EX-99.2 3 a08-13525_1ex99d2.htm EX-99.2

Exhibit 99.2

 

 

HRPT PROPERTIES TRUST

 

First Quarter 2008

 

Supplemental Operating and Financial Data

 

All amounts in this report are unaudited, except for the

December 31, 2007 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

 

2008 Acquisitions and Dispositions Information

25

 

2008 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 3/31/2008)

32

 

Tenants Representing 1% or More of Total Rent

33

 

Three Year Lease Expiration Schedule by Property Type

34

 

Three Year Lease Expiration Schedule by Major Market

35

 

Portfolio Lease Expiration Schedule

36

 

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,

 

·   CHANGES IN FEDERAL, STATE AND LOCAL LEGISLATION, AND

 

·   IF THE AVAILABILITY OF DEBT CAPITAL REMAINS RESTRICTED OR BECOMES MORE RESTRICTED, WE MAY BE UNABLE TO REFINANCE OR REPAY OUR DEBT OBLIGATIONS WHEN THEY BECOME DUE OR ON TERMS WHICH ARE AS FAVORABLE AS WE NOW HAVE.

 

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 AND SALES 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,

 

·   WE MAY BE UNABLE TO MAINTAIN OUR CURRENT RATE OF DISTRIBUTIONS AND FUTURE DISTRIBUTIONS MAY BE SUSPENDED OR PAID AT A LESSER RATE THAN THE DISTRIBUTIONS WE NOW PAY, 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, 2007, UNDER "ITEM 1A. RISK FACTORS."

 

YOU SHOULD NOT PLACE UNDUE RELIANCE UPON ANY 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.

 



 

CORPORATE INFORMATION

 



 

HRPT Properties Trust

Supplemental Operating and Financial Data

March 31, 2008

 

COMPANY PROFILE

 

The Company:

 

HRPT Properties Trust, or HRP, 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 suburban areas and central business districts, or CBDs, of major metropolitan markets.  As of March 31, 2008, we also owned approximately 17 million square feet of leased industrial and commercial lands in Oahu, Hawaii.  We have large concentrations of properties leased to tenants with good credit characteristics, such as the U.S. Government.  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, the S&P REIT Composite Index and the FTSE NAREIT 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, 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 undertake few speculative development projects, and we will sometimes do a build to suit development project.

 

Management:

 

HRP is managed by Reit Management & Research LLC, or RMR.  RMR was founded in 1986 to manage public investments in real estate.  As of March 31, 2008, RMR managed one of the largest portfolios of publicly owned real estate in North America, including nearly 1,300 properties, located in 45 states, the District of Columbia, Puerto Rico and Ontario, Canada.  RMR has approximately 500 employees in its headquarters and regional offices located throughout the Country.  In addition to managing HRP, RMR and its affiliates also manage Hospitality Properties Trust, a publicly traded REIT that owns hotels and travel centers, and Senior Housing Properties Trust, a publicly traded REIT that owns healthcare properties.  An affiliate of RMR, RMR Advisors, is the investment manager of several publicly traded mutual funds, the RMR Funds, which principally invest in securities of real estate companies (excluding securities of companies managed by RMR and its affiliates).  The public companies managed by RMR and its affiliates had combined total market capitalization of approximately $15 billion as of March 31, 2008.  We believe that being managed by RMR is a competitive advantage for HRP because RMR provides HRP with a depth and quality of management and experience which may be unequaled in the real estate industry.  We also believe RMR provides management services to HRP at costs that are lower than HRP 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 3/31/08):

 

Total properties

 

537

 

Total sq. ft. (000s)

 

65,315

 

Percent leased

 

91.6

%

 

Portfolio Concentration by Sq. Ft. (as of 3/31/08):

 

 

 

 

 

Industrial

 

 

 

 

 

Office

 

and Other

 

Total

 

CBD

 

18.6

%

0.3

%

18.9

%

Suburban

 

36.8

%

44.3

%

81.1

%

Total

 

55.4

%

44.6

%

100.0

%

 

Portfolio Concentration by NOI (Q1 2008) (1):

 

 

 

 

 

Industrial

 

 

 

 

 

Office

 

and Other

 

Total

 

CBD

 

31.2

%

0.2

%

31.4

%

Suburban

 

48.7

%

19.9

%

68.6

%

Total

 

79.9

%

20.1

%

100.0

%

 

Portfolio Concentration by Major Market:

 

 

 

3/31/08

 

Q1 2008

 

 

 

Sq. Ft.

 

NOI

 

Metro Philadelphia, PA

 

8.3

%

13.2

%

Oahu, HI

 

27.4

%

10.1

%

Metro Washington, DC

 

4.1

%

9.4

%

Southern California

 

2.2

%

6.9

%

Metro Boston, MA

 

4.7

%

6.6

%

Metro Austin, TX

 

4.2

%

4.8

%

Other Markets

 

49.1

%

49.0

%

Total

 

100.0

%

100.0

%

 


(1)

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

March 31, 2008

 

INVESTOR INFORMATION

 

Board of Trustees

 

Barry M. Portnoy

Managing Trustee

 

Patrick F. Donelan

Independent Trustee

 

William A. Lamkin

Independent Trustee

 

Adam D. Portnoy

Managing Trustee

 

Frederick N. Zeytoonjian

Independent Trustee

 

Senior Management

 

John A. Mannix

President and Chief Operating Officer

 

John C. Popeo

Treasurer, Chief Financial Officer and Secretary

 

David M. Lepore

Senior Vice President

 

Jennifer B. Clark

Senior Vice President

 

Contact Information

 

Investor Relations

HRPT Properties Trust

400 Centre Street

Newton, MA 02458

(t) (617) 332-3990

(f) (617) 332-2261

(e-mail) info@hrpreit.com

(website) www.hrpreit.com

 

Inquiries

 

Financial inquiries should be directed to John C. Popeo, Treasurer and Chief Financial Officer, at (617) 332-3990 or jpopeo@reitmr.com.

 

Investor and media inquiries should be directed to Timothy A. Bonang, Manager of Investor Relations, at (617) 796-8222 or tbonang@hrpreit.com, or Katherine L. Johnston, Investor Relations Analyst, at (617) 796-8222 or kjohnston@hrpreit.com.

 

6



 

HRPT Properties Trust

Supplemental Operating and Financial Data

March 31, 2008

 

RESEARCH COVERAGE

 

Equity Research Coverage

 

Cantor Fitzgerald

Philip Martin

(312) 469-7485

 

Citigroup

Michael Bilerman

(212) 816-1383

 

Ferris, Baker Watts

Charles Place

(410) 659-4657

 

Merrill Lynch

Ian Weissman

(212) 449-6255

 

Morgan Stanley

David Cohen

(212) 761-8564

 

RBC Capital Markets

David Rodgers

(216) 378-7626

 

Raymond James

Paul Puryear

(727) 573-3800

 

Stifel, Nicolaus

John Guinee

(410) 454-5520

 

UBS

James Feldman

(212) 713-4932

 

Debt Research Coverage

 

Citigroup

Thomas Cook

(212) 723-1112

 

Merrill Lynch

John Forrey

(212) 449-1812

 

Wachovia

Thierry Perrin

(704) 715-8455

 

Rating Agencies

 

Moody’s Investors Service

Maria Maslovsky

(212) 553-4831

 

Standard and Poor’s

Linda Phelps

(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

March 31, 2008

 

KEY FINANCIAL DATA

(amounts in thousands, except per share data)

 

 

 

As of and For the Three Months Ended

 

 

 

3/31/2008

 

12/31/2007

 

9/30/2007

 

6/30/2007

 

3/31/2007

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares Outstanding:

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding (at end of period)

 

225,444

 

225,444

 

212,457

 

211,947

 

211,057

 

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

 

254,637

 

254,637

 

241,650

 

241,139

 

240,249

 

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

 

28,180

 

28,180

 

33,180

 

33,180

 

33,180

 

Weighted average common shares and units outstanding - basic

 

225,444

 

222,927

 

212,078

 

211,721

 

210,609

 

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

 

254,637

 

252,120

 

241,271

 

240,914

 

239,802

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Share Data:

 

 

 

 

 

 

 

 

 

 

 

Price at end of period

 

$

6.73

 

$

7.73

 

$

9.89

 

$

10.40

 

$

12.30

 

High during period

 

$

8.56

 

$

10.49

 

$

10.90

 

$

12.72

 

$

13.67

 

Low during period

 

$

6.58

 

$

7.40

 

$

9.06

 

$

10.13

 

$

12.04

 

Annualized dividends paid per share

 

$

0.84

 

$

0.84

 

$

0.84

 

$

0.84

 

$

0.84

 

Annualized dividend yield (at end of period)

 

12.5

%

10.9

%

8.5

%

8.1

%

6.8

%

 

 

 

 

 

 

 

 

 

 

 

 

Market Capitalization:

 

 

 

 

 

 

 

 

 

 

 

Total debt (book value)

 

$

2,911,699

 

$

2,774,160

 

$

2,674,859

 

$

2,614,133

 

$

2,499,305

 

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

 

557,678

 

586,010

 

800,245

 

817,108

 

860,432

 

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

 

1,517,238

 

1,742,682

 

2,101,200

 

2,204,249

 

2,596,001

 

Total market capitalization

 

$

4,986,615

 

$

5,102,852

 

$

5,576,304

 

$

5,635,490

 

$

5,955,738

 

Total debt / total market capitalization

 

58.4

%

54.4

%

48.0

%

46.4

%

42.0

%

 

 

 

 

 

 

 

 

 

 

 

 

Book Capitalization:

 

 

 

 

 

 

 

 

 

 

 

Total debt

 

$

2,911,699

 

$

2,774,160

 

$

2,674,859

 

$

2,614,133

 

$

2,499,305

 

Plus: total stockholders’ equity

 

2,870,279

 

2,902,883

 

2,938,536

 

2,961,698

 

2,979,177

 

Total book capitalization

 

$

5,781,978

 

$

5,677,043

 

$

5,613,395

 

$

5,575,831

 

$

5,478,482

 

Total debt / total book capitalization

 

50.4

%

48.9

%

47.7

%

46.9

%

45.6

%

 

 

 

 

 

 

 

 

 

 

 

 

Selected Balance Sheet Data:

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

5,959,846

 

$

5,859,332

 

$

5,800,512

 

$

5,750,889

 

$

5,636,768

 

Total liabilities

 

$

3,089,567

 

$

2,956,449

 

$

2,861,976

 

$

2,789,191

 

$

2,657,591

 

Gross book value of real estate assets (2)

 

$

6,501,910

 

$

6,367,166

 

$

6,261,302

 

$

6,198,307

 

$

6,022,930

 

Total debt / gross book value of real estate (2)

 

44.8

%

43.6

%

42.7

%

42.2

%

41.5

%

 

 

 

 

 

 

 

 

 

 

 

 

Selected Income Statement Data (3):

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

215,164

 

$

214,006

 

$

211,217

 

$

209,995

 

$

205,050

 

EBITDA (4)

 

$

121,157

 

$

120,608

 

$

119,917

 

$

120,272

 

$

116,930

 

Property net operating income (NOI) (5)

 

$

130,201

 

$

128,785

 

$

128,449

 

$

128,829

 

$

125,049

 

NOI margin (6)

 

60.5

%

60.2

%

60.8

%

61.3

%

61.0

%

Net income

 

$

27,406

 

$

27,479

 

$

32,154

 

$

31,474

 

$

33,148

 

Preferred distributions

 

$

(12,667

)

$

(14,368

)

$

(15,402

)

$

(15,401

)

$

(15,401

)

Excess redemption price paid over carrying value of preferred shares

 

$

 

$

(4,230

)

$

 

$

 

$

 

Net income available for common shareholders

 

$

14,739

 

$

8,881

 

$

16,752

 

$

16,073

 

$

17,747

 

Funds from operations (FFO) (7)

 

$

75,769

 

$

75,269

 

$

78,270

 

$

77,971

 

$

76,659

 

FFO available for common shareholders (7)

 

$

63,102

 

$

60,901

 

$

62,868

 

$

62,570

 

$

61,258

 

Common distributions paid

 

$

47,343

 

$

47,341

 

$

44,509

 

$

44,390

 

$

44,111

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Share Data (1):

 

 

 

 

 

 

 

 

 

 

 

Net income available for common shareholders – basic and diluted

 

$

0.07

 

$

0.04

 

$

0.08

 

$

0.08

 

$

0.08

 

FFO available for common shareholders – basic (7)

 

$

0.28

 

$

0.27

 

$

0.30

 

$

0.30

 

$

0.29

 

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

 

$

0.27

 

$

0.27

 

$

0.29

 

$

0.29

 

$

0.28

 

Common distributions paid

 

$

0.21

 

$

0.21

 

$

0.21

 

$

0.21

 

$

0.21

 

FFO payout ratio

 

75.0

%

77.7

%

70.8

%

70.9

%

72.0

%

 

 

 

 

 

 

 

 

 

 

 

 

Coverage Ratios:

 

 

 

 

 

 

 

 

 

 

 

EBITDA (4) / interest expense

 

2.7

2.7

2.7

2.8

2.9

EBITDA (4) / interest expense and preferred distributions

 

2.1

2.0

2.0

2.1

2.1

 


(1)

 

As of 3/31/2008, we had 15,180 preferred shares outstanding that were convertible into 29,193 common shares. 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)

 

Prior periods reflect amounts previously reported and excludes retroactive adjustments for properties classified in 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

March 31, 2008

 

CONSOLIDATED BALANCE SHEETS

(amounts in thousands, except share data)

 

 

 

As of
March 31,

 

As of
December 31,

 

 

 

2008

 

2007

 

 

 

 

 

(audited)

 

ASSETS

 

 

 

 

 

Real estate properties:

 

 

 

 

 

Land

 

$

1,201,683

 

$

1,189,684

 

Buildings and improvements

 

5,072,208

 

4,966,610

 

 

 

6,273,891

 

6,156,294

 

Accumulated depreciation

 

(847,622

)

(808,216

)

 

 

5,426,269

 

5,348,078

 

Acquired real estate leases

 

162,007

 

150,672

 

Cash and cash equivalents

 

32,065

 

19,879

 

Restricted cash

 

11,543

 

18,027

 

Rents receivable, net of allowance for doubtful accounts of $7,728 and $6,290, respectively

 

202,335

 

197,967

 

Other assets, net

 

125,627

 

124,709

 

Total assets

 

$

5,959,846

 

$

5,859,332

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

Revolving credit facility

 

$

308,000

 

$

140,000

 

Senior unsecured debt, net

 

2,240,144

 

2,239,784

 

Mortgage notes payable, net

 

363,555

 

394,376

 

Accounts payable and accrued expenses

 

81,040

 

89,441

 

Acquired real estate lease obligations

 

43,268

 

41,607

 

Rent collected in advance

 

25,507

 

24,779

 

Security deposits

 

16,724

 

16,063

 

Due to affiliates

 

11,329

 

10,399

 

Total liabilities

 

3,089,567

 

2,956,449

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

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

 

 

 

 

 

Series B preferred shares; 8 3/4% cumulative redeemable at par on or after September 12, 2007; 7,000,000 shares issued and and outstanding, aggregate liquidation preference $175,000

 

169,079

 

169,079

 

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

 

145,015

 

145,015

 

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

 

368,270

 

368,270

 

Common shares of beneficial interest, $0.01 par value: 350,000,000 shares authorized; 225,444,497 shares issued and outstanding

 

2,254

 

2,254

 

Additional paid in capital

 

2,923,455

 

2,923,455

 

Cumulative net income

 

1,855,015

 

1,827,609

 

Cumulative common distributions

 

(2,298,882

)

(2,251,539

)

Cumulative preferred distributions

 

(293,927

)

(281,260

)

Total shareholders’ equity

 

2,870,279

 

2,902,883

 

Total liabilities and shareholders’ equity

 

$

5,959,846

 

$

5,859,332

 

 

10



 

HRPT Properties Trust

Supplemental Operating and Financial Data

March 31, 2008

 

CONSOLIDATED STATEMENTS OF INCOME

(amounts in thousands, except per share data)

 

 

 

For the Three Months Ended

 

 

 

3/31/2008

 

3/31/2007

 

 

 

 

 

 

 

Rental income (1)

 

$

215,164

 

$

204,964

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

Operating expenses

 

84,963

 

79,977

 

Depreciation and amortization

 

48,363

 

43,505

 

General and administrative

 

9,376

 

8,578

 

Total expenses

 

142,702

 

132,060

 

 

 

 

 

 

 

Operating income

 

72,462

 

72,904

 

 

 

 

 

 

 

Interest income

 

332

 

459

 

Interest expense (including amortization of debt discounts, premiums and deferred financing fees of $1,085 and $1,097, respectively)

 

(45,224

)

(40,271

)

Income from continuing operations before income tax expense

 

27,570

 

33,092

 

Income tax expense

 

(164

)

 

Income from continuing operations

 

27,406

 

33,092

 

Income from discontinued operations

 

 

56

 

Net income

 

27,406

 

33,148

 

Preferred distributions

 

(12,667

)

(15,401

)

Net income available for common shareholders

 

$

14,739

 

$

17,747

 

 

 

 

 

 

 

Weighted average common shares outstanding – basic

 

225,444

 

210,609

 

 

 

 

 

 

 

Weighted average common shares outstanding – diluted (2)

 

254,637

 

239,802

 

 

 

 

 

 

 

Earnings per common share:

 

 

 

 

 

Income from continuing operations available for common shareholders – basic and diluted (2) 

 

$

0.07

 

$

0.08

 

Income from discontinued operations – basic and diluted (2)

 

$

 

$

 

Net income available for common shareholders – basic and diluted (2)

 

$

0.07

 

$

0.08

 

 

 

 

 

 

 

Additional Data:

 

 

 

 

 

General and administrative expenses / rental income

 

4.36

%

4.19

%

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

 

0.16

%

0.15

%

 

 

 

 

 

 

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

 

$

1,987

 

$

4,724

 

Lease value amortization (FAS 141) (1)

 

$

(2,513

)

$

(2,447

)

Lease termination fees included in rental income

 

$

1,007

 

$

325

 

Capitalized interest expense

 

$

 

$

226

 

 


(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)

 

As of 3/31/2008, we had 15,180 series D preferred shares outstanding that were convertible into 29,193 common shares. See page 16 for calculations of diluted net income and weighted average common shares outstanding.

 

11



 

HRPT Properties Trust

Supplemental Operating and Financial Data

March 31, 2008

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

(amounts in thousands)

 

 

 

For the Three Months Ended

 

 

 

3/31/2008

 

3/31/2007

 

Cash flows from operating activities:

 

 

 

 

 

Net income

 

$

27,406

 

$

33,148

 

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

 

 

 

 

 

Depreciation

 

39,406

 

35,005

 

Amortization of debt discounts, premiums and deferred financing fees

 

1,085

 

1,097

 

Amortization of acquired real estate leases

 

7,473

 

7,724

 

Other amortization

 

3,997

 

3,229

 

Change in assets and liabilities:

 

 

 

 

 

Decrease in restricted cash

 

6,484

 

7,400

 

Increase in rents receivable and other assets

 

(19,922

)

(24,931

)

Decrease in accounts payable and accrued expenses

 

(6,217

)

(23,620

)

Increase in rent collected in advance

 

728

 

3,340

 

Increase (decrease) in security deposits

 

661

 

(102

)

Increase (decrease) in due to affiliates

 

930

 

(5,260

)

Cash provided by operating activities

 

62,031

 

37,030

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

Real estate acquisitions and improvements

 

(127,168

)

(84,734

)

Cash used for investing activities

 

(127,168

)

(84,734

)

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

Proceeds from issuance of common shares, net

 

 

12,998

 

Proceeds from borrowings

 

188,000

 

120,000

 

Payments on borrowings

 

(50,664

)

(18,163

)

Deferred financing fees

 

(3

)

(7

)

Distributions to common shareholders

 

(47,343

)

(44,111

)

Distributions to preferred shareholders

 

(12,667

)

(17,737

)

Cash provided by financing activities

 

77,323

 

52,980

 

 

 

 

 

 

 

Increase in cash and cash equivalents

 

12,186

 

5,276

 

Cash and cash equivalents at beginning of period

 

19,879

 

17,783

 

Cash and cash equivalents at end of period

 

$

32,065

 

$

23,059

 

 

 

 

 

 

 

Supplemental cash flow information:

 

 

 

 

 

Interest paid (including capitalized interest paid of $0 and $226, respectively)

 

$

50,973

 

$

48,005

 

 

12



 

HRPT Properties Trust

Supplemental Operating and Financial Data

March 31, 2008

 

CALCULATION OF EBITDA

(amounts in thousands)

 

 

 

For the Three Months Ended

 

 

 

3/31/2008

 

3/31/2007

 

 

 

 

 

 

 

Net income

 

$

27,406

 

$

33,148

 

Plus:  interest expense

 

45,224

 

40,271

 

Plus:  income tax expense

 

164

 

 

Plus:  depreciation and amortization

 

48,363

 

43,511

 

EBITDA

 

$

121,157

 

$

116,930

 

 

We compute EBITDA, or earnings before interest, taxes, depreciation and amortization, as net income plus interest expense, income tax expense and depreciation and amortization.  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

March 31, 2008

 

CALCULATION AND RECONCILIATION OF PROPERTY NET OPERATING INCOME (NOI)

(amounts in thousands)

 

 

 

For the Three Months Ended

 

 

 

3/31/2008

 

3/31/2007

 

 

 

 

 

 

 

Calculation of NOI (1):

 

 

 

 

 

Rental income

 

$

215,164

 

$

204,964

 

Operating expenses

 

(84,963

)

(79,977

)

Property net operating income (NOI)

 

$

130,201

 

$

124,987

 

 

 

 

 

 

 

Reconciliation of NOI to Net Income Available for Common Shareholders:

 

 

 

 

 

 

 

 

 

 

 

Property net operating income

 

$

130,201

 

$

124,987

 

Depreciation and amortization

 

(48,363

)

(43,505

)

General and administrative

 

(9,376

)

(8,578

)

Operating income

 

72,462

 

72,904

 

 

 

 

 

 

 

Interest income

 

332

 

459

 

Interest expense

 

(45,224

)

(40,271

)

Income from continuing operations before income tax expense

 

27,570

 

33,092

 

Income tax expense

 

(164

)

 

Income from continuing operations

 

27,406

 

33,092

 

 

 

 

 

 

 

Income from discontinued operations

 

 

56

 

Net income

 

27,406

 

33,148

 

 

 

 

 

 

 

Preferred distributions

 

(12,667

)

(15,401

)

Net income available for common shareholders

 

$

14,739

 

$

17,747

 

 


(1)  Excludes properties classified in discontinued operations.

 

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

March 31, 2008

 

CALCULATION OF FUNDS FROM OPERATIONS (FFO)

(amounts in thousands, except per share data)

 

 

 

For the Three Months Ended

 

 

 

3/31/2008

 

3/31/2007

 

 

 

 

 

 

 

Net income

 

$

27,406

 

$

33,148

 

Plus:   depreciation and amortization

 

48,363

 

43,511

 

FFO

 

75,769

 

76,659

 

Less:   preferred distributions

 

(12,667

)

(15,401

)

FFO available for common shareholders

 

$

63,102

 

$

61,258

 

 

 

 

 

 

 

Weighted average common shares outstanding – basic

 

225,444

 

210,609

 

 

 

 

 

 

 

Weighted average common shares outstanding – diluted (1)

 

254,637

 

239,802

 

 

 

 

 

 

 

FFO available for common shareholders per share – basic

 

$

0.28

 

$

0.29

 

 

 

 

 

 

 

FFO available for common shareholders per share – diluted (1)

 

$

0.27

 

$

0.28

 

 


(1)

 

At 3/31/2008, we had 15,180 series D preferred shares outstanding that were convertible into 29,193 common shares. 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.  However, in the periods presented our FFO calculation matches the NAREIT definition of FFO because there is no loss on early extinguishment of debt.  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 depreciated operating properties, FFO can facilitate a comparison of 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

March 31, 2008

 

CALCULATION OF DILUTED NET INCOME, FFO AND WEIGHTED AVERAGE

COMMON SHARES OUTSTANDING

(amounts in thousands)

 

 

 

For the Three Months Ended

 

 

 

3/31/2008

 

3/31/2007

 

 

 

 

 

 

 

Net income available for common shareholders

 

$

14,739

 

$

17,747

 

Add – Series D convertible preferred distributions (1)

 

6,167

 

6,167

 

Net income available for common shareholders – diluted

 

$

20,906

 

$

23,914

 

 

 

 

 

 

 

FFO available for common shareholders (2)

 

$

63,102

 

$

61,258

 

Add – Series D convertible preferred distributions (1)

 

6,167

 

6,167

 

FFO available for common shareholders – diluted

 

$

69,269

 

$

67,425

 

 

 

 

 

 

 

Weighted average common shares outstanding – basic

 

225,444

 

210,609

 

Effect of dilutive Series D preferred shares (1)

 

29,193

 

29,193

 

Weighted average common shares outstanding – diluted

 

254,637

 

239,802

 

 


(1)          As of 3/31/2008, we had 15,180 series D preferred shares outstanding that were convertible into 29,193 common shares.

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

 

16



HRPT Properties Trust

Supplemental Operating and Financial Data

March 31, 2008

 

SUMMARY RESULTS OF OPERATIONS BY PROPERTY TYPE

(dollars and sq. ft. in thousands)

 

 

 

As of and For the Three Months Ended (1)

 

 

 

3/31/2008

 

3/31/2007

 

 

 

 

 

 

 

Number of Properties:

 

 

 

 

 

 

 

 

 

 

 

Office

 

368

 

359

 

Industrial and Other

 

169

 

148

 

Total

 

537

 

507

 

 

 

 

 

 

 

CBD

 

52

 

50

 

Suburban

 

485

 

457

 

Total

 

537

 

507

 

 

 

 

 

 

 

Square Feet (2):

 

 

 

 

 

 

 

 

 

 

 

Office

 

36,204

 

34,917

 

Industrial and Other

 

29,111

 

25,310

 

Total

 

65,315

 

60,227

 

 

 

 

 

 

 

CBD

 

12,340

 

11,485

 

Suburban

 

52,975

 

48,742

 

Total

 

65,315

 

60,227

 

 

 

 

 

 

 

Percent Leased (3):

 

 

 

 

 

 

 

 

 

 

 

Office

 

89.1

%

90.0

%

Industrial and Other

 

94.8

%

96.6

%

Total

 

91.6

%

92.8

%

 

 

 

 

 

 

CBD

 

90.2

%

89.8

%

Suburban

 

91.9

%

93.5

%

Total

 

91.6

%

92.8

%

 

 

 

 

 

 

Rental Income (4):

 

 

 

 

 

 

 

 

 

 

 

Office

 

$

179,390

 

$

174,510

 

Industrial and Other

 

35,774

 

30,454

 

Total

 

$

215,164

 

$

204,964

 

 

 

 

 

 

 

CBD

 

$

74,262

 

$

70,490

 

Suburban

 

140,902

 

134,474

 

Total

 

$

215,164

 

$

204,964

 

 

 

 

 

 

 

Property Net Operating Income (NOI) (5):

 

 

 

 

 

 

 

 

 

 

 

Office

 

$

104,000

 

$

102,973

 

Industrial and Other

 

26,201

 

22,014

 

Total

 

$

130,201

 

$

124,987

 

 

 

 

 

 

 

CBD

 

$

40,830

 

$

39,166

 

Suburban

 

89,371

 

85,821

 

Total

 

$

130,201

 

$

124,987

 

 

 

 

 

 

 

NOI Margin (6):

 

 

 

 

 

 

 

 

 

 

 

Office

 

58.0

%

59.0

%

Industrial and Other

 

73.2

%

72.3

%

Total

 

60.5

%

61.0

%

 

 

 

 

 

 

CBD

 

55.0

%

55.6

%

Suburban

 

63.4

%

63.8

%

Total

 

60.5

%

61.0

%


(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

March 31, 2008

 

SUMMARY RESULTS OF OPERATIONS BY MAJOR MARKET

(dollars and sq. ft. in thousands)

 

 

 

As of and For the Three Months Ended (1)

 

 

 

 

3/31/2008

 

3/31/2007

 

 

Number of Properties:

 

 

 

 

 

 

Metro Philadelphia, PA

 

21

 

21

 

 

Oahu, HI

 

57

 

56

 

 

Metro Washington, DC

 

20

 

20

 

 

Southern California

 

24

 

24

 

 

Metro Boston, MA

 

39

 

37

 

 

Metro Austin, TX

 

26

 

26

 

 

Other markets

 

350

 

323

 

 

Total

 

537

 

507

 

 

 

 

 

 

 

 

 

Square Feet (2):

 

 

 

 

 

 

Metro Philadelphia, PA

 

5,424

 

5,448

 

 

Oahu, HI

 

17,914

 

17,880

 

 

Metro Washington, DC

 

2,658

 

2,658

 

 

Southern California

 

1,444

 

1,444

 

 

Metro Boston, MA

 

3,100

 

3,027

 

 

Metro Austin, TX

 

2,728

 

2,807

 

 

Other markets

 

32,047

 

26,963

 

 

Total

 

65,315

 

60,227

 

 

 

 

 

 

 

 

 

Percent Leased (3):

 

 

 

 

 

 

Metro Philadelphia, PA

 

90.5

%

88.8

%

 

Oahu, HI

 

95.1

%

97.3

%

 

Metro Washington, DC

 

91.6

%

90.8

%

 

Southern California

 

95.2

%

97.7

%

 

Metro Boston, MA

 

87.1

%

96.1

%

 

Metro Austin, TX

 

89.7

%

94.1

%

 

Other markets

 

90.3

%

90.0

%

 

Total

 

91.6

%

92.8

%

 

 

 

 

 

 

 

 

Rental Income (4):

 

 

 

 

 

 

Metro Philadelphia, PA

 

$

32,084

 

$

31,046

 

Oahu, HI

 

16,863

 

15,353

 

 

Metro Washington, DC

 

20,103

 

19,513

 

 

Southern California

 

12,353

 

12,491

 

 

Metro Boston, MA

 

14,295

 

15,314

 

 

Metro Austin, TX

 

11,395

 

11,111

 

 

Other markets

 

108,071

 

100,136

 

 

Total

 

$

215,164

 

$

204,964

 

 

 

 

 

 

 

 

Property Net Operating Income (NOI) (5):

 

 

 

 

 

 

Metro Philadelphia, PA

 

$

17,154

 

$

15,975

 

Oahu, HI

 

13,159

 

12,299

 

 

Metro Washington, DC

 

12,201

 

12,329

 

 

Southern California

 

9,022

 

9,245

 

 

Metro Boston, MA

 

8,637

 

10,001

 

 

Metro Austin, TX

 

6,279

 

5,762

 

 

Other markets

 

63,749

 

59,376

 

 

Total

 

$

130,201

 

$

124,987

 

 

 

 

 

 

 

 

NOI Margin (6):

 

 

 

 

 

 

Metro Philadelphia, PA

 

53.5

%

51.5

%

 

Oahu, HI

 

78.0

%

80.1

%

 

Metro Washington, DC

 

60.7

%

63.2

%

 

Southern California

 

73.0

%

74.0

%

 

Metro Boston, MA

 

60.4

%

65.3

%

 

Metro Austin, TX

 

55.1

%

51.9

%

 

Other markets

 

59.0

%

59.3

%

 

Total

 

60.5

%

61.0

%

 

 


(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

March 31, 2008

 

SAME PROPERTY RESULTS AND ANALYSIS BY PROPERTY TYPE

(dollars and sq. ft. in thousands)

 

 

 

As of and For the Three Months Ended (1)

 

 

 

3/31/2008

 

3/31/2007

 

Office:

 

 

 

 

 

Properties

 

355

 

355

 

Total sq. ft.

 

34,520

 

34,520

 

Percent leased (2)

 

88.8

%

89.9

%

Rental income (3)

 

$

173,666

 

$

174,368

 

Property net operating income (NOI) (4)

 

$

99,956

 

$

102,866

 

NOI % growth

 

-2.8

%

 

 

 

 

 

 

 

 

Industrial and Other:

 

 

 

 

 

Properties

 

148

 

148

 

Total sq. ft.

 

25,144

 

25,144

 

Percent leased (2)

 

94.3

%

96.7

%

Rental income (3)

 

$

31,369

 

$

30,454

 

Property net operating income (NOI) (4)

 

$

22,444

 

$

22,014

 

NOI % growth

 

2.0

%

 

 

 

 

 

 

 

 

CBD:

 

 

 

 

 

Properties

 

50

 

50

 

Total sq. ft.

 

11,461

 

11,461

 

Percent leased (2)

 

90.2

%

89.8

%

Rental income (3)

 

$

71,556

 

$

70,491

 

Property net operating income (NOI) (4)

 

$

39,183

 

$

39,166

 

NOI % growth

 

0.0

%

 

 

 

 

 

 

 

 

Suburban:

 

 

 

 

 

Properties

 

453

 

453

 

Total sq. ft.

 

48,203

 

48,203

 

Percent leased (2)

 

91.4

%

93.5

%

Rental income (3)

 

$

133,479

 

$

134,331

 

Property net operating income (NOI) (4)

 

$

83,217

 

$

85,714

 

NOI % growth

 

-2.9

%

 

 

 

 

 

 

 

 

Total:

 

 

 

 

 

Properties

 

503

 

503

 

Total sq. ft.

 

59,664

 

59,664

 

Percent leased (2)

 

91.1

%

92.8

%

Rental income (3)

 

$

205,035

 

$

204,822

 

Property net operating income (NOI) (4)

 

$

122,400

 

$

124,880

 

NOI % growth

 

-2.0

%

 

 

 


(1)

 

Based on properties owned continuously since 1/1/2007 and excludes properties classified in discontinued operations.

(2)

 

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.

(3)

 

Includes some triple net lease rental income.

(4)

 

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

March 31, 2008

 

SAME PROPERTY RESULTS AND ANALYSIS BY MAJOR MARKET

(dollars and sq. ft. in thousands)

 

 

 

As of and For the Three Months Ended (1)

 

 

 

3/31/2008

 

3/31/2007

 

Metro Philadelphia, PA:

 

 

 

 

 

Properties

 

21

 

21

 

Total sq. ft.

 

5,424

 

5,424

 

Percent leased (2)

 

90.5

%

88.8

%

Rental income (3)

 

$

32,084

 

$

31,046

 

Property net operating income (NOI) (4)

 

$

17,154

 

$

15,975

 

NOI % growth

 

7.4

%

 

 

 

 

 

 

 

 

Oahu, HI:

 

 

 

 

 

Properties

 

56

 

56

 

Total sq. ft.

 

17,793

 

17,793

 

Percent leased (2)

 

95.6

%

97.5

%

Rental income (3)

 

$

16,746

 

$

15,353

 

Property net operating income (NOI) (4)

 

$

13,217

 

$

12,300

 

NOI % growth

 

7.5

%

 

 

 

 

 

 

 

 

Metro Washington, D.C.:

 

 

 

 

 

Properties

 

20

 

20

 

Total sq. ft.

 

2,658

 

2,658

 

Percent leased (2)

 

91.6

%

90.8

%

Rental income (3)

 

$

20,103

 

$

19,513

 

Property net operating income (NOI) (4)

 

$

12,201

 

$

12,329

 

NOI % growth

 

-1.0

%

 

 

 

 

 

 

 

 

Southern California:

 

 

 

 

 

Properties

 

24

 

24

 

Total sq. ft.

 

1,444

 

1,444

 

Percent leased (2)

 

95.2

%

97.7

%

Rental income (3)

 

$

12,353

 

$

12,491

 

Property net operating income (NOI) (4)

 

$

9,022

 

$

9,245

 

NOI % growth

 

-2.4

%

 

 

 

 

 

 

 

 

Metro Boston, MA:

 

 

 

 

 

Properties

 

36

 

36

 

Total sq. ft.

 

2,739

 

2,739

 

Percent leased (2)

 

85.3

%

95.7

%

Rental income (3)

 

$

13,211

 

$

15,301

 

Property net operating income (NOI) (4)

 

$

7,630

 

$

9,991

 

NOI % growth

 

-23.6

%

 

 

 

 

 

 

 

 

Metro Austin, TX:

 

 

 

 

 

Properties

 

26

 

26

 

Total sq. ft.

 

2,728

 

2,728

 

Percent leased (2)

 

89.7

%

94.1

%

Rental income (3)

 

$

11,395

 

$

11,111

 

Property net operating income (NOI) (4)

 

$

6,279

 

$

5,762

 

NOI % growth

 

9.0

%

 

 

 

 

 

 

 

 

Other Markets:

 

 

 

 

 

Properties

 

320

 

320

 

Total sq. ft.

 

26,878

 

26,878

 

Percent leased (2)

 

88.8

%

90.0

%

Rental income (3)

 

$

99,143

 

$

100,007

 

Property net operating income (NOI) (4)

 

$

56,897

 

$

59,278

 

NOI % growth

 

-4.0

%

 

 

 

 

 

 

 

 

Total:

 

 

 

 

 

Properties

 

503

 

503

 

Total sq. ft.

 

59,664

 

59,664

 

Percent leased (2)

 

91.1

%

92.8

%

Rental income (3)

 

$

205,035

 

$

204,822

 

Property net operating income (NOI) (4)

 

$

122,400

 

$

124,880

 

NOI % growth

 

-2.0

%

 

 

 


(1)

 

Based on properties owned continuously since 1/1/2007 and excludes properties classified in discontinued operations.

(2)

 

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.

(3)

 

Includes some triple net lease rental income.

(4)

 

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

March 31, 2008

 

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   Two properties in Richland, WA

 

8.000

%

8.000

%

$

1,891

 

11/15/2008

 

$

1,004

 

0.6

 

Secured debt   One property in Buffalo, NY

 

5.170

%

5.170

%

1,317

 

1/1/2009

 

134

 

0.8

 

Secured debt   See note (2)

 

6.814

%

7.842

%

237,759

 

1/31/2011

 

225,547

 

2.8

 

Secured debt   One property in Bannockburn, IL

 

8.050

%

5.240

%

24,695

 

6/1/2012

 

22,719

 

4.2

 

Secured debt   Two properties in Rochester, NY

 

6.000

%

6.000

%

5,189

 

10/11/2012

 

4,507

 

4.5

 

Secured debt   One property in Decatur, GA

 

6.500

%

6.500

%

4,507

 

1/11/2013

 

4,137

 

4.8

 

Secured debt   One property in Macon, GA

 

4.950

%

6.280

%

13,654

 

5/11/2014

 

11,930

 

6.1

 

Secured debt   One property in Birmingham, AL

 

7.360

%

5.610

%

13,229

 

8/1/2016

 

9,281

 

8.3

 

Secured debt   One property in Syracuse, NY

 

7.310

%

6.030

%

4,290

 

1/1/2022

 

 

13.8

 

Secured debt   One property in Syracuse, NY

 

7.850

%

6.030

%

2,090

 

1/1/2022

 

 

13.8

 

Secured debt   One property in North Haven, CT

 

6.750

%

5.240

%

4,950

 

3/1/2022

 

 

13.9

 

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

 

5.710

%

5.240

%

9,243

 

3/1/2026

 

 

17.9

 

Secured debt   One property in Philadelphia, PA (4)

 

6.794

%

7.383

%

40,963

 

1/1/2029

 

2,478

 

20.8

 

Total / weighted average secured fixed rate debt

 

6.813

%

7.289

%

$

363,777

 

 

 

$

281,737

 

6.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Floating Rate Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

Revolving credit facility (LIBOR + 55 bps) (5)

 

3.946

%

3.946

%

$

308,000

 

8/22/2010

 

$

308,000

 

2.4

 

Senior notes due 2011 (3-MONTH LIBOR + 60 bps) (6)

 

5.179

%

5.179

%

200,000

 

3/16/2011

 

200,000

 

3.0

 

Total / weighted average unsecured floating rate debt

 

4.431

%

4.431

%

$

508,000

 

 

 

$

508,000

 

2.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Fixed Rate Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior notes due 2010

 

8.875

%

9.000

%

$

30,000

 

8/1/2010

 

$

30,000

 

2.3

 

Senior notes due 2010

 

8.625

%

8.770

%

20,000

 

10/1/2010

 

20,000

 

2.5

 

Senior notes due 2012

 

6.950

%

7.179

%

200,000

 

4/1/2012

 

200,000

 

4.0

 

Senior notes due 2013

 

6.500

%

6.693

%

200,000

 

1/15/2013

 

200,000

 

4.8

 

Senior notes due 2014

 

5.750

%

5.828

%

250,000

 

2/15/2014

 

250,000

 

5.9

 

Senior notes due 2015

 

6.400

%

6.601

%

200,000

 

2/15/2015

 

200,000

 

6.9

 

Senior notes due 2015

 

5.750

%

5.790

%

250,000

 

11/1/2015

 

250,000

 

7.6

 

Senior notes due 2016

 

6.250

%

6.470

%

400,000

 

8/15/2016

 

400,000

 

8.4

 

Senior notes due 2017

 

6.250

%

6.279

%

250,000

 

6/15/2017

 

250,000

 

9.2

 

Senior notes due 2018

 

6.650

%

6.768

%

250,000

 

1/15/2018

 

250,000

 

9.8

 

Total / weighted average unsecured fixed rate debt

 

6.346

%

6.485

%

$

2,050,000

 

 

 

$

2,050,000

 

7.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / weighted average unsecured debt

 

5.966

%

6.077

%

$

2,558,000

 

 

 

$

2,558,000

 

6.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / weighted average debt

 

6.071

%

6.228

%

$

2,921,777

 

 

 

$

2,839,737

 

6.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summary Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / weighted average secured fixed rate debt

 

6.813

%

7.289

%

$

363,777

 

 

 

$

281,737

 

6.0

 

Total / weighted average unsecured floating rate debt

 

4.431

%

4.431

%

508,000

 

 

 

508,000

 

2.6

 

Total / weighted average unsecured fixed rate debt

 

6.346

%

6.485

%

2,050,000

 

 

 

2,050,000

 

7.2

 

Total / weighted average debt

 

6.071

%

6.228

%

$

2,921,777

(7)

 

 

$

2,839,737

 

6.2

 

 


(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 1/31/2011. 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.

(5)

 

Interest rate is weighted average based on amounts outstanding during 2008. Interest rate on amounts outstanding as of 3/31/2008 is 3.3%.

(6)

 

The notes became prepayable, at par, on September 16, 2006. Interest rate is weighted average based on amounts outstanding during 2008. Interest rate on amounts outstanding as of 3/31/2008 is 3.4%.

(7)

 

Total debt as of 3/31/2008, net of unamortized premiums and discounts, equals $2,911,699.

 

21



 

HRPT Properties Trust

Supplemental Operating and Financial Data

March 31, 2008

 

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

 

2008

 

$

8,175

 

$

 

$

 

$

8,175

 

6.8

%

2009

 

7,455

 

 

 

7,455

 

6.8

%

2010

 

7,841

 

308,000

 

50,000

 

365,841

 

4.7

%

2011

 

229,400

 

200,000

 

 

429,400

 

6.1

%

2012

 

30,566

 

 

200,000

 

230,566

 

7.0

%

2013

 

7,243

 

 

200,000

 

207,243

 

6.5

%

2014

 

15,027

 

 

250,000

 

265,027

 

5.7

%

2015

 

3,200

 

 

450,000

 

453,200

 

6.0

%

2016

 

12,490

 

 

400,000

 

412,490

 

6.3

%

2017

 

3,002

 

 

250,000

 

253,002

 

6.3

%

2018 and thereafter

 

39,378

 

 

250,000

 

289,378

 

6.7

%

Total

 

$

363,777

 

$

508,000

 

$

2,050,000

 

$

2,921,777

 

6.1

%

Percent

 

12.4

%

17.4

%

70.2

%

100.0

%

 

 

 


(1)  Total debt as of 3/31/2008, net of unamortized premiums and discounts, equals $2,911,699.

 

22



 

HRPT Properties Trust

Supplemental Operating and Financial Data

March 31, 2008

 

LEVERAGE RATIOS, COVERAGE RATIOS AND PUBLIC DEBT COVENANTS

 

 

 

As of and For the Three Months Ended

 

 

 

3/31/2008

 

12/31/2007

 

9/30/2007

 

6/30/2007

 

3/31/2007

 

Leverage Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total debt / total assets

 

48.9

%

47.3

%

46.1

%

45.5

%

44.3

%

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

 

44.8

%

43.6

%

42.7

%

42.2

%

41.5

%

Total debt / total market capitalization

 

58.4

%

54.4

%

48.0

%

46.4

%

42.0

%

Total debt / total book capitalization

 

50.4

%

48.9

%

47.7

%

46.9

%

45.6

%

Secured debt / total assets

 

6.1

%

6.7

%

6.9

%

7.1

%

7.3

%

Variable rate debt / total debt

 

17.4

%

12.3

%

8.9

%

15.8

%

21.8

%

Variable rate debt / total assets

 

8.5

%

5.8

%

4.1

%

7.2

%

9.7

%

 

 

 

 

 

 

 

 

 

 

 

 

Coverage Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA / interest expense

 

2.7

x

2.7

x

2.7

x

2.8

x

2.9

x

EBITDA / interest expense + preferred distributions

 

2.1

x

2.0

x

2.0

x

2.1

x

2.1

x

 

 

 

 

 

 

 

 

 

 

 

 

Public Debt Covenants (2):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt / adjusted total assets (maximum 60%)

 

43.7

%

42.6

%

41.7

%

41.3

%

40.4

%

Secured debt / adjusted total assets (maximum 40%)

 

5.5

%

6.1

%

6.2

%

6.5

%

6.7

%

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

 

2.6

x

2.7

x

2.8

x

2.9

x

2.9

x

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

 

229.0

%

234.9

%

241.2

%

244.6

%

251.3

%

 


(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

March 31, 2008

 

TENANT IMPROVEMENTS, LEASING COSTS AND CAPITAL IMPROVEMENTS

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

 

 

 

For the Three Months Ended

 

 

 

3/31/2008

 

12/31/2007

 

9/30/2007

 

6/30/2007

 

3/31/2007

 

Tenant improvements (TI)

 

$

5,178

 

$

20,714

 

$

9,651

 

$

16,015

 

$

12,629

 

Leasing costs (LC)

 

3,859

 

3,156

 

6,876

 

7,167

 

4,253

 

Total TI and LC

 

9,037

 

23,870

 

16,527

 

23,182

 

16,882

 

 

 

 

 

 

 

 

 

 

 

 

 

Recurring building improvements (1)

 

1,789

 

5,893

 

3,048

 

3,089

 

1,592

 

Development, redevelopment and other activities (2)

 

3,491

 

6,957

 

5,568

 

15,883

 

7,302

 

Total capital improvements, including TI and LC

 

$

14,317

 

$

36,720

 

$

25,143

 

$

42,154

 

$

25,776

 

 

 

 

 

 

 

 

 

 

 

 

 

Sq. ft. beginning of period

 

64,456

 

63,928

 

63,571

 

60,251

 

59,865

 

Sq. ft. end of period

 

65,315

 

64,456

 

63,928

 

63,571

 

60,251

 

Average sq. ft. during period

 

64,886

 

64,192

 

63,750

 

61,911

 

60,058

 

 

 

 

 

 

 

 

 

 

 

 

 

Recurring building improvements per average sq. ft. during period

 

$

0.03

 

$

0.09

 

$

0.05

 

$

0.05

 

$

0.03

 

 


(1)

 

Building improvements generally include recurring expenditures that we believe are necessary to maintain the value of our properties.

(2)

 

Development, redevelopment and other activities generally include non-recurring expenditures or expenditures that we believe increase the value of our existing properties.

 

24



 

HRPT Properties Trust

Supplemental Operating and Financial Data

March 31, 2008

 

2008 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/Other

 

Properties

 

Sq. Ft.

 

Price (1)

 

Sq. Ft.

 

Rate (2)

 

Term (3)

 

Leased (4)

 

Major Tenant

 

Feb-08

 

Cleveland, OH

 

Office

 

2

 

878

 

$

123,700

 

$

140.89

 

9.0

%

8.2

 

90.7

%

Jones Day

 

 

 

Total / Weighted Average

 

 

 

2

 

878

 

$

123,700

 

$

140.89

 

9.0

%

8.2

 

90.7

%

 

 

 

Dispositions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sale Price

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Original

 

Multiple

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Original

 

Sale

 

Purchase

 

of Original

 

Book

 

Date

 

 

 

Office/

 

Number of

 

 

 

Sale

 

Purchase

 

Price (1)/

 

Price (1)/

 

Purchase

 

Gain (Loss)

 

Sold

 

Location

 

Industrial/Other

 

Properties

 

Sq. Ft.

 

Price (1)

 

Price (1)

 

Sq. Ft.

 

Sq. Ft.

 

Price

 

on Sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

There were no dispositions during the three months ended March 31, 2008.

 

 


(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 on the date of acquisition.

(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

March 31, 2008

 

2008 FINANCING ACTIVITIES

(amounts in thousands)

 

 

 

For the Three
Months Ended

 

 

 

3/31/2008

 

Debt Transactions (1):

 

 

 

New debt raised

 

$

 

New debt assumed as part of acquisitions

 

$

 

Total new debt

 

 

 

 

 

 

Debt retired

 

$

(28,600

)

Net debt

 

$

(28,600

)

 

 

 

 

Equity Transactions:

 

 

 

New common shares issued

 

 

New common equity raised, net

 

$

 

 

 

 

 

New preferred shares issued

 

 

New preferred equity raised, net

 

$

 

Total new equity

 

$

 

 

 

 

 

Preferred equity retired

 

$

 

Net equity

 

$

 

 


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

 

26



 

PORTFOLIO AND LEASING INFORMATION

 



 

HRPT Properties Trust

Supplemental Operating and Financial Data

March 31, 2008

 

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

(sq. ft. in thousands)

 

 

 

Metro

 

 

 

Metro

 

Southern

 

Metro

 

Metro

 

Other

 

 

 

 

 

Philadelphia, PA

 

Oahu, HI

 

Washington, DC

 

California

 

Boston, MA

 

Austin, TX

 

Markets

 

Total

 

Square Feet:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

5,424

 

 

2,658

 

1,444

 

3,100

 

1,492

 

22,086

 

36,204

 

Industrial and Other

 

 

17,914

 

 

 

 

1,236

 

9,961

 

29,111

 

Total

 

5,424

 

17,914

 

2,658

 

1,444

 

3,100

 

2,728

 

32,047

 

65,315

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CBD

 

4,570

 

158

 

892

 

331

 

523

 

185

 

5,681

 

12,340

 

Suburban

 

854

 

17,756

 

1,766

 

1,113

 

2,577

 

2,543

 

26,366

 

52,975

 

Total

 

5,424

 

17,914

 

2,658

 

1,444

 

3,100

 

2,728

 

32,047

 

65,315

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

11

 

 

1,230

 

509

 

211

 

15

 

3,516

 

5,492

 

Medical related tenants (1)

 

1,125

 

 

359

 

573

 

1,366

 

360

 

3,490

 

7,273

 

Land leases (1)

 

 

16,636

 

 

 

 

 

 

16,636

 

Other investment grade tenants (1)(2)

 

1,833

 

2

 

58

 

77

 

312

 

216

 

7,337

 

9,835

 

Other tenants (1)

 

1,940

 

402

 

788

 

216

 

810

 

1,857

 

14,594

 

20,607

 

Vacant

 

515

 

874

 

223

 

69

 

401

 

280

 

3,110

 

5,472

 

Total

 

5,424

 

17,914

 

2,658

 

1,444

 

3,100

 

2,728

 

32,047

 

65,315

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percent by Major Market:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

15

%

0

%

7

%

4

%

9

%

4

%

61

%

100

%

Industrial and Other

 

0

%

62

%

0

%

0

%

0

%

4

%

34

%

100

%

Total

 

9

%

27

%

4

%

2

%

5

%

4

%

49

%

100

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CBD

 

37

%

1

%

7

%

3

%

4

%

2

%

46

%

100

%

Suburban

 

2

%

33

%

3

%

2

%

5

%

5

%

50

%

100

%

Total

 

9

%

27

%

4

%

2

%

5

%

4

%

49

%

100

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government and other government tenants

 

0

%

0

%

22

%

9

%

4

%

0

%

65

%

100

%

Medical related tenants

 

15

%

0

%

5

%

8

%

19

%

5

%

48

%

100

%

Land leases

 

0

%

100

%

0

%

0

%

0

%

0

%

0

%

100

%

Other investment grade tenants (2)

 

19

%

0

%

1

%

1

%

3

%

2

%

74

%

100

%

Other tenants

 

9

%

2

%

4

%

1

%

4

%

9

%

71

%

100

%

Vacant

 

9

%

16

%

4

%

1

%

7

%

5

%

58

%

100

%

Total

 

9

%

27

%

4

%

2

%

5

%

4

%

49

%

100

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percent by Property Type and Tenant:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

100

%

0

%

100

%

100

%

100

%

55

%

69

%

55

%

Industrial and Other

 

0

%

100

%

0

%

0

%

0

%

45

%

31

%

45

%

Total

 

100

%

100

%

100

%

100

%

100

%

100

%

100

%

100

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CBD

 

84

%

1

%

34

%

23

%

17

%

7

%

18

%

19

%

Suburban

 

16

%

99

%

66

%

77

%

83

%

93

%

82

%

81

%

Total

 

100

%

100

%

100

%

100

%

100

%

100

%

100

%

100

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government and other government tenants

 

0

%

0

%

46

%

35

%

7

%

1

%

11

%

8

%

Medical related tenants

 

21

%

0

%

14

%

40

%

44

%

13

%

11

%

11

%

Land leases

 

0

%

93

%

0

%

0

%

0

%

0

%

0

%

26

%

Other investment grade tenants (2)

 

34

%

0

%

2

%

5

%

10

%

8

%

23

%

15

%

Other tenants

 

35

%

2

%

30

%

15

%

26

%

68

%

45

%

32

%

Vacant

 

10

%

5

%

8

%

5

%

13

%

10

%

10

%

8

%

Total

 

100

%

100

%

100

%

100

%

100

%

100

%

100

%

100

%

 


(1)  Sq. ft. is pursuant to signed leases as of 3/31/2008, 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

March 31, 2008

 

PORTFOLIO SUMMARY BY PROPERTY TYPE, TENANT AND MAJOR MARKET (ANNUALIZED RENTAL INCOME)

(dollars in thousands)

 

 

 

Metro

 

 

 

Metro

 

Southern

 

Metro

 

Metro

 

Other

 

 

 

 

 

Philadelphia, PA

 

Oahu, HI

 

Washington, DC

 

California

 

Boston, MA

 

Austin, TX

 

Markets

 

Total

 

Annualized Rental Income (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

$

126,585

 

$

 

$

80,876

 

$

50,771

 

$

60,751

 

$

31,880

 

$

386,200

 

$

737,063

 

Industrial and Other

 

 

66,745

 

 

 

 

13,159

 

63,036

 

142,940

 

Total

 

$

126,585

 

$

66,745

 

$

80,876

 

$

50,771

 

$

60,751

 

$

45,039

 

$

449,236

 

$

880,003

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CBD

 

$

114,422

 

$

1,255

 

$

37,404

 

$

22,081

 

$

20,144

 

$

5,201

 

$

108,348

 

$

308,855

 

Suburban

 

12,163

 

65,490

 

43,472

 

28,690

 

40,607

 

39,838

 

340,888

 

571,148

 

Total

 

$

126,585

 

$

66,745

 

$

80,876

 

$

50,771

 

$

60,751

 

$

45,039

 

$

449,236

 

$

880,003

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government and other government tenants

 

$

249

 

$

 

$

39,847

 

$

10,902

 

$

5,308

 

$

250

 

$

64,766

 

$

121,322

 

Medical related tenants

 

23,861

 

 

13,797

 

32,853

 

29,324

 

9,838

 

61,440

 

171,113

 

Land leases

 

 

60,453

 

 

 

 

 

 

60,453

 

Other investment grade tenants (2)

 

51,273

 

258

 

2,057

 

1,946

 

7,476

 

3,366

 

123,410

 

189,786

 

Other tenants

 

51,202

 

6,034

 

25,175

 

5,070

 

18,643

 

31,585

 

199,620

 

337,329

 

Total

 

$

126,585

 

$

66,745

 

$

80,876

 

$

50,771

 

$

60,751

 

$

45,039

 

$

449,236

 

$

880,003

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percent by Major Market:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

17

%

0

%

11

%

7

%

8

%

4

%

53

%

100

%

Industrial and Other

 

0

%

47

%

0

%

0

%

0

%

9

%

44

%

100

%

Total

 

14

%

8

%

9

%

6

%

7

%

5

%

51

%

100

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CBD

 

37

%

0

%

12

%

7

%

7

%

2

%

35

%

100

%

Suburban

 

2

%

11

%

8

%

5

%

7

%

7

%

60

%

100

%

Total

 

14

%

8

%

9

%

6

%

7

%

5

%

51

%

100

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government and other government tenants

 

0

%

0

%

33

%

9

%

4

%

0

%

54

%

100

%

Medical related tenants

 

14

%

0

%

8

%

19

%

17

%

6

%

36

%

100

%

Land leases

 

0

%

100

%

0

%

0

%

0

%

0

%

0

%

100

%

Other investment grade tenants (2)

 

27

%

0

%

1

%

1

%

4

%

2

%

65

%

100

%

Other tenants

 

15

%

2

%

7

%

2

%

6

%

9

%

59

%

100

%

Total

 

14

%

8

%

9

%

6

%

7

%

5

%

51

%

100

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percent by Property Type and Tenant:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

100

%

0

%

100

%

100

%

100

%

71

%

86

%

84

%

Industrial and Other

 

0

%

100

%

0

%

0

%

0

%

29

%

14

%

16

%

Total

 

100

%

100

%

100

%

100

%

100

%

100

%

100

%

100

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CBD

 

90

%

2

%

46

%

43

%

33

%

12

%

24

%

35

%

Suburban

 

10

%

98

%

54

%

57

%

67

%

88

%

76

%

65

%

Total

 

100

%

100

%

100

%

100

%

100

%

100

%

100

%

100

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government and other government tenants

 

0

%

0

%

49

%

21

%

9

%

1

%

15

%

14

%

Medical related tenants

 

19

%

0

%

17

%

65

%

48

%

22

%

14

%

19

%

Land leases

 

0

%

91

%

0

%

0

%

0

%

0

%

0

%

7

%

Other investment grade tenants (2)

 

41

%

0

%

3

%

4

%

12

%

7

%

27

%

22

%

Other tenants

 

40

%

9

%

31

%

10

%

31

%

70

%

44

%

38

%

Total

 

100

%

100

%

100

%

100

%

100

%

100

%

100

%

100

%

 


(1)  Annualized rental income is rents pursuant to signed leases as of 3/31/2008, 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

March 31, 2008

 

SUMMARY OF PROPERTIES BY MAJOR MARKET

(dollars and sq. ft. in thousands)

 

 

 

As of 3/31/2008

 

Annualized

 

% of Annualized

 

Market

 

Properties

 

Sq. Ft.

 

% Sq. Ft.

 

Rental Income (1)

 

Rental Income (1)

 

Metro Philadelphia, PA

 

21

 

5,424

 

8.3

%

$

126,585

 

14.4

%

Oahu, HI

 

57

 

17,914

 

27.4

%

66,745

 

7.6

%

Metro Washington, DC

 

20

 

2,658

 

4.1

%

80,876

 

9.2

%

Southern California

 

24

 

1,444

 

2.2

%

50,771

 

5.8

%

Metro Boston, MA

 

39

 

3,100

 

4.7

%

60,751

 

6.9

%

Metro Austin, TX

 

26

 

2,728

 

4.2

%

45,039

 

5.1

%

Other markets

 

350

 

32,047

 

49.1

%

449,236

 

51.0

%

Total

 

537

 

65,315

 

100.0

%

$

880,003

 

100.0

%

 

 

 

Percent NOI For the Three Months Ended (2)

 

 

 

3/31/2008

 

12/31/2007

 

9/30/2007

 

6/30/2007

 

3/31/2007

 

Metro Philadelphia, PA

 

13.2

%

12.4

%

12.8

%

12.7

%

12.8

%

Oahu, HI

 

10.1

%

9.6

%

10.1

%

9.9

%

9.8

%

Metro Washington, DC

 

9.4

%

9.6

%

9.5

%

9.6

%

9.9

%

Southern California

 

6.9

%

6.7

%

6.9

%

7.0

%

7.4

%

Metro Boston, MA

 

6.6

%

8.6

%

8.3

%

8.3

%

8.0

%

Metro Austin, TX

 

4.8

%

4.2

%

4.5

%

4.0

%

4.6

%

Other markets

 

49.0

%

48.9

%

47.9

%

48.5

%

47.5

%

Total

 

100.0

%

100.0

%

100.0

%

100.0

%

100.0

%

 


(1)

 

Annualized rental income is rents pursuant to signed leases as of 3/31/2008, plus expense reimbursements; includes some triple net lease rents and excludes lease value amortization.

(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. Prior periods reflect amounts previously reported and excludes retroactive adjustments for properties reclassified in discontinued operations in 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 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

March 31, 2008

 

LEASING SUMMARY

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

 

 

 

As of and For the Three Months Ended (1)

 

 

 

3/31/2008

 

12/31/2007

 

9/30/2007

 

6/30/2007

 

3/31/2007

 

Properties

 

537

 

535

 

530

 

524

 

508

 

Total sq. ft. (2)

 

65,315

 

64,456

 

63,928

 

63,571

 

60,251

 

Percentage leased

 

91.6

%

92.9

%

92.8

%

92.9

%

92.8

%

 

 

 

 

 

 

 

 

 

 

 

 

Leasing Activity (sq. ft.):

 

 

 

 

 

 

 

 

 

 

 

New leases

 

273

 

405

 

248

 

814

 

410

 

Renewals

 

553

 

833

 

1,235

 

1,107

 

654

 

Total

 

826

 

1,238

 

1,483

 

1,921

 

1,064

 

 

 

 

 

 

 

 

 

 

 

 

 

% Change in GAAP Rent (3):

 

 

 

 

 

 

 

 

 

 

 

New leases

 

2

%

12

%

26

%

8

%

-1

%

Renewals

 

3

%

2

%

6

%

0

%

3

%

Weighted average

 

2

%

5

%

9

%

3

%

1

%

 

 

 

 

 

 

 

 

 

 

 

 

Capital Commitments (4):

 

 

 

 

 

 

 

 

 

 

 

New leases

 

$

6,325

 

$

6,583

 

$

3,420

 

$

24,074

 

$

13,158

 

Renewals

 

3,091

 

4,969

 

14,204

 

10,936

 

5,184

 

Total

 

$

9,416

 

$

11,552

 

$

17,624

 

$

35,010

 

$

18,342

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Commitments per Sq. Ft. (4):

 

 

 

 

 

 

 

 

 

 

 

New leases

 

$

23.17

 

$

16.25

 

$

13.79

 

$

29.57

 

$

32.09

 

Renewals

 

$

5.59

 

$

5.97

 

$

11.50

 

$

9.88

 

$

7.93

 

Total

 

$

11.40

 

$

9.33

 

$

11.88

 

$

18.22

 

$

17.24

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

New leases

 

6.0

 

6.3

 

5.0

 

8.2

 

8.6

 

Renewals

 

5.4

 

5.3

 

8.3

 

7.7

 

5.8

 

Total

 

5.6

 

5.6

 

7.7

 

7.9

 

6.7

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Commitments per Sq. Ft. per Year:

 

 

 

 

 

 

 

 

 

 

 

New leases

 

$

3.86

 

$

2.58

 

$

2.76

 

$

3.61

 

$

3.73

 

Renewals

 

$

1.04

 

$

1.13

 

$

1.39

 

$

1.28

 

$

1.37

 

Total

 

$

2.04

 

$

1.67

 

$

1.54

 

$

2.31

 

$

2.57

 

 


(1)     Results exclude properties classified in discontinued operations.

(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

March 31, 2008

 

OCCUPANCY AND LEASING ANALYSIS BY PROPERTY TYPE AND MAJOR MARKET (3 MONTHS ENDED 3/31/2008)

(dollars and sq. ft. in thousands)

 

 

 

Sq. Ft. Leases Executed During

 

 

 

Three Months Ended 3/31/2008

 

 

 

Total Sq. Ft.

 

 

 

 

 

 

 

 

 

As of

 

 

 

 

 

 

 

Property Type/Market

 

3/31/2008

 

New

 

Renewals

 

Total

 

Office

 

36,204

 

252

 

328

 

580

 

Industrial and Other

 

29,111

 

21

 

225

 

246

 

Total

 

65,315

 

273

 

553

 

826

 

 

 

 

 

 

 

 

 

 

 

CBD

 

12,340

 

84

 

125

 

209

 

Suburban

 

52,975

 

189

 

428

 

617

 

Total

 

65,315

 

273

 

553

 

826

 

 

 

 

 

 

 

 

 

 

 

Metro Philadelphia, PA

 

5,424

 

48

 

17

 

65

 

Oahu, HI

 

17,914

 

6

 

 

6

 

Metro Washington, DC

 

2,658

 

10

 

1

 

11

 

Southern California

 

1,444

 

31

 

64

 

95

 

Metro Boston, MA

 

3,100

 

4

 

3

 

7

 

Metro Austin, TX

 

2,728

 

26

 

4

 

30

 

Other markets

 

32,047

 

148

 

464

 

612

 

Total

 

65,315

 

273

 

553

 

826

 

 

 

 

Sq. Ft. Leased

 

 

 

As of

 

12/31/2007

 

 

 

New and

 

Acquisitions /

 

As of

 

3/31/2008

 

 

 

12/31/2007

 

% Leased (1)

 

Expired

 

Renewals

 

(Sales)

 

3/31/2008

 

% Leased

 

Office

 

31,824

 

90.0

%

(943

)

580

 

797

 

32,258

 

89.1

%

Industrial and Other

 

28,073

 

96.4

%

(734

)

246

 

 

27,585

 

94.8

%

Total

 

59,897

 

92.9

%

(1,677

)

826

 

797

 

59,843

 

91.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CBD

 

10,359

 

90.2

%

(230

)

209

 

797

 

11,135

 

90.2

%

Suburban

 

49,538

 

93.5

%

(1,447

)

617

 

 

48,708

 

91.9

%

Total

 

59,897

 

92.9

%

(1,677

)

826

 

797

 

59,843

 

91.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Metro Philadelphia, PA

 

4,898

 

90.0

%

(54

)

65

 

 

4,909

 

90.5

%

Oahu, HI

 

17,453

 

97.4

%

(419

)

6

 

 

17,040

 

95.1

%

Metro Washington, DC

 

2,427

 

91.3

%

(3

)

11

 

 

2,435

 

91.6

%

Southern California

 

1,354

 

93.8

%

(74

)

95

 

 

1,375

 

95.2

%

Metro Boston, MA

 

2,990

 

96.5

%

(298

)

7

 

 

2,699

 

87.1

%

Metro Austin, TX

 

2,463

 

90.3

%

(45

)

30

 

 

2,448

 

89.7

%

Other markets

 

28,312

 

90.8

%

(784

)

612

 

797

 

28,937

 

90.3

%

Total

 

59,897

 

92.9

%

(1,677

)

826

 

797

 

59,843

 

91.6

%

 


(1)  Based on total sq. ft. as of December 31, 2007; 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

March 31, 2008

 

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

 

4,820

 

8.1

%

12.5

%

2008 to 2020

 

2    GlaxoSmithKline plc

 

608

 

1.0

%

1.7

%

2013

 

3    PNC Financial Services Group

 

460

 

0.8

%

1.3

%

2011, 2021

 

4    Jones Day (law firm)

 

407

 

0.7

%

1.3

%

2012, 2019

 

5    Flextronics International Ltd.

 

894

 

1.5

%

1.2

%

2014

 

6    The Scripps Research Institute

 

164

 

0.3

%

1.0

%

2019

 

7    JDA Software Group, Inc.

 

283

 

0.5

%

1.0

%

2012

 

Total

 

7,636

 

12.9

%

20.0

%

 

 

 


(1)

 

Sq. ft. is pursuant to signed leases as of 3/31/2008, 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 3/31/2008, plus expense reimbursements; includes some triple net lease rents and excludes lease value amortization.

 

33



 

HRPT Properties Trust

Supplemental Operating and Financial Data

March 31, 2008

 

THREE YEAR LEASE EXPIRATION SCHEDULE BY PROPERTY TYPE

(dollars and sq. ft. in thousands)

 

 

 

Total as of
3/31/2008

 

2008

 

2009

 

2010

 

2011 and
Thereafter

 

 

 

 

 

 

 

 

 

 

 

 

 

Office:

 

 

 

 

 

 

 

 

 

 

 

Total sq. ft.

 

36,204

 

 

 

 

 

 

 

 

 

Leased sq. ft. (1)

 

32,258

 

2,811

 

2,814

 

3,675

 

22,958

 

Percent

 

100.0

%

8.7

%

8.7

%

11.4

%

71.2

%

Annualized rental income (2)

 

$

737,063

 

$

63,064

 

$

62,932

 

$

81,670

 

$

529,397

 

Percent

 

100.0

%

8.6

%

8.5

%

11.1

%

71.8

%

 

 

 

 

 

 

 

 

 

 

 

 

Industrial and Other:

 

 

 

 

 

 

 

 

 

 

 

Total sq. ft.

 

29,111

 

 

 

 

 

 

 

 

 

Leased sq. ft. (1)

 

27,585

 

939

 

995

 

2,796

 

22,855

 

Percent

 

100.0

%

3.4

%

3.6

%

10.1

%

82.9

%

Annualized rental income (2)

 

$

142,940

 

$

6,475

 

$

6,396

 

$

19,777

 

$

110,292

 

Percent

 

100.0

%

4.5

%

4.5

%

13.8

%

77.2

%

 

 

 

 

 

 

 

 

 

 

 

 

CBD:

 

 

 

 

 

 

 

 

 

 

 

Total sq. ft.

 

12,340

 

 

 

 

 

 

 

 

 

Leased sq. ft. (1)

 

11,135

 

966

 

759

 

854

 

8,556

 

Percent

 

100.0

%

8.7

%

6.8

%

7.7

%

76.8

%

Annualized rental income (2)

 

$

308,855

 

$

23,884

 

$

23,325

 

$

25,778

 

$

235,868

 

Percent

 

100.0

%

7.7

%

7.6

%

8.3

%

76.4

%

 

 

 

 

 

 

 

 

 

 

 

 

Suburban:

 

 

 

 

 

 

 

 

 

 

 

Total sq. ft.

 

52,975

 

 

 

 

 

 

 

 

 

Leased sq. ft. (1)

 

48,708

 

2,784

 

3,050

 

5,617

 

37,257

 

Percent

 

100.0

%

5.7

%

6.3

%

11.5

%

76.5

%

Annualized rental income (2)

 

$

571,148

 

$

45,655

 

$

46,003

 

$

75,669

 

$

403,821

 

Percent

 

100.0

%

8.0

%

8.1

%

13.2

%

70.7

%

 

 

 

 

 

 

 

 

 

 

 

 

Total:

 

 

 

 

 

 

 

 

 

 

 

Total sq. ft.

 

65,315

 

 

 

 

 

 

 

 

 

Leased sq. ft. (1)

 

59,843

 

3,750

 

3,809

 

6,471

 

45,813

 

Percent

 

100.0

%

6.3

%

6.4

%

10.8

%

76.5

%

Annualized rental income (2)

 

$

880,003

 

$

69,539

 

$

69,328

 

$

101,447

 

$

639,689

 

Percent

 

100.0

%

7.9

%

7.9

%

11.5

%

72.7

%

 


(1)

 

Sq. ft. is pursuant to signed leases as of 3/31/2008, 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 3/31/2008, plus expense reimbursements; includes some triple net lease rents and excludes lease value amortization.

 

34



 

HRPT Properties Trust

Supplemental Operating and Financial Data

March 31, 2008

 

THREE YEAR LEASE EXPIRATION SCHEDULE BY MAJOR MARKET

(dollars and sq. ft. in thousands)

 

 

 

Total as of
3/31/2008

 

2008

 

2009

 

2010

 

2011 and
Thereafter

 

Metro Philadelphia, PA:

 

 

 

 

 

 

 

 

 

 

 

Total sq. ft.

 

5,424

 

 

 

 

 

 

 

 

 

Leased sq. ft. (1)

 

4,909

 

430

 

277

 

338

 

3,864

 

Percent

 

100.0

%

8.8

%

5.6

%

6.9

%

78.7

%

Annualized rental income (2)

 

$

126,585

 

$

10,339

 

$

6,159

 

$

8,228

 

$

101,859

 

Percent

 

100.0

%

8.2

%

4.9

%

6.5

%

80.4

%

Oahu, HI:

 

 

 

 

 

 

 

 

 

 

 

Total sq. ft.

 

17,914

 

 

 

 

 

 

 

 

 

Leased sq. ft. (1)

 

17,040

 

516

 

264

 

312

 

15,948

 

Percent

 

100.0

%

3.0

%

1.5

%

1.8

%

93.7

%

Annualized rental income (2)

 

$

66,745

 

$

3,148

 

$

1,127

 

$

1,666

 

$

60,804

 

Percent

 

100.0

%

4.7

%

1.7

%

2.5

%

91.1

%

Metro Washington, DC:

 

 

 

 

 

 

 

 

 

 

 

Total sq. ft.

 

2,658

 

 

 

 

 

 

 

 

 

Leased sq. ft. (1)

 

2,435

 

62

 

144

 

242

 

1,987

 

Percent

 

100.0

%

2.5

%

5.9

%

9.9

%

81.7

%

Annualized rental income (2)

 

$

80,876

 

$

2,146

 

$

5,497

 

$

8,376

 

$

64,857

 

Percent

 

100.0

%

2.7

%

6.8

%

10.4

%

80.1

%

Southern California:

 

 

 

 

 

 

 

 

 

 

 

Total sq. ft.

 

1,444

 

 

 

 

 

 

 

 

 

Leased sq. ft. (1)

 

1,375

 

223

 

166

 

119

 

867

 

Percent

 

100.0

%

16.2

%

12.1

%

8.7

%

63.0

%

Annualized rental income (2)

 

$

50,771

 

$

5,706

 

$

6,854

 

$

5,440

 

$

32,771

 

Percent

 

100.0

%

11.2

%

13.5

%

10.7

%

64.6

%

Metro Boston, MA:

 

 

 

 

 

 

 

 

 

 

 

Total sq. ft.

 

3,100

 

 

 

 

 

 

 

 

 

Leased sq. ft. (1)

 

2,699

 

107

 

32

 

83

 

2,477

 

Percent

 

100.0

%

4.0

%

1.2

%

3.1

%

91.7

%

Annualized rental income (2)

 

$

60,751

 

$

3,097

 

$

1,023

 

$

2,575

 

$

54,056

 

Percent

 

100.0

%

5.1

%

1.7

%

4.2

%

89.0

%

Metro Austin, TX:

 

 

 

 

 

 

 

 

 

 

 

Total sq. ft.

 

2,728

 

 

 

 

 

 

 

 

 

Leased sq. ft. (1)

 

2,448

 

127

 

151

 

493

 

1,677

 

Percent

 

100.0

%

5.2

%

6.2

%

20.1

%

68.5

%

Annualized rental income (2)

 

$

45,039

 

$

2,893

 

$

2,966

 

$

9,577

 

$

29,603

 

Percent

 

100.0

%

6.4

%

6.6

%

21.3

%

65.7

%

Other markets:

 

 

 

 

 

 

 

 

 

 

 

Total sq. ft.

 

32,047

 

 

 

 

 

 

 

 

 

Leased sq. ft. (1)

 

28,937

 

2,285

 

2,775

 

4,884

 

18,993

 

Percent

 

100.0

%

7.9

%

9.6

%

16.9

%

65.6

%

Annualized rental income (2)

 

$

449,236

 

$

42,210

 

$

45,702

 

$

65,585

 

$

295,739

 

Percent

 

100.0

%

9.4

%

10.2

%

14.6

%

65.8

%

Total:

 

 

 

 

 

 

 

 

 

 

 

Total sq. ft.

 

65,315

 

 

 

 

 

 

 

 

 

Leased sq. ft. (1)

 

59,843

 

3,750

 

3,809

 

6,471

 

45,813

 

Percent

 

100.0

%

6.3

%

6.4

%

10.8

%

76.5

%

Annualized rental income (2)

 

$

880,003

 

$

69,539

 

$

69,328

 

$

101,447

 

$

639,689

 

Percent

 

100.0

%

7.9

%

7.9

%

11.5

%

72.7

%

 


(1)

 

Sq. ft. is pursuant to signed leases as of 3/31/2008, 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 3/31/2008, 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.

 

35



 

HRPT Properties Trust

Supplemental Operating and Financial Data

March 31, 2008

 

PORTFOLIO LEASE EXPIRATION SCHEDULE

(dollars and sq. ft. in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Cumulative %

 

 

 

Sq. Ft.
Expiring (1)

 

% of Sq. Ft.
Expiring

 

Cumulative % 
of Sq. Ft.
Expiring

 

Annualized
Rental Income
Expiring (2)

 

% of Annualized
Rental Income
Expiring

 

of Annualized 
Rental Income 
Expiring

 

2008

 

3,750

 

6.3

%

6.3

%

$

69,539

 

7.9

%

7.9

%

2009

 

3,809

 

6.4

%

12.7

%

69,328

 

7.9

%

15.8

%

2010

 

6,471

 

10.8

%

23.5

%

101,447

 

11.5

%

27.3

%

2011

 

5,599

 

9.4

%

32.9

%

97,868

 

11.1

%

38.4

%

2012

 

5,418

 

9.0

%

41.9

%

107,925

 

12.3

%

50.7

%

2013

 

4,133

 

6.9

%

48.8

%

66,866

 

7.6

%

58.3

%

2014

 

2,915

 

4.9

%

53.7

%

51,437

 

5.8

%

64.1

%

2015

 

3,507

 

5.9

%

59.6

%

63,062

 

7.2

%

71.3

%

2016

 

2,965

 

4.9

%

64.5

%

48,285

 

5.5

%

76.8

%

2017

 

1,846

 

3.1

%

67.6

%

37,147

 

4.2

%

81.0

%

2018 and thereafter

 

19,430

 

32.4

%

100.0

%

167,099

 

19.0

%

100.0

%

Total

 

59,843

 

100.0

%

 

 

$

880,003

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average remaining lease term (in years)

 

8.7

 

 

 

 

 

6.3

 

 

 

 

 

 


(1)

 

Sq. ft. is pursuant to signed leases as of 3/31/2008, 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 3/31/2008, plus expense reimbursements; includes some triple net lease rents and excludes lease value amortization.

 

36