gains or losses on sales of properties, FFO can facilitate a comparison of current operating performances 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 credit facility and public debt covenants, the availability of debt and equity capital to us and our expectations of future capital requirements and operating performance.

15




 

 HRPT Properties Trust

Supplemental Operating and Financial Data

December 31, 2006

 

CALCULATION OF DILUTED NET INCOME, FFO AND WEIGHTED AVERAGE

COMMON SHARES OUTSTANDING

(amounts in thousands)

 

 

 

For the Three Months Ended

 

For the Year Ended

 

 

 

12/31/2006

 

12/31/2005

 

12/31/2006

 

12/31/2005

 

 

 

 

 

 

 

 

 

 

 

 Net income available for common shareholders

 

$

23,161

 

$

32,206

 

$

198,974

 

$

118,984

 

 Add — Series D convertible preferred distributions (1)

 

5,482

 

 

5,482

 

 

 Net income available for common shareholders — diluted

 

$

28,643

 

$

32,206

 

$

204,456

 

$

118,984

 

 

 

 

 

 

 

 

 

 

 

 FFO available for common shareholders (2)

 

$

62,143

 

$

62,555

 

$

251,590

 

$

249,074

 

 Add — Series D convertible preferred distributions (1)

 

5,482

 

 

5,482

 

 

 FFO available for common shareholders — diluted

 

$

67,625

 

$

62,555

 

$

257,072

 

$

249,074

 

 

 

 

 

 

 

 

 

 

 

 Weighted average common shares outstanding — basic

 

210,039

 

209,861

 

209,965

 

197,831

 

 Effect of dilutive Series D preferred shares (1)

 

26,019

 

 

6,559

 

 

 Weighted average common shares outstanding — diluted

 

236,058

 

209,861

 

216,524

 

197,831

 


(1) In October 2006, we issued 15,180 series D cumulative convertible preferred shares, for net proceeds of approximately $368,300.  Each series D preferred share has a liquidation preference of $25.00 and requires dividends of $1.625, 6 1/2%, per annum, payable in equal quarterly payments.  Our series D preferred shares are convertible, at the holder’s option, into our common shares at an initial conversion rate of 1.9231 common shares per series D preferred share, which is equivalent to an initial conversion price of $13.00 per common share.  Our series D preferred shares were convertible into 29,192 common shares as of 12/31/06.

(2) See page 15 for calculation of FFO available for common shareholders.

16




 

HRPT Properties Trust

Supplemental Operating and Financial Data

December 31, 2006

 

SUMMARY RESULTS OF OPERATIONS BY PROPERTY TYPE

(dollars and sq. ft. in thousands)

 

 

 

As of and For the Three Months Ended (1)

 

As of and For the Year Ended (1)

 

 

 

12/31/2006

 

12/31/2005

 

12/31/2006

 

12/31/2005

 

 

 

 

 

 

 

 

 

 

 

Number of Properties:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

351

 

302

 

351

 

302

 

Industrial

 

153

 

135

 

153

 

135

 

Total

 

504

 

437

 

504

 

437

 

 

 

 

 

 

 

 

 

 

 

CBD

 

50

 

50

 

50

 

50

 

Suburban

 

454

 

387

 

454

 

387

 

Total

 

504

 

437

 

504

 

437

 

 

 

 

 

 

 

 

 

 

 

Square Feet (2):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

34,278

 

31,165

 

34,278

 

31,165

 

Industrial

 

25,587

 

23,768

 

25,587

 

23,768

 

Total

 

59,865

 

54,933

 

59,865

 

54,933

 

 

 

 

 

 

 

 

 

 

 

CBD

 

11,490

 

11,485

 

11,490

 

11,485

 

Suburban

 

48,375

 

43,448

 

48,375

 

43,448

 

Total

 

59,865

 

54,933

 

59,865

 

54,933

 

 

 

 

 

 

 

 

 

 

 

Percent Leased (3):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

90.5

%

92.5

%

90.5

%

92.5

%

Industrial

 

96.6

%

96.6

%

96.6

%

96.6

%

Total

 

93.1

%

94.3

%

93.1

%

94.3

%

 

 

 

 

 

 

 

 

 

 

CBD

 

90.2

%

92.9

%

90.2

%

92.9

%

Suburban

 

93.8

%

94.6

%

93.8

%

94.6

%

Total

 

93.1

%

94.3

%

93.1

%

94.3

%

 

 

 

 

 

 

 

 

 

 

Rental Income (4):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

$

174,274

 

$

158,064

 

$

678,632

 

$

603,764

 

Industrial

 

31,489

 

27,515

 

117,189

 

105,077

 

Total

 

$

205,763

 

$

185,579

 

$

795,821

 

$

708,841

 

 

 

 

 

 

 

 

 

 

 

CBD

 

$

70,936

 

$

72,413

 

$

286,746

 

$

281,273

 

Suburban

 

134,827

 

113,166

 

509,075

 

427,568

 

Total

 

$

205,763

 

$

185,579

 

$

795,821

 

$

708,841

 

 

 

 

 

 

 

 

 

 

 

Property Net Operating Income (NOI) (5):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

$

99,927

 

$

92,080

 

$

399,407

 

$

364,867

 

Industrial

 

23,105

 

19,950

 

85,702

 

74,411

 

Total

 

$

123,032

 

$

112,030

 

$

485,109

 

$

439,278

 

 

 

 

 

 

 

 

 

 

 

CBD

 

$

38,940

 

$

40,015

 

$

159,795

 

$

159,965

 

Suburban

 

84,092

 

72,015

 

325,314

 

279,313

 

Total

 

$

123,032

 

$

112,030

 

$

485,109

 

$

439,278

 

 

 

 

 

 

 

 

 

 

 

NOI Margin (6):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

57.3

%

58.3

%

58.9

%

60.4

%

Industrial

 

73.4

%

72.5

%

73.1

%

70.8

%

Total

 

59.8

%

60.4

%

61.0

%

62.0

%

 

 

 

 

 

 

 

 

 

 

CBD

 

54.9

%

55.3

%

55.7

%

56.9

%

Suburban

 

62.4

%

63.6

%

63.9

%

65.3

%

Total

 

59.8

%

60.4

%

61.0

%

62.0

%


(1) Excludes properties classified in discontinued operations.

(2) Prior periods exclude space remeasurements made during the current period.

(3) Percent leased includes (i) space being fitted out for occupancy pursuant to signed leases and (ii) space which is leased, but is not occupied or is being offered for sublease by tenants

(4) Includes some triple net lease rental income.

(5) Property net operating income, or NOI, is defined as property rental income less property operating expenses; see page 14 for calculation of NOI and reconciliation of NOI to Net Income Available for Common Shareholders.

(6) NOI margin is defined as NOI as a percentage of rental income.

17




 

 HRPT Properties Trust

Supplemental Operating and Financial Data

December 31, 2006

 

SUMMARY RESULTS OF OPERATIONS BY MAJOR MARKET

(dollars and sq. ft. in thousands)

 

 

 

As of and For the Three Months Ended (1)

 

As of and For the Year Ended (1)

 

 

 

12/31/2006

 

12/31/2005

 

12/31/2006

 

12/31/2005

 

Number of Properties:

 

 

 

 

 

 

 

 

 

Metro Philadelphia, PA

 

21

 

21

 

21

 

21

 

Metro Washington, DC

 

20

 

20

 

20

 

20

 

Oahu, HI

 

56

 

53

 

56

 

53

 

Metro Boston, MA

 

36

 

36

 

36

 

36

 

Southern California

 

24

 

24

 

24

 

24

 

Metro Austin, TX

 

26

 

26

 

26

 

26

 

Other markets

 

321

 

257

 

321

 

257

 

Total

 

504

 

437

 

504

 

437

 

 

 

 

 

 

 

 

 

 

 

Square Feet (2):

 

 

 

 

 

 

 

 

 

Metro Philadelphia, PA

 

5,453

 

5,447

 

5,453

 

5,447

 

Metro Washington, DC

 

2,658

 

2,645

 

2,658

 

2,645

 

Oahu, HI

 

17,880

 

17,879

 

17,880

 

17,879

 

Metro Boston, MA

 

2,740

 

2,737

 

2,740

 

2,737

 

Southern California

 

1,444

 

1,444

 

1,444

 

1,444

 

Metro Austin, TX

 

2,807

 

2,806

 

2,807

 

2,806

 

Other markets

 

26,883

 

21,975

 

26,883

 

21,975

 

Total

 

59,865

 

54,933

 

59,865

 

54,933

 

 

 

 

 

 

 

 

 

 

 

Percent Leased (3):

 

 

 

 

 

 

 

 

 

Metro Philadelphia, PA

 

90.2

%

93.0

%

90.2

%

93.0

%

Metro Washington, DC

 

95.8

%

95.9

%

95.8

%

95.9

%

Oahu, HI

 

97.3

%

97.8

%

97.3

%

97.8

%

Metro Boston, MA

 

96.5

%

97.0

%

96.5

%

97.0

%

Southern California

 

97.7

%

97.9

%

97.7

%

97.9

%

Metro Austin, TX

 

94.2

%

90.6

%

94.2

%

90.6

%

Other markets

 

89.9

%

91.4

%

89.9

%

91.4

%

Total

 

93.1

%

94.3

%

93.1

%

94.3

%

 

 

 

 

 

 

 

 

 

 

Rental Income (4):

 

 

 

 

 

 

 

 

 

Metro Philadelphia, PA

 

$

31,774

 

$

32,900

 

$

127,051

 

$

133,390

 

Metro Washington, DC

 

20,972

 

20,290

 

80,154

 

77,751

 

Oahu, HI

 

15,432

 

14,619

 

61,012

 

51,343

 

Metro Boston, MA

 

15,023

 

14,775

 

60,568

 

57,932

 

Southern California

 

12,154

 

12,028

 

48,282

 

47,553

 

Metro Austin, TX

 

12,494

 

10,659

 

44,199

 

39,768

 

Other markets

 

97,914

 

80,308

 

374,555

 

301,104

 

Total

 

$

205,763

 

$

185,579

 

$

795,821

 

$

708,841

 

 

 

 

 

 

 

 

 

 

 

Property Net Operating Income (NOI) (5):

 

 

 

 

 

 

 

 

 

Metro Philadelphia, PA

 

$

16,929

 

$

17,401

 

$

68,025

 

$

72,909

 

Metro Washington, DC

 

13,176

 

13,018

 

50,244

 

50,316

 

Oahu, HI

 

12,381

 

12,130

 

49,414

 

41,561

 

Metro Boston, MA

 

9,658

 

9,629

 

39,578

 

38,898

 

Southern California

 

8,519

 

8,282

 

33,603

 

32,374

 

Metro Austin, TX

 

5,734

 

4,495

 

21,541

 

18,150

 

Other markets

 

56,635

 

47,075

 

222,704

 

185,070

 

Total

 

$

123,032

 

$

112,030

 

$

485,109

 

$

439,278

 

 

 

 

 

 

 

 

 

 

 

NOI Margin (6):

 

 

 

 

 

 

 

 

 

Metro Philadelphia, PA

 

53.3

%

52.9

%

53.5

%

54.7

%

Metro Washington, DC

 

62.8

%

64.2

%

62.7

%

64.7

%

Oahu, HI

 

80.2

%

83.0

%

81.0

%

80.9

%

Metro Boston, MA

 

64.3

%

65.2

%

65.3

%

67.1

%

Southern California

 

70.1

%

68.9

%

69.6

%

68.1

%

Metro Austin, TX

 

45.9

%

42.2

%

48.7

%

45.6

%

Other markets

 

57.8

%

58.6

%

59.5

%

61.5

%

Total

 

59.8

%

60.4

%

61.0

%

62.0

%


(1) Excludes properties classified in discontinued operations.

(2) Prior periods exclude space remeasurements made during the current period.

(3) Percent leased includes (i) space being fitted out for occupancy pursuant to signed leases and (ii) space which is leased, but is not occupied or is being offered for sublease by tenants.

(4) Includes some triple net lease rental income.

(5) Property net operating income, or NOI, is defined as property rental income less property operating expenses; see page 14 for calculation of NOI and reconciliation of NOI to Net Income Available for Common Shareholders.

(6) NOI margin is defined as NOI as a percentage of rental income.


We define our major markets as markets which currently, or during either of the last two quarters, constitute 5% or more of our leaseable square feet, rental income or NOI.  Major markets are based on geographic market areas as defined by CoStar, except for the Metro Philadelphia, PA market which excludes properties located in Wilmington, DE.  Southern California includes properties located in the Los Angeles, San Diego and Orange County markets, as defined by CoStar.  Oahu, HI includes all properties located on the island of Oahu.

18




 

 HRPT Properties Trust

Supplemental Operating and Financial Data

December 31, 2006

 

SAME PROPERTY RESULTS AND ANALYSIS BY PROPERTY TYPE

(dollars and sq. ft. in thousands)

 

 

 

As of and For the Three Months Ended (1)

 

As of and For the Year Ended (2)

 

 

 

12/31/2006

 

12/31/2005

 

12/31/2006

 

12/31/2005

 

 Office:

 

 

 

 

 

 

 

 

 

 Properties

 

294

 

294

 

273

 

273

 

 Total sq. ft.

 

30,329

 

30,329

 

28,283

 

28,283

 

 Percent leased (3)

 

90.1

%

92.1

%

90.7

%

92.6

%

 Rental income (4)

 

$

157,424

 

$

157,251

 

$

591,182

 

$

588,515

 

 Property net operating income (NOI) (5)

 

$

90,089

 

$

91,503

 

$

348,305

 

$

356,352

 

 NOI % growth

 

-1.5

%

 

 

-2.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 Industrial:

 

 

 

 

 

 

 

 

 

 Properties

 

135

 

135

 

94

 

94

 

 Total sq. ft.

 

23,729

 

23,729

 

15,476

 

15,476

 

 Percent leased (3)

 

96.7

%

96.6

%

97.7

%

97.0

%

 Rental income (4)

 

$

29,056

 

$

27,566

 

$

101,659

 

$

99,097

 

 Property net operating income (NOI) (5)

 

$

21,098

 

$

20,024

 

$

72,755

 

$

69,255

 

 NOI % growth

 

5.4

%

 

 

5.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 CBD:

 

 

 

 

 

 

 

 

 

 Properties

 

50

 

50

 

49

 

49

 

 Total sq. ft.

 

11,490

 

11,490

 

10,860

 

10,860

 

 Percent leased (3)

 

90.2

%

92.8

%

91.3

%

92.5

%

 Rental income (4)

 

$

70,936

 

$

72,414

 

$

274,832

 

$

273,099

 

 Property net operating income (NOI) (5)

 

$

38,940

 

$

40,015

 

$

152,986

 

$

155,069

 

 NOI % growth

 

-2.7

%

 

 

-1.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 Suburban:

 

 

 

 

 

 

 

 

 

 Properties

 

379

 

379

 

318

 

318

 

 Total sq. ft.

 

42,568

 

42,568

 

32,899

 

32,899

 

 Percent leased (3)

 

93.8

%

94.5

%

93.8

%

95.1

%

 Rental income (4)

 

$

115,544

 

$

112,403

 

$

418,009

 

$

414,513

 

 Property net operating income (NOI) (5)

 

$

72,247

 

$

71,512

 

$

268,074

 

$

270,538

 

 NOI % growth

 

1.0

%

 

 

-0.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 Total:

 

 

 

 

 

 

 

 

 

 Properties

 

429

 

429

 

367

 

367

 

 Total sq. ft.

 

54,058

 

54,058

 

43,759

 

43,759

 

 Percent leased (3)

 

93.0

%

94.1

%

93.2

%

94.4

%

 Rental income (4)

 

$

186,480

 

$

184,817

 

$

692,841

 

$

687,612

 

 Property net operating income (NOI) (5)

 

$

111,187

 

$

111,527

 

$

421,060

 

$

425,607

 

 NOI % growth

 

-0.3

%

 

 

-1.1

%

 

 


(1) Based on properties owned continuously since 10/1/2005 and excludes properties classified in discontinued operations.

(2) Based on properties owned continuously since 1/1/2005 and excludes properties classified in discontinued operations.

(3) Percent leased includes (i) space being fitted out for occupancy pursuant to signed leases and (ii) space which is leased, but is not occupied or is being offered for sublease by tenants.

(4) Includes some triple net lease rental income.

(5) Property net operating income, or NOI, is defined as property rental income less property operating expenses; see page 14 for calculation of NOI and reconciliation of NOI to Net Income Available for Common Shareholders.

19




HRPT Properties Trust

Supplemental Operating and Financial Data

December 31, 2006

SAME PROPERTY RESULTS AND ANALYSIS BY MAJOR MARKET

(dollars and sq. ft. in thousands)

 

 

 

As of and For the Three
Months Ended (1)

 

As of and For the
Year Ended (2)

 

 

 

12/31/2006

 

12/31/2005

 

12/31/2006

 

12/31/2005

 

Metro Philadelphia, PA:

 

 

 

 

 

 

 

 

 

Properties

 

21

 

21

 

21

 

21

 

Total sq. ft.

 

5,453

 

5,453

 

5,453

 

5,453

 

Percent leased (3)

 

90.2

%

93.0

%

90.2

%

93.0

%

Rental income (4)

 

$

31,774

 

$

32,900

 

$

127,051

 

$

133,390

 

Property net operating income (NOI) (5)

 

$

16,929

 

$

17,401

 

$

68,025

 

$

72,909

 

NOI % growth

 

-2.7

%

 

 

-6.7

%

 

 

 

 

 

 

 

 

 

 

 

 

Metro Washington, D.C.:

 

 

 

 

 

 

 

 

 

Properties

 

20

 

20

 

20

 

20

 

Total sq. ft.

 

2,658

 

2,658

 

2,658

 

2,658

 

Percent leased (3)

 

95.8

%

95.9

%

95.8

%

95.9

%

Rental income (4)

 

$

20,972

 

$

20,290

 

$

80,154

 

$

77,751

 

Property net operating income (NOI) (5)

 

$

13,176

 

$

13,018

 

$

50,244

 

$

50,316

 

NOI % growth

 

1.2

%

 

 

-0.1

%

 

 

 

 

 

 

 

 

 

 

 

 

Oahu, HI:

 

 

 

 

 

 

 

 

 

Properties

 

53

 

53

 

12

 

12

 

Total sq. ft.

 

17,840

 

17,840

 

9,587

 

9,587

 

Percent leased (3)

 

97.5

%

97.8

%

99.8

%

99.6

%

Rental income (4)

 

$

15,432

 

$

14,671

 

$

48,587

 

$

45,363

 

Property net operating income (NOI) (5)

 

$

12,350

 

$

12,205

 

$

39,038

 

$

36,405

 

NOI % growth

 

1.2

%

 

 

7.2

%

 

 

 

 

 

 

 

 

 

 

 

 

Metro Boston, MA:

 

 

 

 

 

 

 

 

 

Properties

 

36

 

36

 

36

 

36

 

Total sq. ft.

 

2,740

 

2,740

 

2,740

 

2,740

 

Percent leased (3)

 

96.5

%

97.0

%

96.5

%

97.0

%

Rental income (4)

 

$

15,023

 

$

14,775

 

$

60,568

 

$

57,932

 

Property net operating income (NOI) (5)

 

$

9,658

 

$

9,629

 

$

39,578

 

$

38,898

 

NOI % growth

 

0.3

%

 

 

1.7

%

 

 

 

 

 

 

 

 

 

 

 

 

Southern California:

 

 

 

 

 

 

 

 

 

Properties

 

24

 

24

 

24

 

24

 

Total sq. ft.

 

1,444

 

1,444

 

1,444

 

1,444

 

Percent leased (3)

 

97.7

%

97.9

%

97.7

%

97.9

%

Rental income (4)

 

$

12,154

 

$

12,028

 

$

48,282

 

$

47,553

 

Property net operating income (NOI) (5)

 

$

8,519

 

$

8,282

 

$

33,603

 

$

32,374

 

NOI % growth

 

2.9

%

 

 

3.8

%

 

 

 

 

 

 

 

 

 

 

 

 

Metro Austin, TX:

 

 

 

 

 

 

 

 

 

Properties

 

26

 

26

 

26

 

26

 

Total sq. ft.

 

2,807

 

2,807

 

2,807

 

2,807

 

Percent leased (3)

 

94.2

%

90.6

%

94.2

%

90.6

%

Rental income (4)

 

$

12,494

 

$

10,659

 

$

44,199

 

$

39,768

 

Property net operating income (NOI) (5)

 

$

5,734

 

$

4,495

 

$

21,541

 

$

18,150

 

NOI % growth

 

27.6

%

 

 

18.7

%

 

 

 

 

 

 

 

 

 

 

 

 

Other Markets:

 

 

 

 

 

 

 

 

 

Properties

 

249

 

249

 

228

 

228

 

Total sq. ft.

 

21,116

 

21,116

 

19,070

 

19,070

 

Percent leased (3)

 

88.6

%

90.9

%

89.3

%

91.5

%

Rental income (4)

 

$

78,631

 

$

79,494

 

$

284,000

 

$

285,855

 

Property net operating income (NOI) (5)

 

$

44,821

 

$

46,497

 

$

169,031

 

$

176,555

 

NOI % growth

 

-3.6

%

 

 

-4.3

%

 

 

 

 

 

 

 

 

 

 

 

 

Total:

 

 

 

 

 

 

 

 

 

Properties

 

429

 

429

 

367

 

367

 

Total sq. ft.

 

54,058

 

54,058

 

43,759

 

43,759

 

Percent leased (3)

 

93.0

%

94.1

%

93.2

%

94.4

%

Rental income (4)

 

$

186,480

 

$

184,817

 

$

692,841

 

$

687,612

 

Property net operating income (NOI) (5)

 

$

111,187

 

$

111,527

 

$

421,060

 

$

425,607

 

NOI % growth

 

-0.3

%

 

 

-1.1

%

 

 


(1)   Based on properties owned continuously since 10/1/2005 and excludes properties classified in discontinued operations.

(2)   Based on properties owned continuously since 1/1/2005 and excludes properties classified in discontinued operations.

(3)        Percent leased includes (i) space being fitted out for occupancy pursuant to signed leases and (ii) space which is leased, but is not occupied or is being offered for sublease by tenants.

(4)        Includes some triple net lease rental income.

(5)        Property net operating income, or NOI, is defined as property rental income less property operating expenses; see page 14 for calculation of NOI and reconciliation of NOI to Net Income Available for Common Shareholders.

We define our major markets as markets which currently, or during either of the last two quarters, constitute 5% or more of our leaseable square feet, rental income or NOI.  Major markets are based on geographic market areas as defined by CoStar, except for the Metro Philadelphia, PA market which excludes properties located in Wilmington, DE.  Southern California includes properties located in the Los Angeles, San Diego and Orange County markets, as defined by CoStar.  Oahu, HI includes all properties located on the island of Oahu.

20




HRPT Properties Trust

Supplemental Operating and Financial Data

December 31, 2006

DEBT SUMMARY

(dollars in thousands)

 

 

Coupon

 

Interest

 

Principal

 

Maturity

 

Due at

 

Years to

 

 

 

Rate

 

Rate (1)

 

Balance

 

Date

 

Maturity

 

Maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured Fixed Rate Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured debt  Six properties in Minneapolis, MN

 

7.020

%

7.020

%

$

16,056

 

2/1/2008

 

$

15,724

 

1.1

 

Secured debt  Two properties in Richland, WA

 

8.000

%

8.000

%

3,566

 

11/15/2008

 

1,004

 

1.9

 

Secured debt  One property in Buffalo, NY

 

5.170

%

5.170

%

3,189

 

1/1/2009

 

134

 

2.0

 

Secured debt  See note (2)

 

6.814

%

7.842

%

242,479

 

1/31/2011

 

225,547

 

4.1

 

Secured debt  One property in Bannockburn, IL

 

8.050

%

5.240

%

25,170

 

6/1/2012

 

22,719

 

5.4

 

Secured debt  Two properties in Rochester, NY

 

6.000

%

6.000

%

5,349

 

10/11/2012

 

4,507

 

5.8

 

Secured debt  One property in Macon, GA

 

4.950

%

6.280

%

13,949

 

5/11/2014

 

11,930

 

7.4

 

Secured debt  One property in Birmingham, AL

 

7.360

%

5.610

%

13,634

 

8/1/2016

 

9,281

 

9.6

 

Secured debt  One property in Syracuse, NY

 

7.310

%

6.030

%

4,504

 

1/1/2022

 

 

15.0

 

Secured debt  One property in Syracuse, NY

 

7.850

%

6.030

%

2,190

 

1/1/2022

 

 

15.0

 

Secured debt  One property in North Haven, CT

 

6.750

%

5.240

%

5,205

 

3/1/2022

 

 

15.2

 

Secured debt  One property in East Windsor, CT (3)

 

5.710

%

5.240

%

9,599

 

3/1/2026

 

 

19.2

 

Secured debt  23 properties in Atlanta, GA (4)

 

8.500

%

5.070

%

29,016

 

4/11/2028

 

4,937

 

21.3

 

Secured debt  One property in Philadelphia, PA (5)

 

6.794

%

7.383

%

41,969

 

1/1/2029

 

2,478

 

22.0

 

Total / weighted average secured fixed rate debt

 

6.939

%

7.123

%

$

415,875

 

 

 

$

298,261

 

8.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Floating Rate Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

Revolving credit facility (LIBOR + 55 bps) (6)

 

5.607

%

5.607

%

$

40,000

 

8/22/2010

 

$

40,000

 

3.6

 

Senior notes due 2011 (3- MONTH LIBOR + 60 bps) (7)

 

5.823

%

5.823

%

400,000

 

3/16/2011

 

400,000

 

4.2

 

Total / weighted average unsecured floating rate debt

 

5.803

%

5.803

%

$

440,000

 

 

 

$

440,000

 

4.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Fixed Rate Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior notes due 2010

 

8.875

%

9.000

%

$

30,000

 

8/1/2010

 

$

30,000

 

3.6

 

Senior notes due 2010

 

8.625

%

8.770

%

20,000

 

10/1/2010

 

20,000

 

3.8

 

Senior notes due 2012

 

6.950

%

7.179

%

200,000

 

4/1/2012

 

200,000

 

5.3

 

Senior notes due 2013

 

6.500

%

6.693

%

200,000

 

1/15/2013

 

200,000

 

6.0

 

Senior notes due 2014

 

5.750

%

5.828

%

250,000

 

2/15/2014

 

250,000

 

7.1

 

Senior notes due 2015

 

6.400

%

6.601

%

200,000

 

2/15/2015

 

200,000

 

8.1

 

Senior notes due 2015

 

5.750

%

5.790

%

250,000

 

11/1/2015

 

250,000

 

8.8

 

Senior notes due 2016

 

6.250

%

6.470

%

400,000

 

8/15/2016

 

400,000

 

9.6

 

Total / weighted average unsecured fixed rate debt

 

6.312

%

6.473

%

$

1,550,000

 

 

 

$

1,550,000

 

7.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / weighted average unsecured debt

 

6.200

%

6.325

%

$

1,990,000

 

 

 

$

1,990,000

 

6.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / weighted average secured fixed rate debt

 

6.939

%

7.123

%

$

415,875

 

 

 

$

298,261

 

8.0

 

Total / weighted average unsecured floating rate debt

 

5.803

%

5.803

%

440,000

 

 

 

440,000

 

4.2

 

Total / weighted average unsecured fixed rate debt

 

6.312

%

6.473

%

1,550,000

 

 

 

1,550,000

 

7.7

 

Total / weighted average debt

 

6.328

%

6.463

%

$

2,405,875

(8)

 

 

$

2,288,261

 

7.1

 


(1)             Includes the effect of interest rate protection, mark-to-market accounting for certain assumed mortgages, and discounts on certain mortgages and unsecured notes. Excludes effects of offering and transaction costs.

(2)             Eight properties in Austin, TX, one property in Philadelphia, PA, two properties in Los Angeles, CA and two properties in Washington, DC.

(3)             The loan becomes prepayable on 2/7/2016.

(4)    The loan becomes prepayable on 1/11/2008.  On 4/11/2008, the interest rate increases to at least 13.5% and the loan becomes subject to accelerated amortization.  We currently intend to prepay this loan in 2008.

(5)             The loan becomes prepayable on 1/31/2011.  On 1/31/2011, the interest rate increases to 8.794% and the loan becomes subject to accelerated amortization.  We currently intend to prepay this loan in 2011.

(6)             Interest rate is weighted average based on amounts outstanding during 2006.  Interest rate on amounts outstanding at 12/31/06 is 5.9%. In August 2006, the revolving credit facility was amended to extend the maturity to 8/22/2010 and lower the interest payable on amounts drawn to LIBOR plus 55 b.p.

(7)            The notes became prepayable, at par, on September 16, 2006.  Interest rate is weighted average based on amounts outstanding during 2006.  Interest rate on amounts outstanding at 12/31/06, is 6.0%.

(8)             Total debt as of 12/31/2006, net of unamortized premiums and discounts, equals $2,397,231.

21




HRPT Properties Trust

Supplemental Operating and Financial Data

December 31, 2006

DEBT MATURITY SCHEDULE

(dollars in thousands)

 

 

Scheduled Principal Payments During Period

 

 

 

 

 

Secured

 

Unsecured

 

Unsecured

 

 

 

Weighted

 

 

 

Fixed Rate

 

Floating

 

Fixed

 

 

 

Average

 

Year

 

Debt

 

Rate Debt

 

Rate Debt

 

Total (1)

 

Interest Rate

 

2007

 

$

10,232

 

$

 

$

 

$

10,232

 

6.8

%

2008

 

26,369

 

 

 

26,369

 

7.0

%

2009

 

7,879

 

 

 

7,879

 

6.9

%

2010

 

8,303

 

40,000

 

50,000

 

98,303

 

7.3

%

2011

 

229,905

 

400,000

 

 

629,905

 

6.2

%

2012

 

31,113

 

 

200,000

 

231,113

 

7.0

%

2013

 

3,804

 

 

200,000

 

203,804

 

6.5

%

2014

 

15,789

 

 

250,000

 

265,789

 

5.7

%

2015

 

4,029

 

 

450,000

 

454,029

 

6.0

%

2016

 

13,387

 

 

400,000

 

413,387

 

6.3

%

2017 and thereafter

 

65,065

 

 

 

65,065

 

7.3

%

Total

 

$

415,875

 

$

440,000

 

$

1,550,000

 

$

2,405,875

 

6.3

%

 

 

 

 

 

 

 

 

 

 

 

 

Percent

 

17.3

%

18.3

%

64.4

%

100.0

%

 

 


(1)   Total debt as of 12/31/2006, net of unamortized premiums and discounts, equals $2,397,231.

22




HRPT Properties Trust

Supplemental Operating and Financial Data

December 31, 2006

LEVERAGE RATIOS, COVERAGE RATIOS AND PUBLIC DEBT COVENANTS

 

 

As of and For the Three Months Ended

 

 

 

12/31/2006

 

9/30/2006

 

6/30/2006

 

3/31/2006

 

12/31/2005

 

Leverage Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total debt / total assets

 

43.0

%

48.4

%

48.0

%

46.9

%

47.3

%

Total debt / gross book value of real estate assets (1)

 

40.2

%

45.7

%

45.4

%

44.8

%

46.7

%

Total debt / gross book value of real estate assets plus equity investments in former subsidiaries (1)

 

40.2

%

45.7

%

45.4

%

44.8

%

45.1

%

Total debt / total market capitalization

 

40.9

%

47.0

%

47.5

%

46.2

%

48.4

%

Total debt / total book capitalization

 

44.8

%

50.0

%

49.5

%

48.4

%

48.8

%

Secured debt / total assets

 

7.5

%

7.1

%

7.2

%

7.1

%

7.0

%

Variable rate debt / total debt

 

18.4

%

26.9

%

26.0

%

23.6

%

24.0

%

Variable rate debt / total assets

 

7.9

%

13.0

%

12.5

%

11.1

%

11.4

%

 

 

 

 

 

 

 

 

 

 

 

 

Coverage Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA / interest expense

 

2.9x

 

2.7x

 

2.7x

 

2.9x

 

3.0x

 

EBITDA / interest expense + preferred distributions

 

2.1x

 

2.2x

 

2.2x

 

2.3x

 

2.3x

 

 

 

 

 

 

 

 

 

 

 

 

 

Public Debt Covenants (2):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt / adjusted total assets (maximum 60%)

 

39.4

%

44.5

%

44.4

%

43.6

%

44.1

%

Secured debt / adjusted total assets (maximum 40%)

 

6.8

%

6.6

%

6.6

%

6.6

%

6.6

%

Consolidated income available for debt service / debt service (minimum 1.5x)

 

3.1x

 

2.8x

 

2.9x

 

3.0x

 

3.0x

 

Total unencumbered assets / unsecured debt (minimum 150% / 200%)

 

259.1

%

223.6

%

224.8

%

229.6

%

226.5

%


(1)        Gross book value of real estate assets is real estate properties, at cost, including purchase price allocations less impairment writedowns, if any.

(2)        Adjusted total assets and unencumbered assets includes original cost of real estate assets and excludes depreciation and amortization, accounts receivable and other intangible assets.  Consolidated income available for debt service is earnings from operations excluding interest expense, depreciation and amortization, taxes, and gains and losses on sales of assets, determined together with debt service on a pro forma basis for the four consecutive fiscal quarters most recently ended.

23




HRPT Properties Trust

Supplemental Operating and Financial Data

December 31, 2006

TENANT IMPROVEMENTS, LEASING COSTS AND CAPITAL IMPROVEMENTS

 (dollars and sq. ft. in thousands, except per sq. ft. data)

 

 

For the Three Months Ended

 

 

 

12/31/2006

 

9/30/2006

 

6/30/2006

 

3/31/2006

 

12/31/2005

 

Tenant improvements (TI)

 

$

21,830

 

$

13,032

 

$

14,641

 

$

15,168

 

$

23,436

 

Leasing costs (LC)

 

5,433

 

5,339

 

9,692

 

5,050

 

7,124

 

Total TI and LC

 

27,263

 

18,371

 

24,333

 

20,218

 

30,560

 

 

 

 

 

 

 

 

 

 

 

 

 

Recurring building improvements (1)

 

9,686

 

5,615

 

6,254

 

5,615

 

8,986

 

Development, redevelopment and other activities (2)

 

8,544

 

8,114

 

4,820

 

2,687

 

3,458

 

Total capital improvements, including TI and LC

 

$

45,493

 

$

32,100

 

$

35,407

 

$

28,520

 

$

43,004

 

 

 

 

 

 

 

 

 

 

 

 

 

Sq. ft. beginning of period

 

58,070

 

58,029

 

56,835

 

55,035

 

54,132

 

Sq. ft. end of period

 

59,865

 

58,070

 

58,029

 

56,835

 

55,035

 

Average sq. ft. during period

 

58,968

 

58,050

 

57,432

 

55,935

 

54,584

 

 

 

 

 

 

 

 

 

 

 

 

 

Recurring building improvements per average sq. ft. during period

 

$

0.16

 

$

0.10

 

$

0.11

 

$

0.10

 

$

0.16

 


(1)   Building improvements generally include recurring expenditures that are necessary to maintain the value of our properties.

(2)        Development, redevelopment and other activities generally include non-recurring expenditures that increase the value of our properties.

 

24




HRPT Properties Trust

Supplemental Operating and Financial Data

December 31, 2006

2006 ACQUISITIONS AND DISPOSITIONS INFORMATION


(dollars and sq. ft. in thousands, except per sq. ft. amounts)

Acquisitions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase

 

 

 

Remaining

 

 

 

 

 

Date

 

 

 

Office/

 

Number of

 

 

 

Purchase

 

Price (1) /

 

Cap

 

Lease

 

Percent

 

 

 

Acquired

 

Location

 

Industrial

 

Properties

 

Sq. Ft.

 

Price (1)

 

Sq. Ft.

 

Rate (2)

 

Term (3)

 

Leased (4)

 

Major Tenant

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jan-06

 

Liverpool and Rochester, NY

 

Office

 

12

 

459

 

$

51,600

 

$

112.42

 

9.6

%

3.5

 

92.5

%

Element K Press, LLC

 

Mar-06

 

Dewitt, Fairport, Liverpool, Pittsford, Sherburne and Syracuse, NY

 

Office

 

23

 

1,368

 

150,000

 

109.65

 

8.8

%

6.4

 

87.8

%

Manning and Napier Advisors, Inc.

 

Apr-06

 

Winchester, VA

 

Industrial

 

1

 

308

 

14,735

 

47.84

 

9.1

%

7.0

 

100.0

%

Trex Company, Inc.

 

Apr-06

 

Macon, GA

 

Office

 

1

 

196

 

24,146

 

123.19

 

9.7

%

4.7

 

98.9

%

Ikon Office Solutions, Inc.

 

May-06

 

Columbia, SC

 

Office

 

8

 

538

 

51,100

 

94.98

 

9.3

%

4.5

 

93.3

%

State of South Carolina

 

Jun-06

 

Carmel, IN

 

Office

 

1

 

72

 

6,575

 

91.32

 

9.3

%

3.2

 

87.6

%

New York Life Insurance Co.

 

Jun-06

 

Blue Ash, OH

 

Office

 

1

 

93

 

8,700

 

93.55

 

9.9

%

5.9

 

94.0

%

First Data Government Solutions, Inc.

 

Oct-06

 

St. Louis, MO

 

Office

 

1

 

99

 

14,425

 

145.71

 

8.9

%

5.3

 

98.6

%

American Multispecialty Group

 

Oct-06

 

Berlin, East Windsor, North Haven, Orange and Wallingford, CT

 

Industrial

 

13

 

1,457

 

97,000

 

66.58

 

8.2

%

7.3

 

96.7

%

Baran Institute of Technology, Inc.

 

Oct-06

 

Kansas City, MO

 

Office

 

1

 

98

 

9,050

 

92.35

 

9.1

%

5.1

 

80.1

%

Manufacturers Technical Institute

 

Dec-06

 

Birmingham, AL

 

Office

 

1

 

122

 

24,500

 

200.82

 

9.1

%

6.6

 

100.0

%

Colonial Bank, N. A.

 

Dec-06

 

Columbia, SC

 

Industrial

 

1

 

53

 

5,000

 

94.34

 

8.7

%

8.8

 

100.0

%

Southern Anesthesia & Surgical, Inc.

 

 

 

Total / Weighted Average

 

 

 

64

 

4,863

 

$

456,831

 

$

93.94

 

8.9

%

5.8

 

93.3

%

 

 

 

Dispositions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sale Price

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Original

 

Multiple

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Original

 

Sale

 

Purchase

 

of Original

 

Book

 

Date

 

 

 

Office/

 

Number of

 

 

 

Sale

 

Purchase

 

Price (1) /

 

Price (1) /

 

Purchase

 

Gain

 

Sold

 

Location

 

Industrial

 

Properties

 

Sq. Ft.

 

Price (1)

 

Price (1)

 

Sq. Ft.

 

Sq. Ft.

 

Price

 

on Sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jul-06

 

Atlanta, GA

 

Office

 

4

 

68

 

$

9,200

 

$

8,090

 

$

135.29

 

$

118.97

 

1.1x

 

$

1,172

 

Nov-06

 

San Antonio, TX

 

Office

 

1

 

33

 

4,500

 

2,573

 

136.36

 

77.97

 

1.7x

 

1,745

 

 

 

Total

 

 

 

5

 

101

 

$

13,700

 

$

10,663

 

$

135.64

 

$

105.57

 

1.3x

 

$

2,917

 


(1)   Represents the gross contract purchase or sale price and excludes closing costs and purchase price allocations.

(2)        Represents the ratio of the estimated current GAAP based annual rental income less property operating expenses to the Purchase Price.

(3)          Average remaining lease term based on rental income as of the date acquired.

(4)    Percent leased as of the date acquired.

25




HRPT Properties Trust

Supplemental Operating and Financial Data

December 31, 2006

2006 FINANCING ACTIVITIES

(amounts in thousands)

 

 

For the Three Months Ended

 

 

 

12/31/2006

 

9/30/2006

 

6/30/2006

 

3/31/2006

 

 

 

 

 

 

 

 

 

 

 

Debt Transactions (1):

 

 

 

 

 

 

 

 

 

New debt raised

 

$

 

$

 

$

 

$

400,000

 

New debt assumed as part of acquisitions

 

$

30,070

 

$

 

$

13,053

 

$

7,532

 

Total new debt

 

30,070

 

 

13,053

 

407,532

 

 

 

 

 

 

 

 

 

 

 

Debt retired

 

$

 

$

 

$

 

$

(350,000

)

Net debt

 

$

30,070

 

$

 

$

13,053

 

$

57,532

 

 

 

 

 

 

 

 

 

 

 

Equity Transactions:

 

 

 

 

 

 

 

 

 

New common shares issued

 

 

 

 

 

New common equity raised, net

 

$

 

$

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

New preferred shares issued

 

15,180

 

 

 

6,000

 

New preferred equity raised, net

 

$

368,270

 

$

 

$

 

$

145,015

 

Total new equity

 

$

368,270

 

$

 

$

 

$

145,015

 

 

 

 

 

 

 

 

 

 

 

Preferred equity retired

 

$

 

$

 

$

 

$

(200,000

)

Net equity

 

$

368,270

 

$

 

$

 

$

(54,985

)


(1)    Excludes drawings and repayments on our revolving credit facility.

26




PORTFOLIO AND LEASING INFORMATION

 




 

HRPT Properties Trust
Supplemental Operating and Financial Data
December 31, 2006

PORTFOLIO SUMMARY BY PROPERTY TYPE, TENANT AND MAJOR MARKET (SQUARE FEET)

(sq. ft. in thousands)

 

 

Metro

 

Metro

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Philadelphia, 
PA

 

Washington, 
DC

 

Oahu, HI

 

Metro
Boston, MA

 

Southern
California

 

Metro
Austin, TX

 

Other
Markets

 

Total

 

Square Feet:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

5,453

 

2,658

 

 

2,740

 

1,444

 

1,491

 

20,492

 

34,278

 

Industrial

 

 

 

17,880

 

 

 

1,316

 

6,391

 

25,587

 

 Total

 

5,453

 

2,658

 

17,880

 

2,740

 

1,444

 

2,807

 

26,883

 

59,865

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CBD

 

4,599

 

892

 

158

 

523

 

331

 

186

 

4,801

 

11,490

 

Suburban

 

854

 

1,766

 

17,722

 

2,217

 

1,113

 

2,621

 

22,082

 

48,375

 

 Total

 

5,453

 

2,658

 

17,880

 

2,740

 

1,444

 

2,807

 

26,883

 

59,865

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government and other government tenants (1)

 

11

 

1,363

 

 

211

 

509

 

15

 

3,456

 

5,565

 

Medical related tenants (1)

 

978

 

356

 

 

1,042

 

630

 

394

 

3,058

 

6,458

 

Land leases (1)

 

 

 

17,391

 

 

 

 

 

17,391

 

Other investment grade tenants (1)(2)

 

1,875

 

98

 

 

850

 

36

 

380

 

6,142

 

9,381

 

Other tenants (1)

 

2,056

 

729

 

7

 

542

 

236

 

1,855

 

11,499

 

16,924

 

Vacant

 

533

 

112

 

482

 

95

 

33

 

163

 

2,728

 

4,146

 

 Total

 

5,453

 

2,658

 

17,880

 

2,740

 

1,444

 

2,807

 

26,883

 

59,865

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percent by Major Market:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

16

%

8

%

0

%

8

%

4

%

4

%

60

%

100

%

Industrial

 

0

%

0

%

70

%

0

%

0

%

5

%

25

%

100

%

Total

 

9

%

4

%

30

%

5

%

2

%

5

%

45

%

100

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CBD

 

40

%

8

%

1

%

4

%

3

%

2

%

42

%

100

%

Suburban

 

2

%

4

%

37

%

4

%

2

%

5

%

46

%

100

%

Total

 

9

%

4

%

30

%

5

%

2

%

5

%

45

%

100

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government and other government tenants

 

0

%

25

%

0

%

4

%

9

%

0

%

62

%

100

%

Medical related tenants

 

15

%

6

%

0

%

16

%

10

%

6

%

47

%

100

%

Land leases

 

0

%

0

%

100

%

0

%

0

%

0

%

0

%

100

%

Other investment grade tenants (2)

 

20

%

1

%

0

%

9

%

0

%

4

%

66

%

100

%

Other tenants

 

12

%

5

%

0

%

3

%

1

%

11

%

68

%

100

%

Vacant

 

13

%

3

%

12

%

2

%

1

%

4

%

65

%

100

%

Total

 

9

%

4

%

30

%

5

%

2

%

5

%

45

%

100

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percent by Property Type and Tenant:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

100

%

100

%

0

%

100

%

100

%

53

%

76

%

57

%

Industrial

 

0

%

0

%

100

%

0

%

0

%

47

%

24

%

43

%

Total

 

100

%

100

%

100

%

100

%

100

%

100

%

100

%

100

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CBD

 

84

%

34

%

1

%

19

%

23

%

7

%

18

%

19

%

Suburban

 

16

%

66

%

99

%

81

%

77

%

93

%

82

%

81

%

Total

 

100

%

100

%

100

%

100

%

100

%

100

%

100

%

100

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government and other government tenants

 

0

%

51

%

0

%

8

%

35

%

1

%

13

%

9

%

Medical related tenants

 

18

%

13

%

0

%

38

%

44

%

14

%

11

%

11

%

Land leases

 

0

%

0

%

97

%

0

%

0

%

0

%

0

%

29

%

Other investment grade tenants (2)

 

34

%

4

%

0

%

31

%

3

%

13

%

23

%

16

%

Other tenants

 

38

%

28

%

0

%

20

%

16

%

66

%

43

%

28

%

Vacant

 

10

%

4

%

3

%

3

%

2

%

6

%

10

%

7

%

Total

 

100

%

100

%

100

%

100

%

100

%

100

%

100

%

100

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


(1) Sq. ft. is pursuant to signed leases as of 12/31/2006, and includes (i) space being fitted out for occupancy and (ii) space which is leased, but is not occupied or is being offered for sublease.
(2) Excludes investment grade tenants included above.

We define our major markets as markets which currently, or during either of the last two quarters, constitute 5% or more of our leaseable square feet, rental income or NOI.  Major markets are based on geographic market areas as defined by CoStar, except for the Metro Philadelphia, PA market which excludes properties located in Wilmington, DE.  Southern California includes properties located in the Los Angeles, San Diego and Orange County markets, as defined by CoStar.  Oahu, HI includes all properties located on the island of Oahu.

28




 

HRPT Properties Trust

Supplemental Operating and Financial Data

December 31, 2006

 

PORTFOLIO SUMMARY BY PROPERTY TYPE, TENANT AND MAJOR MARKET

(ANNUALIZED RENTAL INCOME)

(dollars in thousands)

 

 

 

Metro

 

Metro

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Philadelphia,
 PA

 

Washington,
 DC

 

Oahu, HI

 

Metro
Boston, MA

 

Southern
California

 

Metro
Austin, TX

 

Other
Markets

 

Total

 

Annualized Rental Income (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

$

125,255

 

$

79,045

 

$

 

$

61,284

 

$

49,692

 

$

28,787

 

$

351,208

 

$

695,271

 

Industrial

 

 

 

60,953

 

 

 

15,098

 

51,874

 

127,925

 

Total

 

$

125,255

 

$

79,045

 

$

60,953

 

$

61,284

 

$

49,692

 

$

43,885

 

$

403,082

 

$

823,196

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CBD

 

$

113,678

 

$

35,817

 

$

1,165

 

$

20,192

 

$

21,329

 

$

4,726

 

$

84,052

 

$

280,959

 

Suburban

 

11,577

 

43,228

 

59,788

 

41,092

 

28,363

 

39,159

 

319,030

 

542,237

 

Total

 

$

125,255

 

$

79,045

 

$

60,953

 

$

61,284

 

$

49,692

 

$

43,885

 

$

403,082

 

$

823,196

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government and other government tenants

 

$

240

 

$

40,458

 

 

$

5,208

 

$

10,252

 

$

227

 

$

63,451

 

$

119,836

 

Medical related tenants

 

20,484

 

13,130

 

$

 

22,436

 

33,139

 

10,011

 

56,977

 

156,177

 

Land leases

 

 

 

60,802

 

 

 

 

 

60,802

 

Other investment grade tenants (2)

 

50,236

 

3,577

 

 

16,765

 

1,023

 

4,447

 

110,462

 

186,510

 

Other tenants

 

54,295

 

21,880

 

151

 

16,875

 

5,278

 

29,200

 

172,192

 

299,871

 

Total

 

$

125,255

 

$

79,045

 

$

60,953

 

$

61,284

 

$

49,692

 

$

43,885

 

$

403,082

 

$

823,196

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percent by Major Market:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

18

%

11

%

0

%

9

%

7

%

4

%

51

%

100

%

Industrial

 

0

%

0

%

48

%

0

%

0

%

12

%

40

%

100

%

Total

 

16

%

10

%

7

%

7

%

6

%

5

%

49

%

100

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CBD

 

40

%

13

%

0

%

7

%

8

%

2

%

30

%

100

%

Suburban

 

2

%

8

%

11

%

8

%

5

%

7

%

59

%

100

%

Total

 

16

%

10

%

7

%

7

%

6

%

5

%

49

%

100

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government and other government tenants

 

0

%

34

%

0

%

4

%

9

%

0

%

53

%

100

%

Medical related tenants

 

13

%

9

%

0

%

14

%

21

%

6

%

37

%

100

%

Land leases

 

0

%

0

%

100

%

0

%

0

%

0

%

0

%

100

%

Other investment grade tenants (2)

 

27

%

2

%

0

%

9

%

1

%

2

%

59

%

100

%

Other tenants

 

18

%

7

%

0

%

6

%

2

%

10

%

57

%

100

%

Total

 

16

%

10

%

7

%

7

%

6

%

5

%

49

%

100

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percent by Property Type and Tenant:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

100

%

100

%

0

%

100

%

100

%

66

%

87

%

84

%

Industrial

 

0

%

0

%

100

%

0

%

0

%

34

%

13

%

16

%

Total

 

100

%

100

%

100

%

100

%

100

%

100

%

100

%

100

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CBD

 

91

%

45

%

2

%

33

%

43

%

11

%

21

%

34

%

Suburban

 

9

%

55

%

98

%

67

%

57

%

89

%

79

%

66

%

Total

 

100

%

100

%

100

%

100

%

100

%

100

%

100

%

100

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government and other government tenants

 

0

%

51

%

0

%

8

%

21

%

1

%

16

%

15

%

Medical related tenants

 

16

%

17

%

0

%

37

%

67

%

23

%

14

%

19

%

Land leases

 

0

%

0

%

100

%

0

%

0

%

0

%

0

%

7

%

Other investment grade tenants (2)

 

40

%

4

%

0

%

27

%

2

%

10

%

27

%

23

%

Other tenants

 

44

%

28

%

0

%

28

%

10

%

66

%

43

%

36

%

Total

 

100

%

100

%

100

%

100

%

100

%

100

%

100

%

100

%


(1)                   Annualized rental income is rents pursuant to signed leases as of 12/31/2006, plus expense reimbursements; includes some triple net lease rents and excludes lease value amortization.

(2)                   Excludes investment grade tenants included above.

We define our major markets as markets which currently, or during either of the last two quarters, constitute 5% or more of our leaseable square feet, rental income or NOI.  Major markets are based on geographic market areas as defined by CoStar, except for the Metro Philadelphia, PA market which excludes properties located in Wilmington, DE.  Southern California includes properties located in the Los Angeles, San Diego and Orange County markets, as defined by CoStar.  Oahu, HI includes all properties located on the island of Oahu

29




 

 HRPT Properties Trust

 Supplemental Operating and Financial Data

 December 31, 2006

 

 SUMMARY OF PROPERTIES BY MAJOR MARKET

 (amounts in thousands)

 

 

 

As of 12/31/2006

 

Annualized

 

% of Annualized

 

 Market

 

Properties

 

Sq. Ft.

 

% Sq. Ft.

 

Rental Income (1)

 

Rental Income (1)

 

 Metro Philadelphia, PA

 

21

 

5,453

 

9.1

%

$

125,255

 

15.2

%

 Metro Washington, DC

 

20

 

2,658

 

4.4

%

79,045

 

9.6

%

 Oahu, HI

 

56

 

17,880

 

29.9

%

60,953

 

7.4

%

 Metro Boston, MA

 

36

 

2,740

 

4.6

%

61,284

 

7.5

%

 Southern California

 

24

 

1,444

 

2.4

%

49,692

 

6.0

%

 Metro Austin, TX

 

26

 

2,807

 

4.7

%

43,885

 

5.3

%

 Other markets

 

321

 

26,883

 

44.9

%

403,082

 

49.0

%

 Total

 

504

 

59,865

 

100.0

%

$

823,196

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percent NOI For the Three Months Ended (2)

 

 

 

 

 

12/31/2006

 

9/30/2006

 

6/30/2006

 

3/31/2006

 

12/31/2005

 

 Metro Philadelphia, PA

 

13.8

%

13.9

%

14.1

%

14.3

%

15.5

%

 Metro Washington, DC

 

10.7

%

10.1

%

10.1

%

10.6

%

11.6

%

 Oahu, HI

 

10.1

%

10.9

%

10.2

%

9.7

%

10.8

%

 Metro Boston, MA

 

7.8

%

8.1

%

8.2

%

8.5

%

8.6

%

 Southern California

 

6.9

%

7.0

%

6.7

%

7.1

%

7.4

%

 Metro Austin, TX

 

4.7

%

4.2

%

4.5

%

4.4

%

4.0

%

 Other markets

 

46.0

%

45.8

%

46.2

%

45.4

%

42.1

%

 Total

 

100.0

%

100.0

%

100.0

%

100.0

%

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 


(1)                   Annualized rental income is rents pursuant to signed leases as of 12/31/2006, plus expense reimbursements; includes some triple net lease rents and excludes lease value amortization and rents from properties classified in discontinued operations.

(2)                   NOI, or property net operating income, is defined as property rental income less property operating expenses; see page 14 for calculation of NOI and reconciliation of NOI to Net Income Available for Common Shareholders.

 

We define our major markets as markets which currently, or during either of the last two quarters, constitute 5% or more of our leaseable square feet, rental income or NOI.  Major markets are based on geographic market areas as defined by CoStar, except for the Metro Philadelphia, PA market which excludes properties located in Wilmington, DE.  Southern California includes properties located in the Los Angeles, San Diego and Orange County markets, as defined by CoStar.  Oahu, HI includes all properties located on the island of Oahu.

 

30




 

 HRPT Properties Trust

 Supplemental Operating and Financial Data

 December 31, 2006

 

LEASING SUMMARY

 (dollars and sq. ft. in thousands, except per sq. ft. data)

 

 

 

 

 

 

 

As of and For the Three Months Ended (1)

 

 

 

12/31/2006

 

9/30/2006

 

6/30/2006

 

3/31/2006

 

12/31/2005

 

 Properties

 

504

 

487

 

487

 

474

 

442

 

 Total sq. ft. (2)

 

59,865

 

58,070

 

58,029

 

56,835

 

55,035

 

 Percentage leased

 

93.1

%

93.4

%

93.6

%

93.4

%

94.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 Leasing Activity (sq. ft.):

 

 

 

 

 

 

 

 

 

 

 

 New leases

 

453

 

642

 

629

 

606

 

538

 

 Renewals

 

421

 

766

 

1,343

 

1,160

 

774

 

Total

 

874

 

1,408

 

1,972

 

1,766

 

1,312

 

 

 

 

 

 

 

 

 

 

 

 

 

% Change in GAAP Rent (3):

 

 

 

 

 

 

 

 

 

 

 

 New leases

 

24

%

19

%

8

%

-4

%

-2

%

 Renewals

 

-3

%

1

%

3

%

4

%

13

%

 Weighted average

 

9

%

9

%

5

%

2

%

5

%

 

 

 

 

 

 

 

 

 

 

 

 

 Capital Commitments (4):

 

 

 

 

 

 

 

 

 

 

 

 New leases

 

$

7,912

 

$

20,473

 

$

10,975

 

$

8,966

 

$

9,681

 

 Renewals

 

3,527

 

5,205

 

15,116

 

9,944

 

3,738

 

Total

 

$

11,439

 

$

25,678

 

$

26,091

 

$

18,910

 

$

13,419

 

 

 

 

 

 

 

 

 

 

 

 

 

 Capital Commitments per Sq. Ft. (4):

 

 

 

 

 

 

 

 

 

 

 

 New leases

 

$

17.47

 

$

31.89

 

$

17.45

 

$

14.80

 

$

17.99

 

 Renewals

 

$

8.38

 

$

6.80

 

$

11.26

 

$

8.57

 

$

4.83

 

Total

 

$

13.09

 

$

18.24

 

$

13.23

 

$

10.71

 

$

10.23

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Lease Term by Sq. Ft. (years):

 

 

 

 

 

 

 

 

 

 

 

 New leases

 

5.0

 

7.6

 

6.2

 

6.9

 

7.3

 

 Renewals

 

4.7

 

5.0

 

8.9

 

11.7

 

11.4

 

Total

 

4.8

 

6.3

 

8.0

 

10.3

 

9.4

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Commitments per Sq. Ft. per Year:

 

 

 

 

 

 

 

 

 

 

 

 New leases

 

$

3.49

 

$

4.20

 

$

2.81

 

$

2.14

 

$

2.46

 

 Renewals

 

$

1.78

 

$

1.36

 

$

1.26

 

$

0.73

 

$

0.42

 

Total

 

$

2.73

 

$

2.89

 

$

1.65

 

$

1.04

 

$

1.09

 

 

 

 

 

 

 

 

 

 

 

 

 

 


(1)   Results as of and for the three months ended 12/31/06, 9/30/2006, 6/30/2006 and 3/31/2006 excludes properties

 

classified in discontinued operations ; prior period reflects amounts previously reported and excludes retroactive

 

adjustments for properties reclassified to discontinued operations in the current period.

 

(2)   Sq. ft. measurements are subject to modest changes when space is re-measured or re-configured for new tenants.

 

(3)   Percent difference in prior rents charged for same space. Rents include expense reimbursements and exclude lease value amortization.

 

(4)   Represents commitments to tenant improvements (TI) and leasing costs (LC).

 

 

 

 

 

The above leasing summary is based on leases executed during the periods indicated.

 

 

31




 

 

 HRPT Properties Trust

 Supplemental Operating and Financial Data

 December 31, 2006

OCCUPANCY AND LEASING ANALYSIS BY PROPERTY TYPE AND MAJOR MARKET (3 MONTHS ENDED 12/31/2006)

(dollars and sq. ft. in thousands)

 

 

 

Total Sq. Ft.
As of

 

Sq. Ft. Leases Executed During
Three Months Ended 12/31/2006 (1)

 

Property Type/Market

 

12/31/2006

 

New

 

Renewals

 

Total

 

Office

 

34,278

 

404

 

404

 

808

 

Industrial

 

25,587

 

49

 

17

 

66

 

Total

 

59,865

 

453

 

421

 

874

 

 

 

 

 

 

 

 

 

 

 

CBD

 

11,490

 

52

 

65

 

117

 

Suburban

 

48,375

 

401

 

356

 

757

 

Total

 

59,865

 

453

 

421

 

874

 

 

 

 

 

 

 

 

 

 

 

Metro Philadelphia, PA

 

5,453

 

27

 

2

 

29

 

Metro Washington, DC

 

2,658

 

7

 

18

 

25

 

Oahu, HI

 

17,880

 

47

 

2

 

49

 

Metro Boston, MA

 

2,740

 

6

 

11

 

17

 

Southern California

 

1,444

 

2

 

9

 

11

 

Metro Austin, TX

 

2,807

 

28

 

31

 

59

 

Other markets

 

26,883

 

336

 

348

 

684

 

Total

 

59,865

 

453

 

421

 

874

 


(1)    Excludes sq. ft. from properties classified in discontinued operations.

 

 

 

 

 

 

Sq. Ft. Leased

 

 

 

As of 9/30/2006

 

9/30/06
% Leased (2)

 

Expired

 

New and
Renewals

 

Acquisitions /
(Sales)

 

As of
12/31/06

 

12/31/2006
% Leased

 

Office

 

30,922

 

91.1

%

(1,024

)

808

 

299

 

31,005

 

90.5

%

Industrial

 

23,330

 

96.7

%

(144

)

66

 

1,462

 

24,714

 

96.6

%

Total

 

54,252

 

93.4

%

(1,168

)

874

 

1,761

 

55,719

 

93.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CBD

 

10,549

 

91.8

%

(301

)

117

 

 

10,365

 

90.2

%

Suburban

 

43,703

 

93.8

%

(867

)

757

 

1,761

 

45,354

 

93.8

%

Total

 

54,252

 

93.4

%

(1,168

)

874

 

1,761

 

55,719

 

93.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Metro Philadelphia, PA

 

4,941

 

90.6

%

(50

)

29

 

 

4,920

 

90.2

%

Metro Washington, DC

 

2,555

 

96.6

%

(34

)

25

 

 

2,546

 

95.8

%

Oahu, HI

 

17,447

 

97.3

%

(98

)

49

 

 

17,398

 

97.3

%

Metro Boston, MA

 

2,705

 

98.7

%

(77

)

17

 

 

2,645

 

96.5

%

Southern California

 

1,412

 

97.8

%

(12

)

11

 

 

1,411

 

97.7

%

Metro Austin, TX

 

2,636

 

93.9

%

(51

)

59

 

 

2,644

 

94.2

%

Other markets

 

22,556

 

90.0

%

(846

)

684

 

1,761

 

24,155

 

89.9

%

Total

 

54,252

 

93.4

%

(1,168

)

874

 

1,761

 

55,719

 

93.1

%


(2)    Based on total sq. ft. as of September 30, 2006; excludes acquisitions and effects of space remeasurements during the period.

 

 

We define our major markets as markets which currently, or during either of the last two quarters, constitute 5% or more of our leaseable square feet, rental income or NOI.  Major markets are based on geographic market areas as defined by CoStar, except for the Metro Philadelphia, PA market which excludes Wilmington, DE.  Southern California includes properties located in the Los Angeles, San Diego and Orange County markets, as defined by CoStar.  Oahu, HI includes all properties located on the island of Oahu.

32




HRPT Properties Trust

 Supplemental Operating and Financial Data

 December 31, 2006

OCCUPANCY AND LEASING ANALYSIS BY PROPERTY TYPE AND MAJOR MARKET (12 MONTHS ENDED 12/31/2006)

(dollars and sq. ft. in thousands)

 

 

 

Total Sq. Ft.
As of

 

Sq. Ft. Leases Executed During
Year Ended 12/31/2006 (1)

 

Property Type/Market

 

12/31/2006

 

New

 

Renewals

 

Total

 

Office

 

34,278

 

1,706

 

2,603

 

4,309

 

Industrial

 

25,587

 

624

 

1,087

 

1,711

 

Total

 

59,865

 

2,330

 

3,690

 

6,020

 

 

 

 

 

 

 

 

 

 

 

CBD

 

11,490

 

441

 

871

 

1,312

 

Suburban

 

48,375

 

1,889

 

2,819

 

4,708

 

Total

 

59,865

 

2,330

 

3,690

 

6,020

 

 

 

 

 

 

 

 

 

 

 

Metro Philadelphia, PA

 

5,453

 

263

 

501

 

764

 

Metro Washington, DC

 

2,658

 

68

 

198

 

266

 

Oahu, HI

 

17,880

 

333

 

403

 

736

 

Metro Boston, MA

 

2,740

 

150

 

489

 

639

 

Southern California

 

1,444

 

17

 

55

 

72

 

Metro Austin, TX

 

2,807

 

171

 

89

 

260

 

Other markets

 

26,883

 

1,328

 

1,955

 

3,283

 

Total

 

59,865

 

2,330

 

3,690

 

6,020

 


(1)    Excludes sq. ft. from properties classified in discontinued operations.

 

 

 

 

Sq. Ft. Leased

 

 

 

As of
12/31/2005

 

12/31/2005
% Leased (2)

 

Expired

 

New and
Renewals

 

Acquisitions/
(Sales)(3)

 

As of
12/31/2006

 

12/31/06
% Leased

 

Office

 

28,931

 

92.5

 

(4,925

)

4,309

 

2,690

 

31,005

 

90.5

%

Industrial

 

22,952

 

96.6

%

(1,719

)

1,711

 

1,770

 

24,714

 

96.6

%

Total

 

51,883

 

94.3

%

(6,644

)

6,020

 

4,460

 

55,719

 

93.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CBD

 

10,698

 

92.9

%

(1,645

)

1,312

 

 

10,365

 

90.2

%

Suburban

 

41,185

 

94.6

%

(4,999

)

4,708

 

4,460

 

45,354

 

93.8

%

Total

 

51,883

 

94.3

%

(6,644

)

6,020

 

4,460

 

55,719

 

93.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Metro Philadelphia, PA

 

5,064

 

93.0

%

(908

)

764

 

 

4,920

 

90.2

%

Metro Washington, DC

 

2,538

 

95.9

%

(258

)

266

 

 

2,546

 

95.8

%

Oahu, HI

 

17,481

 

97.8

%

(819

)

736

 

 

17,398

 

97.3

%

Metro Boston, MA

 

2,654

 

97.0

%

(648

)

639

 

 

2,645

 

96.5

%

Southern California

 

1,414

 

97.9

%

(75

)

72

 

 

1,411

 

97.7

%

Metro Austin, TX

 

2,542

 

90.6

%

(158

)

260

 

 

2,644

 

94.2

%

Other markets

 

20,190

 

91.4

%

(3,778

)

3,283

 

4,460

 

24,155

 

89.9

%

Total

 

51,883

 

94.3

%

(6,644

)

6,020

 

4,460

 

55,719

 

93.1

%


(2)    Based on total sq. ft. as of December 31, 2005; excludes acquisitions and effects of space remeasurements during the period.

(3)    Includes properties classified in discontinued operations during the current period.

 

 

 

We define our major markets as markets which currently, or during either of the last two quarters, constitute 5% or more of our leaseable square feet, rental income or NOI.  Major markets are based on geographic market areas as defined by CoStar, except for the Metro Philadelphia, PA market which excludes Wilmington, DE.  Southern California includes properties located in the Los Angeles, San Diego and Orange County markets, as defined by CoStar.  Oahu, HI includes all properties located on the island of Oahu.

33




 

 HRPT Properties Trust

 Supplemental Operating and Financial Data

 December 31, 2006

 

 TENANTS REPRESENTING 1% OR MORE OF TOTAL RENT

(sq. ft. in thousands)

 

 

 

 

 

% of Total

 

% of Rental

 

 

 

         Tenant

 

Sq. Ft. (1)

 

Sq. Ft. (1)

 

Income (2)

 

Expiration

 

1. U.S. Government

 

4,932

 

8.9

%

13.2

%

2007 to 2020

 

 

2. GlaxoSmithKline plc

 

608

 

1.1

%

1.8

%

2013

 

 

3. PNC Financial Services Group

 

460

 

0.8

%

1.4

%

2011, 2021

 

 

4. Comcast Corporation

 

400

 

0.7

%

1.2

%

2007, 2008

 

 

5. Solectron Corporation

 

765

 

1.4

%

1.1

%

2014

 

 

6. The Scripps Research Institute

 

164

 

0.3

%

1.1

%

2019

 

 

7. JDA Software Group, Inc.

 

283

 

0.5

%

1.1

%

2012

 

 

8. Ballard Spahr Andrews & Ingersoll, LLP

 

231

 

0.4

%

1.0

%

2008, 2015

 

 

9. Tyco International Ltd

 

660

 

1.2

%

1.0

%

2007, 2017

 

 

Total

 

8,503

 

15.3

%

22.9

%

 

 

 


(1)    Sq. ft. is pursuant to signed leases as of 12/31/2006 and includes (i) space being fitted out for occupancy and (ii) space which is leased but is not occupied or is being offered for sublease.

(2)    Rental income is rents pursuant to signed leases as of 12/31/2006 plus expense reimbursements; includes some triple net lease rents and excludes lease value amortization and rents from properties classified in discontinued operations.

 

 

34




HRPT Properties Trust
 Supplemental Operating and Financial Data
 December 31, 2006

 

 THREE YEAR LEASE EXPIRATION SCHEDULE BY PROPERTY TYPE

(dollars and sq. ft. in thousands)

 

 

 

Total as of
12/31/2006

 

2007

 

2008

 

2009

 

2010 and
Thereafter

 

 

 

 

 

 

 

 

 

 

 

 

 

Office:

 

 

 

 

 

 

 

 

 

 

 

Total sq. ft.

 

34,278

 

 

 

 

 

 

 

 

 

Leased sq. ft. (1)

 

31,005

 

3,185

 

3,203

 

2,827

 

21,790

 

Percent

 

100.0

%

10.3

%

10.3

%

9.1

%

70.3

%

Annualized rental income (2)

 

$

695,271

 

$

72,448

 

$

71,349

 

$

62,324

 

$

489,150

 

Percent

 

100.0

%

10.4

%

10.3

%

9.0

%

70.3

%

 

 

 

 

 

 

 

 

 

 

 

 

Industrial:

 

 

 

 

 

 

 

 

 

 

 

Total sq. ft.

 

25,587

 

 

 

 

 

 

 

 

 

Leased sq. ft. (1)

 

24,714

 

1,188

 

1,458

 

991

 

21,077

 

Percent

 

100.0

%

4.8

%

5.9

%

4.0

%

85.3

%

Annualized rental income (2)

 

$

127,925

 

$

8,164

 

$

10,459

 

$

6,413

 

$

102,889

 

Percent

 

100.0

%

6.4

%

8.2

%

5.0

%

80.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CBD:

 

 

 

 

 

 

 

 

 

 

 

Total sq. ft.

 

11,490

 

 

 

 

 

 

 

 

 

Leased sq. ft. (1)

 

10,365

 

873

 

1,249

 

735

 

7,508

 

Percent

 

100.0

%

8.4

%

12.1

%

7.1

%

72.4

%

Annualized rental income (2)

 

$

280,959

 

$

23,950

 

$

31,091

 

$

22,060

 

$

203,858

 

Percent

 

100.0

%

8.5

%

11.1

%

7.9

%

72.5

%

 

 

 

 

 

 

 

 

 

 

 

 

Suburban:

 

 

 

 

 

 

 

 

 

 

 

Total sq. ft.

 

48,375

 

 

 

 

 

 

 

 

 

Leased sq. ft. (1)

 

45,354

 

3,500

 

3,412

 

3,083

 

35,359

 

Percent

 

100.0

%

7.7

%

7.5

%

6.8

%

78.0

%

Annualized rental income (2)

 

$

542,237

 

$

56,662

 

$

50,717

 

$

46,677

 

$

388,181

 

Percent

 

100.0

%

10.4

%

9.4

%

8.6

%

71.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total:

 

 

 

 

 

 

 

 

 

 

 

Total sq. ft.

 

59,865

 

 

 

 

 

 

 

 

 

Leased sq. ft. (1)

 

55,719

 

4,373

 

4,661

 

3,818

 

42,867

 

Percent

 

100.0

%

7.8

%

8.4

%

6.9

%

76.9

%

Annualized rental income (2)

 

$

823,196

 

$

80,612

 

$

81,808

 

$

68,737

 

$

592,039

 

Percent

 

100.0

%

9.8

%

9.9

%

8.4

%

71.9

%

 

 


(1)    Sq. ft. is pursuant to signed leases as of 12/31/2006, and includes (i) space being fitted out for occupancy and (ii) space which is leased, but is not occupied or is being offered for sublease.

(2)    Annualized rental income is rents pursuant to signed leases as of 12/31/2006, plus expense reimbursements; includes some triple net lease rents and excludes lease value amortization.

35




 

 HRPT Properties Trust

 Supplemental Operating and Financial Data

 December 31, 2006

 

 THREE YEAR LEASE EXPIRATION SCHEDULE BY MAJOR MARKET

(dollars and sq. ft. in thousands)

 

 

 

Total as of
12/31/2006

 

2007

 

2008

 

2009

 

2010 and
Thereafter

 

Metro Philadelphia, PA:

 

 

 

 

 

 

 

 

 

 

 

Total sq. ft.

 

5,453

 

 

 

 

 

 

 

 

 

Leased sq. ft. (1)

 

4,920

 

168

 

687

 

268

 

3,797

 

Percent

 

100.0

%

3.4

%

14.0

%

5.4

%

77.2

%

Annualized rental income (2)

 

$

125,255

 

$

4,217

 

$

16,735

 

$

5,666

 

$

98,637

 

Percent

 

100.0

%

3.4

%

13.4

%

4.5

%

78.7

%

Metro Washington, DC:

 

 

 

 

 

 

 

 

 

 

 

Total sq. ft.

 

2,658

 

 

 

 

 

 

 

 

 

Leased sq. ft. (1)

 

2,546

 

348

 

125

 

144

 

1,929

 

Percent

 

100.0

%

13.7

%

4.9

%

5.7

%

75.7

%

Annualized rental income (2)

 

$

79,045

 

$

9,689

 

$

3,784

 

$

5,231

 

$

60,341

 

Percent

 

100.0

%

12.3

%

4.8

%

6.6

%

76.3

%

Oahu, HI:

 

 

 

 

 

 

 

 

 

 

 

Total sq. ft.

 

17,880

 

 

 

 

 

 

 

 

 

Leased sq. ft. (1)

 

17,398

 

455

 

495

 

261

 

16,187

 

Percent

 

100.0

%

2.6

%

2.8

%

1.5

%

93.1

%

Annualized rental income (2)

 

$

60,953

 

$

1,027

 

$

2,423

 

$

1,042

 

$

56,461

 

Percent

 

100.0

%

1.7

%

4.0

%

1.7

%

92.6

%

Metro Boston, MA

 

 

 

 

 

 

 

 

 

 

 

Total sq. ft.

 

2,740

 

 

 

 

 

 

 

 

 

Leased sq. ft. (1)

 

2,645

 

386

 

150

 

43

 

2,066

 

Percent

 

100.0

%

14.6

%

5.7

%

1.6

%

78.1

%

Annualized rental income (2)

 

$

61,284

 

$

9,092

 

$

4,087

 

$

1,367

 

$

46,738

 

Percent

 

100.0

%

14.8

%

6.7

%

2.2

%

76.3

%

Southern California:

 

 

 

 

 

 

 

 

 

 

 

Total sq. ft.

 

1,444

 

 

 

 

 

 

 

 

 

Leased sq. ft. (1)

 

1,411

 

354

 

113

 

155

 

789

 

Percent

 

100.0

%

25.1

%

8.0

%

11.0

%

55.9

%

Annualized rental income (2)

 

$

49,692

 

$

10,489

 

$

4,904

 

$

6,328

 

$

27,971

 

Percent

 

100.0

%

21.1

%

9.9

%

12.7

%

56.3

%

Metro Austin, TX:

 

 

 

 

 

 

 

 

 

 

 

Total sq. ft.

 

2,807

 

 

 

 

 

 

 

 

 

Leased sq. ft. (1)

 

2,644

 

514

 

173

 

171

 

1,786

 

Percent

 

100.0

%

19.4

%

6.5

%

6.5

%

67.6

%

Annualized rental income (2)

 

$

43,885

 

$

7,127

 

$

3,527

 

$

3,065

 

$

30,166

 

Percent

 

100.0

%

16.2

%

8.0

%

7.0

%

68.8

%

Other markets:

 

 

 

 

 

 

 

 

 

 

 

Total sq. ft.

 

26,883

 

 

 

 

 

 

 

 

 

Leased sq. ft. (1)

 

24,155

 

2,148

 

2,918

 

2,776

 

16,313

 

Percent

 

100.0

%

8.9

%

12.1

%

11.5

%

67.5

%

Annualized rental income (2)

 

$

403,082

 

$

38,971

 

$

46,348

 

$

46,038

 

$

271,725

 

Percent

 

100.0

%

9.7

%

11.5

%

11.4

%

67.4

%

Total:

 

 

 

 

 

 

 

 

 

 

 

Total sq. ft.

 

59,865

 

 

 

 

 

 

 

 

 

Leased sq. ft. (1)

 

55,719

 

4,373

 

4,661

 

3,818

 

42,867

 

Percent

 

100.0

%

7.8

%

8.4

%

6.9

%

76.9

%

Annualized rental income (2)

 

$

823,196

 

$

80,612

 

$

81,808

 

$

68,737

 

$

592,039

 

Percent

 

100.0

%

9.8

%

9.9

%

8.4

%

71.9

%


(1)    Sq. ft. is pursuant to signed leases as of 12/31/2006, and includes (i) space being fitted out for occupancy and (ii) space which is leased, but is not occupied or is being offered for sublease.

(2)    Annualized rental income is rents pursuant to signed leases as of 12/31/2006, plus expense reimbursements; includes some triple net lease rents and excludes lease value amortization.

 

 

We define our major markets as markets which currently, or during either of the last two quarters, constitute 5% or more of our leaseable square feet, rental income or NOI. Major markets are based on geographic market areas as defined by CoStar, except for the Metro Philadelphia, PA market which excludes Wilmington, DE. Southern California includes properties located in the Los Angeles, San Diego and Orange County markets, as defined by CoStar. Oahu, HI includes all properties located on the island of Oahu.

36




 

 HRPT Properties Trust

 Supplemental Operating and Financial Data

 December 31, 2006

 

 PORTFOLIO LEASE EXPIRATION SCHEDULE

(dollars and sq. ft. in thousands)

 

 

 

Sq. Ft.
Expiring (1)

 

% of Sq. Ft.
Expiring

 

Annualized
Rental Income
Expiring (2)

 

% of Annualized
Rental Income
Expiring

 

Cumulative %
of Annualized
Rental Income
Expiring

 

2007

 

4,373

 

7.8

%

$

80,612

 

9.8

%

9.8

%

2008

 

4,661

 

8.4

%

81,808

 

9.9

%

19.7

%

2009

 

3,818

 

6.9

%

68,737

 

8.4

%

28.1

%

2010

 

5,673

 

10.2

%

96,610

 

11.7

%

39.8

%

2011

 

5,370

 

9.6

%

94,260

 

11.5

%

51.3

%

2012

 

4,053

 

7.3

%

79,591

 

9.7

%

61.0

%

2013

 

2,328

 

4.2

%

42,705

 

5.2

%

66.2

%

2014

 

2,540

 

4.6

%

43,651

 

5.3

%

71.5

%

2015

 

2,560

 

4.6

%

54,061

 

6.6

%

78.1

%

2016

 

1,964

 

3.5

%

34,141

 

4.1

%

82.2

%

2017 and thereafter

 

18,379

 

32.9

%

147,020

 

17.8

%

100.0

%

Total

 

55,719

 

100.0

%

$

823,196

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average remaining lease
term (in years)

 

9.3

 

 

 

6.4

 

 

 

 

 

 

 


(1)    Sq. ft. is pursuant to signed leases as of 12/31/2006, and includes (i) space being fitted out for occupancy and (ii) space which is leased, but is not occupied or is being offered for sublease.

 

(2)    Annualized rental income is rents pursuant to signed leases as of 12/31/2006, plus expense reimbursements; includes some triple net lease rents and excludes lease value amortization and rents from properties classified in discontinued operations.

 

 

37



GRAPHIC 4 g43221kai001.jpg GRAPHIC begin 644 g43221kai001.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_VP!#``H'!P@'!@H("`@+"@H+#A@0#@T- M#AT5%A$8(Q\E)"(?(B$F*S7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$! M`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$" M`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#L9M`BTF>W MM76&6W>/9$R:9'))N4<[N.37.EO! M:B2#:8Y;FZ$7+#.5XSTX-0_:-._Z!VD?^#(?_$T'0G)J[_0;_9=K_P`^[_\` M@C3_`.)H_LNU_P"?=_\`P1I_\34L+6=Q*L4&E:7+(WW434`2?PVU:_LV3_H6 M[/\`\#/_`+&D'-;^D4?[+M?^?=__``1I_P#$TG]EVO\`S[O_`."-/_B:O_V; M)_T+=G_X&?\`V-(]@T:EW\.V2J.I-Y@?^@T!S?UH4?[+M?\`GV?_`,$:?_$T MO]EVO_/N_P#X(T_^)IQFT]3@Z;I(/_81'_Q-20I;W+;8-'TR5O1-0#']%H"[ M_JQ!_9=K_P`^[_\`@C3_`.)H_LNU_P"?=_\`P1I_\35_^S9/^A;L_P#P,_\` ML:/[-D_Z%NS_`/`S_P"QH#F_K0H_V7:_\^[_`/@C3_XFD_LNU_Y]W_\`!&G_ M`,35R6R\B)I9O#]C'&HRSO>X`^IVU5^T:=_T#M(_\&0_^)H"[?\`2(I[&SMX M))GMW"QJ6)_L1!P/^`TV;X:65])]IN[K9.ZKYBP6\:("`!P,<#BEF;3Y)H'^ MQZ0D<;%I%_M$8<;2,'Y?4@_A75Z=>?VAI\-V$\L2KNVDYQ^/>@3G*.J,'5M1 MU!/$*0P6=NRVR>8C22JN\,,'J1C!I?[;UC_H'6/_`($I_P#%5E:WH]W]MOI; MFR\])6W)<,X"(N<\D]L8'.,8R,UI0ZC9I"BR6FC.ZJ`S?:D^8XY/W*8[*RTN M.BU&^N]5T^.[MK:%!,2IBE5R3Y;<8!^O-=17G:64LU[FWMHA+<77[NYMY`8T M."<9`Z@8/.#\N`*ZS7[YH(%M8RV^8$ML.&V9`P/0L2JCTR3VH(G'5)$=_KDD MDWV33$\R0DKY@&[)'7:.AQW8D*/<\5''X1"Y*A]Y7=C M([<4`NT3930;)5P6N6^MRX_D0*AN/#5G..)9U/;>PE`_!P:XJWU*\_L30[J: M]U)S<:G/%.(YG,CQKYF%P#VVCIZ59FU#47\,Z??/?79@N=81;9HY3YSVK'A6 MV]6X/N/K2-/9R3W-]X]6T(>8L@N;5?O`Y*@>X.67Z@D>PK:T_48=1A,D659< M!XVQE#U_$'J".#VK.\-+J8^WF]^T"U-Q_H0N3F41X&=W?&[.,\XJO?V[:)J$ M=[:(1"^1Y:]/5D^A&67T88_BIF;5W;J:7B%MFB7#<94*1GH2&&,UF?VSK'_0 M/L?_``)3_P"*J3Q4CW6DP7$(\ZW5U=T4_P"L4]/Y_KGM6/I)M].:Y2XLM.&^ M3(BN)U5X_8_*3TQUYXSWH'%>Z7;S4=7O+*>V-C9*)8RA87"'&1C^]70Z=<27 MFFV]S/&(9)HU MPU&WTJ")Y?)90?W9_AY..G3Z=NE`32Y2[K@!T.\R,CRCQG%<]#)>-=6\4FH7 M17)67$I!8[I!D>G^KZ<]?:NAUS_D"7G_`%R-<_#_`,?\7_70_P#H=Q0*'PDN MCF1DM'E::==;6`]ZMPT'V?:&CV!,YZ9ZYYS6K_8?_3])_WXA_\` MB*/[#_Z?I/\`OQ#_`/$4R4XHYN"TT6VBLHXYM2VV-RUS""\1P[9SGU'S'CWI M7M=$,8AC?4(8$O/ML<2/'MCESGY_L/_I^D_P"_$/\`\11_8?\`T_2?]^(?_B*"5R(H13++ MX4E12"(9?+&&!``D&!D>@('X54N#NBW\+R>9Y-R$5MBJ<90]%`'>J4_P#R$[G_`*[_`/M:&D4MQVG//+JVG22W M$TJF-6*22%L.R.2P_!<8]ZZNN3TO_C_T[_KG#_Z+FKK*9%3Y+>6360MYHKZ])^TQ*0\Y92"P!!!]C2PVC7MW?/)>7:".X MV*L,3?\` M7(US\/\`Q_Q?]=#_`.AW%=!KG_($O/\`KD:Y^'_C_B_ZZ'_T.XH*A\)-I'^K MLO\`K[C_`/245;FZW7_84A_]IU4TC_5V7_7W'_Z2BKDLY>UC_CW@_Z^X?\`T,4:;_K]1_Z^S_Z`E5[N>ZO?(B73+J/% MQ&[/(8\`*P)Z,3T%+%+@Z=E,IK0B?[TW_86C_DE:&K_`.KM/^ON+_T* MJ)AO&MI9_L4H8Z@LXA++O*#:">N.Q[U-=375ZUM&NF7,06X1V>0I@`')Z,30 M(KW'_(-U7_K]'\XZHS_\A.Y_Z[_^UH:O7'_(-U7_`*_1_..J,_\`R$[G_KO_ M`.UH:1<1=+_X_P#3O^N^@`>YRN7ZC8@S^AH!WN/U'5 M-/NDMHK>\AED:ZAPJ."3\XI;74K&TO-1BN;N&%_M6=KN`<;$YJS_`&YI'_00 MMO\`OL4?VYI!ZZA;?]]B@CI:QF>=%<1S2PR+)&VK1%64Y!_U?2K5IJ5C:7>H M17-W#"_VHG:[@'&Q*BU76=,DAMQ'?0-MNHF(5QP`PR:O?VYI'_00MO\`OL4# MUML9;7=N;>:Z$R&#^U4;S0?EQA.0RR&[B(5'!/WJM?VYI& M,?VA;?\`?8H_MS2/^@A;?]]B@->Q0N/^0;JO_7Z/YQU1G_Y"=S_UW_\`:T-2 M2:G8RV6HQ1W4322W@**&Y;E.GKTJ"YFB34[W?U'YUUU,BIN<]K-K: M-J0FGN45C'M$1IW_`#\6G_@J?_&NNHH$IV1R20:W5LX2:"!Y$++N&5!/(_"N:@\3W5W/X< M@M]1A>34%/VL+$,J?+W\>G/'>@J,.971T7]NZ;_SV?\`[\/_`(4?V[IO_/9_ M^_#_`.%.!Q74TS.243"U M2^T[4K00?:63$BO\UJ[*<'.",#(K.\C3O^>UE_X*G_QKKJ*`4K;'(F'3O^>] ME_X*G_QKJ+2,0V4$2N7"1JH8C!;`ZU-10*4KE&^UK3M-FBAO+D1239\M2K$O MCKC`YJ>UOK6^MTN+6XCFB?[KHP(-M&]7.^3Y&RR?[9?&<`\)AGD9Q@]L5J:!I,FE-?F2YAG-W=/<_NTVE- MV,KU.1Q7,Z?;V$2^#I?+A5IH6,Q./F(@QEO?/ZU!HD-E/X06&>^M+1IK0Q^= M"I\Z/,@YD]1G;UQWH')-K5_AZG5V^G-9:]J6NRWD)M[F%%90I_=B,'G=GGJ< M\5+#XHT2XG$$5^C2%E7:588+?=!R.,]LU3\)S&XM[^WFL[6-X9_+DEM!^XN/ ME'S*.W&`1ZBJ-J]O)XC\7)(T;+Y4!PQ!'$9_D?RIDO3F& M^BMX7L[>(7:`,BOYA*JW;!P`1Z&D#I6>YV'F1D`[UP>AS2@@C(YKSN]^SW7A M:YN+C3[2"Y@U"*`RV_,,O[R,LT>>@(Z_0UZ!;V\-I;I;P((XHQA5'0"F1*/* MC#\1>)5T.YBB-B+@R*6W>9MQC\#62?B&I.3I`SZ_:/\`[&BBE GRAPHIC 5 g43221kci001.jpg GRAPHIC begin 644 g43221kci001.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_VP!#``H'!P@'!@H("`@+"@H+#A@0#@T- M#AT5%A$8(Q\E)"(?(B$F*S7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$! M`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$" M`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#S.BBBI/I@ MHHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`OV^DR3V MB7)N(8DD9E4/O).,9^ZI]:?_`&*?^?ZV_P"^9?\`XBET/4I;2^CA>[EBM)CY M:O_03N/_!NO_Q- M`N:1E_V*?^?ZV_[YE_\`B*/[%/\`S_6W_?,O_P`16IYJ_P#03N/_``;K_P#$ MT>:O_03N/_!NO_Q-`:?*Y)(P!C)`%`])3-@HHHH`****`-/01:R7I@N50M.`D+21>8JL6')&1VS5^35=.E M8-(UJS!0N3IHZ`8'\?H!3?"2.ESMK5K-=WB>9'H^FB+./,D@"IGT MR3R?84W3=,@AM_M^H8"`!U1AD`'HS#N3CY5[XR<#K(E_JFM7ZV6D1.)'!6-5 M8"5P.V>,?[JX'M2&[="^+)T7,]MIJ?2R('YN5I1;1/PD>FL?06J'_P!!D)K` M71]1N+>>\$6^*"01S2F5<*QZ`G/>I+SPWK&GI*]U8.@AVF7!5O+!Z%L$X!]3 M187*MKFG<6U]"?W>EZ7,>RK;E7/T5L$_AFLQM79&*MI6GJP."#;8(_6K2:7X MDTN`R"WD$(B$[1[ED4QGHY3)^7WQ4J3V?B"(QSKY5TBY##+'`[CNP'=3D@<@ M]J`5O5&?_;/_`%#-._\``?\`^O5Z*[M?L,=U/1H(C]C\UV>41W*LY"D+C`'<_U%.P MY\J5S,_M'2_2T_\`!;_]G4ES=Z?<:9+<2>1)L7R(E2R\ME8@E2#N.`,5+_;5 MI_?TS_P$D_PK1GAGFTBXB6/3Y&G@WQ1QQ,K9)'.#WVDX]R![4B'H<+1115'2 M%%%%`!1110!H:7J[Z:LL9@2X@FQOC?HG)/YFD8U%9W0Y96L;"1I;:-H#( MBF)[>.,.2>Q5FSC`.".PK*NLZGXHG%P"T,#ON5>NQ">/J>F?5JOW@"V$\8&$ M%R6"CH#YY&^'X)\<:8W\*2%F).`!M/)-3'2K-F+'2[LDG))@F MY_\`'J3^R;+_`*!5W_WXE_\`BJ!N2<.4M0(LW@77(H-/^SO]MMQL#LY?!;/! M],CIZUM^)=AD\0IIT2IJ3P0"?<^[S[;8F[RQT#!@,]>.E"S!NIM#BMO/=R0 M@*88!1_$!QR>,]*X>.1X94EBT@':M'2=3 MEDM+!?+3[2WFQI-M#,!&JE0%.,D\#&0#QD'O'+%';:5%2.H(B&"*!:.)<-JV"3:-C/)^P6__`,71JFN3 M:=(L(@B:Y,"XF*!&C![%02`1@'@XZ'%6)@")X\#8UVS%<<$^=$,X]<$C\:P_ M$;%[^)V)9FA&2>I^9A0$5S/4R:***9T!1110`4444`%=AGR:5?10R3,J%(QN0K&RQKN;9 M<(Q`]MY_P!>DG\J-4^[8_\`7HG\ MVH'=WL36=I<65[)'<+M+VEQ_UW/_I0:S;C_6:__P!=/_:H MK2O?^/2X_P"NY_\`2@UFW'^LU_\`ZZ?^U103'^OP*FL_\A$_]N MH?\`8.M__:54-9_Y")_ZY1?^BUJ_<]=0_P"P=;_^TJ"^B_KL4--_X]]1_P"O M7_V=*T'^_-_V"4_DE9^F_P#'OJ/_`%Z_^SI6@_WYO^P2G\DH%+T/_7`_P#HB&D95.@R]_X]+C_K MN?\`TH-9MQ_K-?\`^NG_`+5%:5[_`,>EQ_UW/_I0:S;C_6:__P!=/_:HH)C_ M`%^!6;5VDVF6RLY&"JN]HCD@``9Y]!2#5Y_M,T[0V[":-8FC:/Y-J[<`#/;: M*FO)+*SG$"Z7#)MCC)=Y9,DE`3T;'4U*]M9175Y+]C5HXK2*9(3(VT,WEYY! MS_$>]!>G8;IMW]OOX=/%E#&E[(D,GV6,"0J6'"ECC.0.M:>JP#2[-;Z*"5F. MVS83A6C*",'!`.=W'TK+L[F!DN)[>R2TN+6,30S12ON1@ZX/+$=ZNSW+W!,= MV6N(([%+KR7N.:!JK^3%' M):6DWE)L5I(R6Q^?O4UN]E>QW*?V;%"R6[R*Z22$@CZL11.UG9P6BG3HIFD@ M61G>20$DD^C`=J"]-K"VEX][>,SQQQB.RF1$C7``V.?YDU/I_P#QX6G^Y>_^ MBA2)'`MS%+!`(1/ITSLBL2`=L@XR2>PHT[_CQM?]R\_]%"@3\OZW-:;[\W_7 MRW_H^*L+Q#_Q^0_]B?S:G1WFGV\<_ MV>VN?,EB:,&292!GO@**'O+"XAMQ<6]SYD,0CS'*H!P3S@J?6@K6][%R/[UI M_P!@J;^4M)IW_'C:_P"Y>?\`HH5'!=17-V%@B>.."PFC`=@Q/R.-K_N7G_HH4$O\`K\36F^_-_P!?+?\`H^*L+Q#_`,?D/_7'_P!G:MV;[\W_ M`%\M_P"CXJPO$/\`Q^0_]YE4444SH"BBB@`HHHH`N:98?VC=&` M2%,(S\)N)P.@'=I/_/C=?^!2_P#Q%+]LT[_H$K_X$/5PV@$% MO.?#S"*Z;;`YN&Q(?0<\T%-VW*7G:3_SXW7_`(%+_P#$5-7=;D+,#.W[LGH&YXS4<.G2SRSQ1^&93);CW M4TK11^%9S(K!2OFOG)&1CUXYXJI>+!82+'=Z%Y+.N]0UP_(Z9'Y&@:DGHOS& M6U]I=M(SI87)+1O&&$I,61$\T_."A&X8`(VY MZ=ZPOMFG?]`E?_`AZ/MNG?\`0)7_`,"'H!QN=,^UTD_T6^#O.9`?LQP`75\8 MSR?E`S[UFZ[8+<1RWT:W$"6\:@)/"5W9;^]GK\W3'05E_;=/_P"@2O\`X$/4 M=Q%;&VU/Q/I]A> M1F2"YF$;@,5.#W!%;R^%=.OC:0,'TR]GNY81`K^<6B5"P?:3D.W%D]Y*LD6)HU5MFTIGJ21CGH3-;2 MV$EY%MA!<[&VLA&>N>XH#VL3FJ[1EC3PCX7$]A).6N;C9MWT_V"\2T*P6X)?<"=V-W`X/YT&7+%=?P]"WX9UB M76O'>A*L!AM[&/R(HPQ;:JHW+'N3GKQVKC)_,$AC?>F.U;/]@)% MH2ZL+BX>&0R*'ABW+$RG"K)SE2W'Y]ZE\(6FF:MK%MIM_9O,UQ(Y:43,NU0A M(``[Y'4T&J<8WDME^ESG:*Z6RT.QURR>[MH[FT:*:*W>&%#,"SEOGR2"``O( MJO>>'8+*VAE:],I?4)+-C$@*_)MRZG/(.X8H-/:1O8PJ*Z.;PO%!8W-X;FXE M@@N9;=GAA#>24Z-(,Y4,>G^15>YT?38=$BU)+^X83R2Q1JUN`"R!3S\W`.Z@ M%4BS$HHHIEA1110`4444`:&A:D='UJUU);?[0ULXD6/=MR1TR<5-IFJ'3/$` MU9+)W"L[+$7(^\".N/>LR&:6WD$D,KQN.C(Q!_.K']KZE_T$+K_O\W^-(AQN M:P\2S,0TU@96DLS97+ER&GCR-I)QPRX7GO@9%.B\3201B"*P=(([%[.%1(=R M!VW,Y..6S]!6/_:^I?\`00NO^_S?XT?VOJ7_`$$+K_O\W^-!/LUV+MAJIM=* MNK":SFE^U31RM*LI1@4SCL?[QJY!XH>WL8K!-,8VB^>LL+2L1*DN#@\<%2JD M'U%8W]KZE_T$+K_O\W^-']KZE_T$+K_O\W^-`W!/=%HZCNT2WTO[$^V&Z:X\ MS?RVX`%<8]%'-:-YXG%\=0\W3)5%]>+=MY']3?0=9AU+[&UPT.[;&6*@D@CDX]ZK?VOJ7_`$$+K_O\W^-']KZE M_P!!"Z_[_-_C0')NK;FGI/B*XT6UFBL[5P\ES'.'9B*[:ZMXUE(\LL`"A..5^4>AK-_M?4O^@A=?\`?YO\:/[7U+_H(77_ M`'^;_&@.17O8U+#Q%+87
-----END PRIVACY-ENHANCED MESSAGE-----