-----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, JRKP60PX9gS/OkyBEAu53jwfzdiKCnqmfJuxDLIiNwdPDmUKuoGElug9If+txX+p piwNs21rIFVFn4/qJWU3aA== 0001104659-10-026079.txt : 20100506 0001104659-10-026079.hdr.sgml : 20100506 20100506100248 ACCESSION NUMBER: 0001104659-10-026079 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 5 CONFORMED PERIOD OF REPORT: 20100506 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20100506 DATE AS OF CHANGE: 20100506 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: 10804379 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 a10-5828_38k.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): May 6, 2010 (May 6, 2010)

 

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 May 6, 2010, HRPT Properties Trust, or the Company, issued a press release setting forth the Company’s results of operations and financial condition for the quarter ended March 31, 2010, and also provided certain supplemental operating and financial data for the quarter ended March 31, 2010.  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 May 6, 2010

99.2         First Quarter 2010 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

 

 

Name:

John C. Popeo

 

 

 

Title: 

Treasurer and Chief Financial Officer

 

 

 

Dated: May 6, 2010

 

 

 

3


EX-99.1 2 a10-5828_3ex99d1.htm EX-99.1

Exhibit 99.1

 

400 Centre Street, Newton, MA 02458-2076

GRAPHIC

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

 

FOR IMMEDIATE RELEASE

 

Contacts:

Timothy A. Bonang, Vice President of Investor Relations, or

Carlynn Finn, Manager of Investor Relations

(617) 796-8222

www.hrpreit.com

 

HRPT Properties Trust Announces Results for the Period

Ended March 31, 2010

 


 

Newton, MA (May 6, 2010): HRPT Properties Trust (NYSE: HRP) today announced financial results for the quarter ended March 31, 2010.

 

Results for the quarter ended March 31, 2010:

 

Funds from operations (FFO) available for common shareholders for the quarter ended March 31, 2010 was $60.0 million, or $0.26 per share basic and diluted, compared to FFO available for common shareholders for the quarter ended March 31, 2009 of $62.8 million, or $0.28 per share basic and $0.27 per share diluted.

 

Net income available for common shareholders was $24.6 million for the quarter ended March 31, 2010, compared to $30.4 million for the same quarter last year.  Net income available for common shareholders per share, basic and diluted, (EPS) for the quarters ended March 31, 2010 and 2009 was $0.11 and $0.13, respectively.

 

The weighted average number of basic and diluted common shares outstanding totaled 226,926,908 and 256,119,566, respectively, for the quarter ended March 31, 2010, and 225,619,502 and 254,812,160, respectively, for the quarter ended March 31, 2009.

 

A Maryland Real Estate Investment 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.

 



 

Occupancy and Leasing Results (excluding properties classified in discontinued operations):

 

As of March 31, 2010, 86.6% of HRP’s total square feet was leased, compared to 87.4% as of December 31, 2009 and 89.5% as of March 31, 2009.

 

HRP signed lease renewals for 1,098,000 square feet and new leases for 425,000 square feet during the quarter ended March 31, 2010 which had weighted average rental rates that were 2% above prior rents for the same space.  Average lease terms for leases signed during the first quarter of 2010 were 6.4 years.  Commitments for tenant improvement and leasing commission (TI/LC) costs for leases signed during the quarter ended March 31, 2010 totaled $11.27 per square foot on average.

 

Recent Investment Activities:

 

Since April 1, 2010, HRP has acquired two properties and it has entered agreements to acquire 12 additional properties for an aggregate purchase price of $192.9 million, which excludes closing costs:

 

·                  In April 2010, HRP acquired an office property located in Denver, CO with 248,493 square feet.  This property is 100% leased to RE/MAX Realty as its corporate headquarters through 2028.  The purchase price was $75.0 million, excluding closing costs.

 

·                  In April 2010, HRP acquired an office property located in Colorado Springs, CO with 77,411 square feet.  The property is 100% leased to two tenants for a weighted (by rents) average lease term of approximately 4.7 years.  The purchase price is $10.8 million, excluding closing costs.

 

·                  In May 2010, HRP entered a purchase and sale agreement to acquire two office properties located in Carson, CA with a combined 212,000 square feet.  These properties are 100% leased to Northrop Grumman through 2016.  The purchase price is $27.9 million, excluding closing costs.  HRP expects to acquire these properties during the second quarter of 2010; however, this acquisition is subject to customary closing conditions and no assurance can be given that this acquisition will be consummated in that time period or at all.

 

2



 

·                  In May 2010, HRP entered an agreement to acquire MacarthurCook Industrial Property Fund, an Australian listed property trust with units publicly traded on the Australian Securities Exchange under the symbol “MIF”.  MIF currently owns 10 industrial properties with approximately 1.4 million square feet which are approximately 90% leased to 16 tenants for a weighted (by rents) average lease term of approximately five years.  The MIF properties are located in five Australian states: New South Wales (3 properties), Victoria (2 properties), Western Australia (2 properties), Tasmania (2 properties) and Queensland (1 property).  The total consideration is approximately $79.2 million, excluding closing costs, and closing is expected during the second half of 2010.  HRP’s acquisition of MIF is conditioned upon approval of MIF’s unitholders and other customary conditions, including certain conditions applicable to cross border transactions such as Foreign Investment Review Board approval in Australia and various tax rulings; accordingly, these conditions may not be satisfied, the required approvals may not be obtained and this transaction may not close.

 

Recent Financing Activities:

 

During the first quarter of 2010, HRP issued 34.5 million common shares in a public offering, raising net proceeds of approximately $239.1 million.  HRP used the net proceeds from this offering to repay amounts outstanding under its revolving credit facility and for general business purposes, including property acquisitions completed after March 31, 2010.

 

As of both March 31, 2010 and May 5, 2010, HRP had zero drawn and the entire amount available under its $750 million unsecured revolving credit facility.

 

Conference Call:

 

On Thursday, May 6, 2010, 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 first quarter results.  Following the company’s remarks, there will be a short question and answer period.

 

The conference call telephone number is (888) 668-1638.  Participants calling from outside the United States and Canada should dial (913) 312-1477.  No pass code is necessary to access either call.  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 4:00 p.m. Eastern Time on Thursday, May 13, 2010.  To hear the replay, dial (719) 457-0820.  The replay pass code is 4401435.

 

A live audio webcast of the conference call will also be available in a listen only mode on HRP’s web site, which is located at www.hrpreit.com.  Participants wanting to access the webcast should visit HRP’s web site about five minutes before the call.  The archived webcast will be available for replay on HRP’s web site for about one week after the call.  The recording and retransmission in any way of HRP’s first quarter conference call is strictly prohibited without the prior written consent of HRP.

 

3



 

Supplemental Data:

 

A copy of HRP’s First Quarter 2010 Supplemental Operating and Financial Data is available for download at HRP’s web site, www.hrpreit.com.

 

HRPT Properties Trust is a real estate investment trust, or REIT, which primarily owns office and industrial buildings located throughout the United States.  As of March 31, 2010, HRP owned 518 properties with 66.8 million square feet, including 17.9 million square feet of leased industrial and commercial lands in Oahu, Hawaii.  HRP is headquartered in Newton, Massachusetts.

 

Please see the pages attached hereto for a more detailed statement of our operating results and financial condition and for an explanation of our calculation of FFO.  HRP’s web site is not incorporated as part of this press release.

 

WARNING CONCERNING FORWARD LOOKING STATEMENTS

 

THIS PRESS RELEASE CONTAINS STATEMENTS 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. OUR ACTUAL RESULTS MAY DIFFER MATERIALLY FROM THOSE CONTAINED IN OR IMPLIED BY OUR FORWARD LOOKING STATEMENTS AS A RESULT OF VARIOUS FACTORS. FOR EXAMPLE:

 

·                  THIS PRESS RELEASE STATES THAT WE HAVE ENTERED INTO AGREEMENTS TO ACQUIRE ADDITIONAL PROPERTIES, AND THESE AGREEMENTS ARE SUBJECT TO VARIOUS TERMS AND CONDITIONS.  THESE TERMS AND CONDITIONS MAY NOT BE MET AND, AS A RESULT, SOME OF ALL OF THESE TRANSACTIONS MAY NOT OCCUR OR MAY BE DELAYED.

 

OTHER IMPORTANT FACTORS THAT COULD CAUSE ACTUAL RESULTS TO DIFFER MATERIALLY FROM THOSE IN OR IMPLIED BY OUR FORWARD LOOKING STATEMENTS ARE DESCRIBED MORE FULLY UNDER “ITEM 1A. RISK FACTORS” IN OUR ANNUAL REPORT ON FORM 10-K FOR THE YEAR ENDED DECEMBER 31, 2009.

 

YOU SHOULD NOT PLACE UNDUE RELIANCE UPON FORWARD LOOKING STATEMENTS.

 

EXCEPT AS REQUIRED BY LAW, WE DO NOT INTEND TO UPDATE OR CHANGE ANY FORWARD LOOKING STATEMENTS AS A RESULT OF NEW INFORMATION, FUTURE EVENTS OR OTHERWISE.

 

(END)

 

4



 

HRPT Properties Trust

Consolidated Statements of Income and Funds from Operations

(amounts in thousands, except per share data)

(unaudited)

 

 

 

Quarter Ended
March 31,

 

 

 

2010

 

2009

 

 

 

 

 

 

 

Rental income

 

$

213,626

 

$

216,971

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

Operating expenses

 

89,574

 

91,741

 

Depreciation and amortization

 

49,780

 

48,390

 

General and administrative

 

9,984

 

9,491

 

Acquisition costs (1)

 

310

 

259

 

Total expenses

 

149,648

 

149,881

 

 

 

 

 

 

 

Operating income

 

63,978

 

67,090

 

 

 

 

 

 

 

Interest and other income

 

1,118

 

145

 

Interest expense (including amortization of debt discounts, premiums and deferred financing fees of $1,931 and $1,642, respectively)

 

(46,482

)

(43,859

)

Gain on early extinguishment of debt

 

 

7,513

 

Equity in earnings of equity investments

 

2,339

 

 

Gain on issuance of shares by equity investee

 

16,418

 

 

Income from continuing operations before income tax expense

 

37,371

 

30,889

 

Income tax expense

 

(182

)

(152

)

Income from continuing operations

 

37,189

 

30,737

 

Discontinued operations:

 

 

 

 

 

Income from discontinued operations

 

108

 

3,630

 

Gain on sale of property

 

 

8,745

 

Net income

 

37,297

 

43,112

 

Preferred distributions

 

(12,667

)

(12,667

)

Net income available for common shareholders

 

$

24,630

 

$

30,445

 

 

 

 

 

 

 

Calculation of Funds from Operations, or FFO (2):

 

 

 

 

 

Net income

 

$

37,297

 

$

43,112

 

Plus:   depreciation and amortization from continuing operations

 

49,780

 

48,390

 

Plus:   depreciation and amortization from discontinued operations

 

 

11

 

Plus:   acquisition costs (1)

 

310

 

259

 

Plus:   FFO from equity investments

 

3,995

 

 

Less:   gain on early extinguishment of debt

 

 

(7,513

)

Less:   gain on sale of property

 

 

(8,745

)

Less:   equity in earnings of equity investments

 

(2,339

)

 

Less:   gain on issuance of shares by equity investee

 

(16,418

)

 

FFO

 

72,625

 

75,514

 

Less:   preferred distributions

 

(12,667

)

(12,667

)

FFO available for common shareholders

 

$

59,958

 

$

62,847

 

 

 

 

 

 

 

Weighted average common shares outstanding — basic

 

226,927

 

225,619

 

Weighted average common shares outstanding — diluted (3)

 

256,120

 

254,812

 

 

 

 

 

 

 

Earnings per common share:

 

 

 

 

 

Income from continuing operations available for common shareholders — basic and diluted

 

$

0.11

 

$

0.08

 

Income from discontinued operations — basic and diluted

 

$

 

$

0.05

 

Net income available for common shareholders — basic and diluted

 

$

0.11

 

$

0.13

 

FFO available for common shareholders — basic

 

$

0.26

 

$

0.28

 

FFO available for common shareholders — diluted

 

$

0.26

 

$

0.27

 

 

 

 

 

 

 

Common distributions paid

 

$

0.12

 

$

0.12

 

 

5



 

HRPT Properties Trust

Consolidated Statements of Income and Funds from Operations

(amounts in thousands, except per share data)

 


(1)          Represents the closing costs associated with acquisitions that are expensed under the Business Combinations Topic of the FASB Accounting Standards CodificationTM.

 

(2)          We compute FFO as shown in the calculation above.  Our calculation of FFO differs from the National Association of Real Estate Investment Trusts, or NAREIT, definition because we exclude acquisition costs as described in Note 1 above, gains from equity investments and gain on early extinguishment of debt, loss on early extinguishment of debt unless settled in cash, and loss on asset impairment.  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 items referred to above, FFO can facilitate a comparison of operating performance between periods and 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.  Also, some REITs may calculate FFO differently than us.

 

(3)          As of March 31, 2010, our 15,180 outstanding series D preferred shares were convertible into 29,193 common shares.  The effect of a conversion of our series D convertible preferred shares on income from continuing operations available for common shareholders per share is anti-dilutive to income, but dilutive to FFO for the quarters ended March 31, 2010 and 2009.  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
March 31,

 

 

 

2010

 

2009

 

 

 

 

 

 

 

Net income available for common shareholders

 

$

24,630

 

$

30,445

 

Add - Series D convertible preferred distributions

 

6,167

 

6,167

 

Net income available for common shareholders — diluted

 

$

30,797

 

$

36,612

 

 

 

 

 

 

 

FFO available for common shareholders

 

$

59,958

 

$

62,847

 

Add - Series D convertible preferred distributions

 

6,167

 

6,167

 

FFO available for common shareholders — diluted

 

$

66,125

 

$

69,014

 

 

 

 

 

 

 

Weighted average common shares outstanding — basic

 

226,927

 

225,619

 

Effect of dilutive Series D preferred shares

 

29,193

 

29,193

 

Weighted average common shares outstanding — diluted

 

256,120

 

254,812

 

 

6



 

HRPT Properties Trust

Consolidated Balance Sheets

(amounts in thousands, except share data)

(unaudited)

 

 

 

March 31,

 

December 31,

 

 

 

2010

 

2009

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

Real estate properties:

 

 

 

 

 

Land

 

$

1,237,842

 

$

1,237,842

 

Buildings and improvements

 

5,085,249

 

5,085,839

 

 

 

6,323,091

 

6,323,681

 

Accumulated depreciation

 

(914,934

)

(884,421

)

 

 

5,408,157

 

5,439,260

 

Properties held for sale

 

8,290

 

8,263

 

Acquired real estate leases, net

 

156,877

 

166,453

 

Equity investments

 

173,619

 

158,822

 

Cash and cash equivalents

 

138,702

 

18,204

 

Restricted cash

 

10,490

 

11,662

 

Rents receivable, net of allowance for doubtful accounts of $11,539 and $10,945, respectively

 

203,044

 

194,358

 

Other assets, net

 

135,572

 

124,299

 

Total assets

 

$

6,234,751

 

$

6,121,321

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

Revolving credit facility

 

$

 

$

110,000

 

Senior unsecured debt, net

 

2,258,801

 

2,258,466

 

Mortgage notes payable, net

 

622,127

 

624,184

 

Other liabilities related to properties held for sale

 

8

 

14

 

Accounts payable and accrued expenses

 

91,407

 

103,608

 

Acquired real estate lease obligations, net

 

45,226

 

47,348

 

Distributions payable

 

 

26,863

 

Rent collected in advance

 

33,949

 

30,366

 

Security deposits

 

23,008

 

23,097

 

Due to affiliates

 

10,288

 

8,309

 

Total liabilities

 

3,084,814

 

3,232,255

 

 

 

 

 

 

 

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 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; 258,360,241 and 223,860,241 shares issued and outstanding, respectively

 

2,584

 

2,239

 

Additional paid in capital

 

3,162,936

 

2,924,166

 

Cumulative net income

 

2,274,225

 

2,236,928

 

Cumulative common distributions

 

(2,576,582

)

(2,576,582

)

Cumulative preferred distributions

 

(395,263

)

(382,596

)

Accumulated other comprehensive (loss) income

 

(327

)

2,547

 

Total shareholders’ equity

 

3,149,937

 

2,889,066

 

Total liabilities and shareholders’ equity

 

$

6,234,751

 

$

6,121,321

 

 

7


EX-99.2 3 a10-5828_3ex99d2.htm EX-99.2

Exhibit 99.2

 

 

GRAPHIC

 

 

HRPT PROPERTIES TRUST

 

First Quarter 2010

 

Supplemental Operating and Financial Data

 

All amounts in this report are unaudited.

 



 

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 and Reconciliation of Property Net Operating Income (NOI)

 

13

Calculation of EBITDA

 

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

Summary of Equity Investments

 

21

Debt Summary

 

22

Debt Maturity Schedule

 

23

Leverage Ratios, Coverage Ratios and Public Debt Covenants

 

24

Tenant Improvements, Leasing Costs and Capital Improvements

 

25

2010 Acquisitions and Dispositions Information

 

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 3/31/2010)

 

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 CONTAINS STATEMENTS WHICH CONSTITUTE FORWARD LOOKING STATEMENTS WITHIN THE MEANING OF THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995 AND OTHER FEDERAL SECURITIES LAWS. 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 AND THEIR IMPLICATIONS ARE NOT GUARANTEED TO OCCUR AND MAY NOT OCCUR. FORWARD LOOKING STATEMENTS AND THEIR IMPLICATIONS IN THIS REPORT RELATE TO VARIOUS ASPECTS OF OUR BUSINESS, INCLUDING:

 

·                  THE CREDIT QUALITY OF OUR TENANTS,

 

·                  THE LIKELIHOOD THAT OUR TENANTS WILL PAY RENT, RENEW LEASES, SIGN NEW LEASES OR BE AFFECTED BY CYCLICAL ECONOMIC CONDITIONS,

 

·                  OUR ACQUISITIONS AND SALES OF PROPERTIES,

 

·                  OUR ABILITY TO COMPETE FOR ACQUISITIONS AND TENANCIES EFFECTIVELY,

 

·                  OUR ABILITY TO PAY INTEREST ON AND PRINCIPAL OF OUR DEBT,

 

·                  OUR ABILITY TO PAY DISTRIBUTIONS TO SHAREHOLDERS,

 

·                  OUR POLICIES AND PLANS REGARDING INVESTMENTS AND FINANCINGS,

 

·                  THE FUTURE AVAILABILITY OF BORROWINGS UNDER, AND OUR ABILITY TO RENEW OR REFINANCE, OUR REVOLVING CREDIT FACILITY,

 

·                  OUR TAX STATUS AS A REAL ESTATE INVESTMENT TRUST, OR REIT

 

·                  OUR ABILITY TO RAISE EQUITY OR DEBT, AND

 

·                  OTHER MATTERS.

 

OUR ACTUAL RESULTS MAY DIFFER MATERIALLY FROM THOSE CONTAINED IN OR IMPLIED BY OUR FORWARD LOOKING STATEMENTS AS A RESULT OF VARIOUS FACTORS. FACTORS THAT COULD HAVE A MATERIAL ADVERSE EFFECT ON OUR FORWARD LOOKING STATEMENTS AND UPON OUR BUSINESS, RESULTS OF OPERATIONS, FINANCIAL CONDITION, FUNDS FROM OPERATIONS, CASH FLOWS, LIQUIDITY AND PROSPECTS INCLUDE, BUT ARE NOT LIMITED TO:

 

·                  THE IMPACT OF CHANGES IN THE ECONOMY AND THE CAPITAL MARKETS ON US AND OUR TENANTS,

 

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

 

·                  ACTUAL AND POTENTIAL CONFLICTS OF INTEREST WITH OUR MANAGING TRUSTEES AND OUR MANAGER, REIT MANAGEMENT & RESEARCH, LLC, OR RMR, AND ITS RELATED ENTITIES AND CLIENTS,

 

·                  COMPLIANCE WITH, AND CHANGES TO, FEDERAL, STATE AND LOCAL LAWS AND REGULATIONS, ACCOUNTING RULES, TAX RATES AND SIMILAR MATTERS, AND

 

·                  LIMITATIONS IMPOSED ON OUR BUSINESS AND OUR ABILITY TO SATISFY COMPLEX RULES IN ORDER FOR US TO QUALIFY AS A REIT FOR U.S. FEDERAL INCOME TAX PURPOSES.

 



 

FOR EXAMPLE:

 

·                  IF THE AVAILIBILITY OF DEBT CAPITAL 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,

 

·                  THE CURRENT HIGH UNEMPLOYMENT RATE IN THE U.S. MAY CONTINUE FOR A LONG TIME OR BECOME WORSE IN THE FUTURE. SUCH CIRCUMSTANCES MAY FURTHER REDUCE DEMAND FOR LEASING OFFICE AND INDUSTRIAL SPACE. IF THE DEMAND FOR LEASING OFFICE AND INDUSTRIAL SPACE REMAINS AT CURRENT LEVELS OR BECOMES FURTHER DEPRESSED, OCCUPANCY AND OPERATING RESULTS OF OUR PROPERTIES MAY DECLINE,

 

·                  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,

 

·                  OUR AGREEMENTS TO ACQUIRE ADDITIONAL PROPERTIES ARE SUBJECT TO VARIOUS TERMS AND CONDITIONS, AND THESE TERMS AND CONDITIONS MAY NOT BE MET. AS A RESULT, SOME OR ALL OF THESE TRANSACTIONS MAY NOT OCCUR OR MAY BE DELAYED,

 

·                  OUR ABILITY TO MAKE FUTURE DISTRIBUTIONS DEPENDS UPON OUR FUTURE EARNINGS. 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,

 

·                  OUR ABILITY TO GROW OUR BUSINESS AND INCREASE OUR DISTRIBUTIONS DEPENDS IN LARGE PART UPON OUR ABILITY TO BUY PROPERTIES AND LEASE THEM FOR RENTS THAT EXCEED OUR CAPITAL COSTS. WE MAY BE UNABLE TO IDENTIFY PROPERTIES THAT WE WANT TO ACQUIRE OR TO NEGOTIATE ACCEPTABLE PURCHASE PRICES, ACQUISITION FINANCING OR LEASE TERMS FOR NEW PROPERTIES,

 

·                  THE DIVIDENDS WE RECEIVE FROM OUR SHARES IN GOVERNMENT PROPERTIES INCOME TRUST, OR GOV, MAY DECLINE, OR WE MAY BE UNABLE TO SELL OUR GOV SHARES FOR AN AMOUNT EQUAL TO OUR CARRYING VALUE OF THOSE SHARES, AND

 

·                  OTHER RISKS MAY ADVERSELY IMPACT US, AS DESCRIBED MORE FULLY UNDER “ITEM 1A. RISK FACTORS” IN OUR ANNUAL REPORT ON FORM 10-K FOR THE YEAR ENDED DECEMBER 31, 2009.

 

THESE RESULTS COULD OCCUR DUE TO MANY DIFFERENT CIRCUMSTANCES, SOME OF WHICH ARE BEYOND OUR CONTROL, SUCH AS CHANGES IN OUR TENANTS’ FINANCIAL CONDITIONS OR THE MARKET DEMAND FOR LEASED SPACE, OR CHANGES IN THE CAPITAL MARKETS OR THE ECONOMY GENERALLY.

 

YOU SHOULD NOT PLACE UNDUE RELIANCE UPON OUR FORWARD LOOKING STATEMENTS.

 

EXCEPT AS REQUIRED BY LAW, WE DO NOT INTEND TO UPDATE OR CHANGE 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, 2010

 

COMPANY PROFILE

 


The Company:

 

HRPT Properties Trust, or HRP, is a real estate investment trust, or REIT, which primarily owns office and industrial buildings located throughout the United States. The majority of our properties are office buildings located in suburban areas and central business districts, or CBDs, of major metropolitan markets. As of March 31, 2010, we also owned 17.9 million square feet of leased industrial and commercial lands in Oahu, Hawaii. 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 our leased lands in Hawaii. The growth part of our portfolio includes our multi-tenant 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 generally consider ourselves to be a long term investor and we 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 off balance sheet entities.

 

Management:

 

HRP is managed by Reit Management & Research LLC, or RMR. RMR is a real estate management company which was founded in 1986 to manage public investments in real estate. As of March 31, 2010, RMR managed one of the largest portfolios of publicly owned real estate in North America, including 1,360 properties, located in 45 states, Washington, DC, Puerto Rico and Ontario, Canada. RMR has more than 600 employees in its headquarters and regional offices located throughout the U.S. In addition to managing HRP, RMR also manages Hospitality Properties Trust, or HPT, a publicly traded REIT that owns hotels and travel centers, Senior Housing Properties Trust, or SNH, a publicly traded REIT that primarily owns healthcare properties, and Government Properties Income Trust, or GOV, a publicly traded REIT that primarily owns buildings majority leased to government tenants located throughout the U.S. RMR also provides management services to Five Star Quality Care, Inc., a healthcare services company which is a tenant of SNH, and to TravelCenters of America LLC, an operator of travel centers which is a tenant of HPT. An affiliate of RMR, RMR Advisors, Inc., is the investment manager of mutual funds which principally invests in securities of unaffiliated real estate companies. The public companies managed by RMR and its affiliates had combined total gross assets of over $17.0 billion as of March 31, 2010. We believe that being managed by RMR is a competitive advantage for HRP because RMR provides us 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 we 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

7.50% Senior Notes due 2019 — HRPN

 

Senior Unsecured Debt Ratings:

 

Moody’s — Baa2

Standard & Poor’s — BBB

 

Portfolio Data (as of 3/31/10) (1):

 

Total properties

 

518

 

Total sq. ft. (000s)

 

66,846

 

Percent leased

 

86.6%

 

 

Portfolio Concentration by Sq. Ft. (as of 3/31/10) (1):

 

 

 

 

 

Industrial

 

 

 

 

 

Office

 

and Other

 

Total

 

CBD

 

19.7%

 

0.2%

 

19.9%

 

Suburban

 

33.2%

 

46.9%

 

80.1%

 

Total

 

52.9%

 

47.1%

 

100.0%

 

 

Portfolio Concentration by NOI (Q1 2010) (1) (2):

 

 

 

 

 

Industrial

 

 

 

 

 

Office

 

and Other

 

Total

 

CBD

 

37.3%

 

0.4%

 

37.7%

 

Suburban

 

41.0%

 

21.3%

 

62.3%

 

Total

 

78.3%

 

21.7%

 

100.0%

 

 

Portfolio Concentration by Major Market (1):

 

 

 

3/31/10

 

Q1 2010

 

 

 

Sq. Ft.

 

NOI

 

Metro Philadelphia, PA

 

7.9%

 

12.7%

 

Oahu, HI

 

26.8%

 

10.7%

 

Metro Washington, DC

 

2.8%

 

6.4%

 

Metro Boston, MA

 

3.9%

 

5.7%

 

Other Markets

 

58.6%

 

64.5%

 

Total

 

100.0%

 

100.0%

 


 


(1)   Excludes properties classified in discontinued operations.

 

(2)   We compute property net operating income, or NOI, as rental income from real estate less property operating expenses; see page 13 for the calculation of NOI and a reconciliation of NOI to Net Income.

 

5



 

HRPT Properties Trust

Supplemental Operating and Financial Data

March 31, 2010

 

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 & Chief Investment Officer

 

Senior Vice President & Chief Operating Officer

 

 

 

John C. Popeo

 

 

Treasurer & Chief Financial Officer

 

 

 

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@hrpreit.com.

(t) (617) 332-3990

 

 

(f) (617) 332-2261

 

Investor and media inquiries should be directed to

(e-mail) info@hrpreit.com

 

Timothy A. Bonang, Vice President of Investor Relations, at

(website) www.hrpreit.com

 

(617) 796-8222 or tbonang@hrpreit.com, or

 

 

Carlynn Finn, Manager of Investor Relations, at

 

 

(617) 796-8222 or cfinn@hrpreit.com.

 

6



 

HRPT Properties Trust

Supplemental Operating and Financial Data

March 31, 2010

 

RESEARCH COVERAGE

 

Equity Research Coverage

 

 

 

Citigroup

 

Raymond James

Michael Bilerman

 

Paul Puryear

(212) 816-1383

 

(727) 573-3800

 

 

 

Bank of America / Merrill Lynch

 

Stifel Nicolaus

James Feldman

 

John Guinee

(212) 449-6339

 

(443) 224-1307

 

 

 

RBC Capital Markets

 

 

David Rodgers

 

 

(440) 715-2647

 

 

 

Debt Research Coverage

 

 

 

Citigroup

 

Bank of America / Merrill Lynch

Thomas Cook

 

John Forrey

(212) 723-1112

 

(212) 449-1812

 

 

 

Credit Suisse

 

Wells Fargo Securities

John Giordano

 

Thierry Perrin

(212) 538-4935

 

(704) 715-8455

 

Rating Agencies

 

 

 

Moody’s Investors Service

 

Standard and Poor’s

Lori Marks

 

Lisa Sarajian

(212) 553-1098

 

(212) 438-2597

 

HRP 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 HRP’s performance made by these analysts or agencies do not represent opinions, forecasts or predictions of HRP or its management. HRP 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, 2010

 

KEY FINANCIAL DATA

(amounts in thousands, except per share data)

 

 

 

As of and For the Three Months Ended

 

 

 

3/31/2010

 

12/31/2009

 

9/30/2009

 

6/30/2009

 

3/31/2009

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares Outstanding:

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding (at end of period)

 

258,360

 

223,860

 

223,860

 

223,708

 

223,683

 

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

 

287,553

 

253,053

 

253,053

 

252,901

 

252,876

 

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

 

28,180

 

28,180

 

28,180

 

28,180

 

28,180

 

Weighted average common shares and units outstanding - basic

 

226,927

 

223,860

 

223,730

 

223,697

 

225,619

 

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

 

256,120

 

253,053

 

252,923

 

252,890

 

254,812

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Share Data:

 

 

 

 

 

 

 

 

 

 

 

Price at end of period

 

$

7.78

 

$

6.47

 

$

7.52

 

$

4.06

 

$

3.19

 

High during period

 

$

8.14

 

$

7.55

 

$

8.13

 

$

5.13

 

$

4.19

 

Low during period

 

$

6.31

 

$

6.04

 

$

3.95

 

$

3.00

 

$

2.48

 

Annualized dividends paid per share (2)

 

$

0.48

 

$

0.48

 

$

0.48

 

$

0.48

 

$

0.48

 

Annualized dividend yield (at end of period) (2)

 

6.2%

 

7.4%

 

6.4%

 

11.8%

 

15.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Balance Sheet Data:

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

6,234,751

 

$

6,121,321

 

$

6,007,527

 

$

5,926,090

 

$

6,070,451

 

Total liabilities

 

$

3,084,814

 

$

3,232,255

 

$

3,044,362

 

$

2,996,131

 

$

3,160,699

 

Gross book value of real estate assets (3)

 

$

6,624,862

 

$

6,625,390

 

$

6,463,324

 

$

6,346,454

 

$

6,709,405

 

Equity investments (book value)

 

$

173,619

 

$

158,822

 

$

161,045

 

$

158,053

 

$

 

Total debt / gross book value of real estate assets, plus equity investments (3)

 

42.4%

 

44.1%

 

42.5%

 

42.7%

 

44.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

Book Capitalization:

 

 

 

 

 

 

 

 

 

 

 

Total debt

 

$

2,880,928

 

$

2,992,650

 

$

2,816,201

 

$

2,777,703

 

$

2,952,509

 

Plus: total stockholders’ equity

 

3,149,937

 

2,889,066

 

2,963,165

 

2,929,959

 

2,909,752

 

Total book capitalization

 

$

6,030,865

 

$

5,881,716

 

$

5,779,366

 

$

5,707,662

 

$

5,862,261

 

Total debt / total book capitalization

 

47.8%

 

50.9%

 

48.7%

 

48.7%

 

50.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

Market Capitalization:

 

 

 

 

 

 

 

 

 

 

 

Total debt (book value)

 

$

2,880,928

 

$

2,992,650

 

$

2,816,201

 

$

2,777,703

 

$

2,952,509

 

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

 

625,863

 

563,722

 

567,990

 

412,455

 

274,658

 

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

 

2,010,041

 

1,448,374

 

1,683,427

 

908,254

 

713,549

 

Total market capitalization

 

$

5,516,832

 

$

5,004,746

 

$

5,067,618

 

$

4,098,412

 

$

3,940,716

 

Total debt / total market capitalization

 

52.2%

 

59.8%

 

55.6%

 

67.8%

 

74.9%

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Income Statement Data (4):

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

213,626

 

$

213,339

 

$

206,587

 

$

212,729

 

$

216,923

 

Property net operating income (NOI) (5)

 

$

124,052

 

$

124,073

 

$

118,283

 

$

126,043

 

$

125,184

 

EBITDA (6)

 

$

119,285

 

$

117,447

 

$

114,560

 

$

120,684

 

$

119,266

 

NOI margin (7)

 

58.1%

 

58.2%

 

57.3%

 

59.3%

 

57.7%

 

Net income (loss)

 

$

37,297

 

$

(10,253

)

$

72,199

 

$

59,616

 

$

43,112

 

Preferred distributions

 

$

(12,667

)

$

(12,667

)

$

(12,667

)

$

(12,667

)

$

(12,667

)

Net income (loss) available for common shareholders

 

$

24,630

 

$

(22,920

)

$

59,532

 

$

46,949

 

$

30,445

 

Funds from operations (FFO) (8)

 

$

72,625

 

$

75,298

 

$

73,455

 

$

76,528

 

$

75,514

 

FFO available for common shareholders (8)

 

$

59,958

 

$

62,631

 

$

60,788

 

$

63,861

 

$

62,847

 

Common distributions paid

 

$

26,863

 

$

26,863

 

$

26,845

 

$

26,842

 

$

27,328

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Share Data (1):

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) available for common shareholders — basic and diluted

 

$

0.11

 

$

(0.10

)

$

0.27

 

$

0.21

 

$

0.13

 

FFO available for common shareholders — basic (8)

 

$

0.26

 

$

0.28

 

$

0.27

 

$

0.29

 

$

0.28

 

FFO available for common shareholders — diluted (1) (8)

 

$

0.26

 

$

0.27

 

$

0.26

 

$

0.28

 

$

0.27

 

Common distributions paid (2)

 

$

0.12

 

$

0.12

 

$

0.12

 

$

0.12

 

$

0.12

 

FFO payout ratio (2)

 

44.8%

 

42.9%

 

44.2%

 

42.0%

 

43.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

Coverage Ratios:

 

 

 

 

 

 

 

 

 

 

 

EBITDA (6) / interest expense

 

2.6x

 

2.7x

 

2.7x

 

2.7x

 

2.7x

 

EBITDA (6) / interest expense and preferred distributions

 

2.0x

 

2.1x

 

2.1x

 

2.1x

 

2.1x

 

 


(1)   As of 3/31/2010, we had 15,180 preferred shares outstanding that were convertible into 29,193 common shares. See page 16 for calculations of diluted net income, funds from operations, or FFO, and weighted average common shares outstanding.

(2)   The amounts stated are based on the amounts paid during the periods.

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

(4)   Prior periods reflect amounts previously reported and excludes retroactive adjustments for one property reclassified from discontinued operations during the fourth quarter of 2009.

(5)   Property net operating income, or NOI, is defined as rental income from real estate less property operating expenses; see page 13 for calculation of NOI and reconciliation of NOI to Net Income.

(6)   See page 14 for calculation of EBITDA.

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

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

 

9



 

HRPT Properties Trust

Supplemental Operating and Financial Data

March 31, 2010

 

CONSOLIDATED BALANCE SHEETS

(amounts in thousands, except share data)

 

 

 

As of
March 31,

 

As of
December 31,

 

 

 

2010

 

2009

 

ASSETS

 

 

 

 

 

Real estate properties:

 

 

 

 

 

Land

 

$

1,237,842

 

$

1,237,842

 

Buildings and improvements

 

5,085,249

 

5,085,839

 

 

 

6,323,091

 

6,323,681

 

Accumulated depreciation

 

(914,934

)

(884,421

)

 

 

5,408,157

 

5,439,260

 

Properties held for sale

 

8,290

 

8,263

 

Acquired real estate leases, net

 

156,877

 

166,453

 

Equity investments

 

173,619

 

158,822

 

Cash and cash equivalents

 

138,702

 

18,204

 

Restricted cash

 

10,490

 

11,662

 

Rents receivable, net of allowance for doubtful accounts of $11,539 and $10,945, respectively

 

203,044

 

194,358

 

Other assets, net

 

135,572

 

124,299

 

Total assets

 

$

6,234,751

 

$

6,121,321

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

Revolving credit facility

 

$

 

$

110,000

 

Senior unsecured debt, net

 

2,258,801

 

2,258,466

 

Mortgage notes payable, net

 

622,127

 

624,184

 

Other liabilities related to properties held for sale

 

8

 

14

 

Accounts payable and accrued expenses

 

91,407

 

103,608

 

Acquired real estate lease obligations, net

 

45,226

 

47,348

 

Distributions payable

 

 

26,863

 

Rent collected in advance

 

33,949

 

30,366

 

Security deposits

 

23,008

 

23,097

 

Due to affiliates

 

10,288

 

8,309

 

Total liabilities

 

3,084,814

 

3,232,255

 

 

 

 

 

 

 

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; 258,360,241 and 223,860,241 shares issued and outstanding, respectively

 

2,584

 

2,239

 

Additional paid in capital

 

3,162,936

 

2,924,166

 

Cumulative net income

 

2,274,225

 

2,236,928

 

Cumulative common distributions

 

(2,576,582

)

(2,576,582

)

Cumulative preferred distributions

 

(395,263

)

(382,596

)

Accumulated other comprehensive (loss) income

 

(327

)

2,547

 

Total shareholders’ equity

 

3,149,937

 

2,889,066

 

Total liabilities and shareholders’ equity

 

$

6,234,751

 

$

6,121,321

 

 

10



 

HRPT Properties Trust

Supplemental Operating and Financial Data

March 31, 2010

 

CONSOLIDATED STATEMENTS OF INCOME

(amounts in thousands, except per share data)

 

 

 

For the Three Months Ended

 

 

 

3/31/2010

 

3/31/2009

 

 

 

 

 

 

 

Rental income (1)

 

$

213,626

 

$

216,971

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

Operating expenses

 

89,574

 

91,741

 

Depreciation and amortization

 

49,780

 

48,390

 

General and administrative

 

9,984

 

9,491

 

Acquisition costs

 

310

 

259

 

Total expenses

 

149,648

 

149,881

 

 

 

 

 

 

 

Operating income

 

63,978

 

67,090

 

 

 

 

 

 

 

Interest and other income

 

1,118

 

145

 

Interest expense (including amortization of debt discounts, premiums and deferred financing fees of $1,931 and $1,642, respectively)

 

(46,482

)

(43,859

)

Gain on early extinguishment of debt

 

 

7,513

 

Equity in earnings of equity investments

 

2,339

 

 

Gain on issuance of shares by equity investee

 

16,418

 

 

Income from continuing operations before income tax expense

 

37,371

 

30,889

 

Income tax expense

 

(182

)

(152

)

Income from continuing operations

 

37,189

 

30,737

 

Discontinued operations:

 

 

 

 

 

Income from discontinued operations (1)

 

108

 

3,630

 

Gain on sale of property

 

 

8,745

 

Net income

 

37,297

 

43,112

 

Preferred distributions

 

(12,667

)

(12,667

)

Net income available for common shareholders

 

$

24,630

 

$

30,445

 

 

 

 

 

 

 

Weighted average common shares outstanding — basic

 

226,927

 

225,619

 

 

 

 

 

 

 

Weighted average common shares outstanding — diluted (2)

 

256,120

 

254,812

 

 

 

 

 

 

 

Earnings per common share:

 

 

 

 

 

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

 

$

0.11

 

$

0.08

 

Income from discontinued operations — basic and diluted (2)

 

$

 

$

0.05

 

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

 

$

0.11

 

$

0.13

 

 

 

 

 

 

 

Additional Data:

 

 

 

 

 

General and administrative expenses / rental income

 

4.67%

 

4.37%

 

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

 

0.16%

 

0.16%

 

 

 

 

 

 

 

Continuing Operations:

 

 

 

 

 

Non cash straight line rent adjustments (1)

 

$

2,254

 

$

608

 

Lease value amortization (1)

 

$

(1,614

)

$

(3,169

)

Lease termination fees included in rental income

 

$

1,166

 

$

197

 

Capitalized interest expense

 

$

 

$

 

 

 

 

 

 

 

Discontinued Operations:

 

 

 

 

 

Non cash straight line rent adjustments (1)

 

$

 

$

85

 

Lease value amortization (1)

 

$

 

$

 

 


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

 

(2)   As of 3/31/2010, 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, 2010

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

(amounts in thousands)

 

 

 

For the Three Months Ended

 

 

 

3/31/2010

 

3/31/2009

 

Cash flows from operating activities:

 

 

 

 

 

Net income

 

$

37,297

 

$

43,112

 

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

 

 

 

 

 

Depreciation

 

39,755

 

38,804

 

Amortization of debt discounts, premiums and deferred financing fees

 

1,931

 

1,642

 

Amortization of acquired real estate leases

 

7,454

 

9,898

 

Other amortization

 

4,185

 

2,866

 

Gain on early extinguishment of debt

 

 

(7,513

)

Equity in earnings of equity investments

 

(2,339

)

 

Gain on issuance of shares by equity investee

 

(16,418

)

 

Distributions of earnings from equity investments

 

3,980

 

 

Gain on sale of property

 

 

(8,745

)

Change in assets and liabilities:

 

 

 

 

 

Decrease in restricted cash

 

1,172

 

3,064

 

Increase in rents receivable and other assets

 

(24,410

)

(26,145

)

Decrease in accounts payable and accrued expenses

 

(9,920

)

(2,246

)

Increase in rent collected in advance

 

3,577

 

5,063

 

Decrease in security deposits

 

(89

)

(276

)

Increase in due to affiliates

 

1,979

 

3,284

 

Cash provided by operating activities

 

48,154

 

62,808

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

Real estate acquisitions and improvements

 

(14,565

)

(67,714

)

Investment in marketable pass through certificates

 

 

(6,760

)

Proceeds from sale of property

 

 

19,200

 

Investment in Affiliates Insurance Company

 

(20

)

 

Increase in restricted cash

 

 

(2,107

)

Cash used in investing activities

 

(14,585

)

(57,381

)

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

Proceeds from issuance of common shares, net

 

239,095

 

 

Repurchase and retirement of common shares

 

 

(14,486

)

Repurchase and retirement of outstanding debt securities

 

 

(24,207

)

Proceeds from borrowings

 

56,000

 

96,000

 

Payments on borrowings

 

(168,449

)

(2,375

)

Deferred financing fees

 

(187

)

(565

)

Distributions to common shareholders

 

(26,863

)

(27,328

)

Distributions to preferred shareholders

 

(12,667

)

(12,667

)

Cash provided by financing activities

 

86,929

 

14,372

 

 

 

 

 

 

 

Increase in cash and cash equivalents

 

120,498

 

19,799

 

Cash and cash equivalents at beginning of period

 

18,204

 

15,518

 

Cash and cash equivalents at end of period

 

$

138,702

 

$

35,317

 

 

 

 

 

 

 

Supplemental cash flow information:

 

 

 

 

 

Interest paid

 

$

54,371

 

$

51,554

 

 

 

 

 

 

 

Non-cash investing activities:

 

 

 

 

 

Real estate acquisitions

 

$

 

$

(9

)

 

 

 

 

 

 

Non-cash financing activities:

 

 

 

 

 

Issuance of common shares

 

$

 

$

9

 

 

12



 

HRPT Properties Trust

Supplemental Operating and Financial Data

March 31, 2010

 

CALCULATION AND RECONCILIATION OF PROPERTY NET OPERATING INCOME (NOI)

(amounts in thousands)

 

 

 

For the Three Months Ended

 

 

 

3/31/2010

 

3/31/2009

 

 

 

 

 

 

 

Calculation of NOI (1):

 

 

 

 

 

Rental income

 

$

213,626

 

$

216,971

 

Operating expenses

 

(89,574

)

(91,741

)

Property net operating income (NOI)

 

$

124,052

 

$

125,230

 

 

 

 

 

 

 

Reconciliation of NOI to Net Income:

 

 

 

 

 

 

 

 

 

 

 

Property net operating income

 

$

124,052

 

$

125,230

 

Depreciation and amortization

 

(49,780

)

(48,390

)

General and administrative

 

(9,984

)

(9,491

)

Acquisition costs

 

(310

)

(259

)

Operating income

 

63,978

 

67,090

 

 

 

 

 

 

 

Interest and other income

 

1,118

 

145

 

Interest expense

 

(46,482

)

(43,859

)

Gain on early extinguishment of debt

 

 

7,513

 

Equity in earnings of equity investments

 

2,339

 

 

Gain on issuance of shares by equity investee

 

16,418

 

 

Income from continuing operations before income tax expense

 

37,371

 

30,889

 

Income tax expense

 

(182

)

(152

)

Income from continuing operations

 

37,189

 

30,737

 

 

 

 

 

 

 

Income from discontinued operations

 

108

 

3,630

 

Gain on sale of property

 

 

8,745

 

Net income

 

$

37,297

 

$

43,112

 

 


(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 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 U.S. 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.

 

13



 

HRPT Properties Trust

Supplemental Operating and Financial Data

March 31, 2010

 

CALCULATION OF EBITDA

(amounts in thousands)

 

 

 

For the Three Months Ended

 

 

 

3/31/2010

 

3/31/2009

 

 

 

 

 

 

 

Net income

 

$

37,297

 

$

43,112

 

Plus:   interest expense from continuing operations

 

46,482

 

43,859

 

Plus:   interest expense from discontinued operations

 

 

 

Plus:   income tax expense

 

182

 

152

 

Plus:   depreciation and amortization from continuing operations

 

49,780

 

48,390

 

Plus:   depreciation and amortization from discontinued operations

 

 

11

 

Plus:   EBITDA from equity investments

 

4,301

 

 

Less:   gain on early extinguishment of debt

 

 

(7,513

)

Less:   gain on sale of property

 

 

(8,745

)

Less:   equity in earnings of equity investments

 

(2,339

)

 

Less:   gain on issuance of shares by equity investee

 

(16,418

)

 

EBITDA

 

$

119,285

 

$

119,266

 

 

We compute EBITDA, or earnings before interest, taxes, depreciation and amortization, as net income less gains on sales of properties, gain on early extinguishment of debt and gain on issuance of shares by equity investees, plus interest expense, income tax expense, depreciation and amortization, loss on asset impairment and EBITDA from equity investments, less equity in earnings of 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 noted above, 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 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. Also, some REITs may calculate EBITDA differently than us.

 

14



 

HRPT Properties Trust

Supplemental Operating and Financial Data

March 31, 2010

 

CALCULATION OF FUNDS FROM OPERATIONS (FFO)

(amounts in thousands, except per share data)

 

 

 

For the Three Months Ended

 

 

 

3/31/2010

 

3/31/2009

 

 

 

 

 

 

 

Net income

 

$

37,297

 

$

43,112

 

Plus:   depreciation and amortization from continuing operations

 

49,780

 

48,390

 

Plus:   depreciation and amortization from discontinued operations

 

 

11

 

Plus:   acquisition costs (1)

 

310

 

259

 

Plus:   FFO from equity investments

 

3,995

 

 

Less:   gain on early extinguishment of debt

 

 

(7,513

)

Less:   gain on sale of property

 

 

(8,745

)

Less:   equity in earnings of equity investments

 

(2,339

)

 

Less:   gain on issuance of shares by equity investee

 

(16,418

)

 

FFO

 

72,625

 

75,514

 

Less:   preferred distributions

 

(12,667

)

(12,667

)

FFO available for common shareholders

 

$

59,958

 

$

62,847

 

 

 

 

 

 

 

Weighted average common shares outstanding — basic

 

226,927

 

225,619

 

 

 

 

 

 

 

Weighted average common shares outstanding — diluted (2)

 

256,120

 

254,812

 

 

 

 

 

 

 

FFO available for common shareholders per share — basic

 

$

0.26

 

$

0.28

 

 

 

 

 

 

 

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

 

$

0.26

 

$

0.27

 

 


(1)

Represents the closing costs associated with acquisitions that are expensed under the Business Combinations Topic of The FASB Accounting Standards CodificationTM.

 

 

(2)

At 3/31/2010, 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 exclude acquisition costs as described in Note 1 above, gains from equity investments, gain on early extinguishment of debt, loss on early extinguishment of debt unless settled in cash, and loss on asset impairment. 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 items referred to above, FFO can facilitate a comparison of operating performance between periods and among REITs. FFO does not represent cash generated by operating activities in accordance with GAAP, and should not be considered an alternative to net income or cash flow from operating activities as a measure of financial performance or liquidity. Also, some REITs may calculate FFO differently than us.

 

15



 

HRPT Properties Trust

Supplemental Operating and Financial Data

March 31, 2010

 

CALCULATION OF DILUTED NET INCOME, FFO AND WEIGHTED AVERAGE

COMMON SHARES OUTSTANDING

(amounts in thousands)

 

 

 

For the Three Months Ended

 

 

 

3/31/2010

 

3/31/2009

 

 

 

 

 

 

 

Net income available for common shareholders

 

$

24,630

 

$

30,445

 

Add — Series D convertible preferred distributions (1)

 

6,167

 

6,167

 

Net income available for common shareholders — diluted

 

$

30,797

 

$

36,612

 

 

 

 

 

 

 

FFO available for common shareholders (2)

 

$

59,958

 

$

62,847

 

Add — Series D convertible preferred distributions (1)

 

6,167

 

6,167

 

FFO available for common shareholders — diluted

 

$

66,125

 

$

69,014

 

 

 

 

 

 

 

Weighted average common shares outstanding — basic

 

226,927

 

225,619

 

Effect of dilutive Series D preferred shares (1)

 

29,193

 

29,193

 

Weighted average common shares outstanding — diluted

 

256,120

 

254,812

 

 


(1)     As of 3/31/2010, 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, 2010

 

SUMMARY RESULTS OF OPERATIONS BY PROPERTY TYPE

(dollars and sq. ft. in thousands)

 

 

 

As of and For the Three Months Ended (1)

 

 

 

3/31/2010

 

3/31/2009

 

 

 

 

 

 

 

Number of Properties:

 

 

 

 

 

 

 

 

 

 

 

Office

 

332

 

358

 

Industrial and Other

 

186

 

184

 

Total

 

518

 

542

 

 

 

 

 

 

 

CBD

 

46

 

46

 

Suburban

 

472

 

496

 

Total

 

518

 

542

 

 

 

 

 

 

 

Square Feet (2):

 

 

 

 

 

 

 

 

 

 

 

Office

 

35,346

 

36,788

 

Industrial and Other

 

31,500

 

30,513

 

Total

 

66,846

 

67,301

 

 

 

 

 

 

 

CBD

 

13,279

 

12,488

 

Suburban

 

53,567

 

54,813

 

Total

 

66,846

 

67,301

 

 

 

 

 

 

 

Percent Leased (3):

 

 

 

 

 

 

 

 

 

 

 

Office

 

83.2%

 

86.8%

 

Industrial and Other

 

90.5%

 

92.8%

 

Total

 

86.6%

 

89.5%

 

 

 

 

 

 

 

CBD

 

87.5%

 

88.0%

 

Suburban

 

86.4%

 

89.8%

 

Total

 

86.6%

 

89.5%

 

 

 

 

 

 

 

Rental Income (4):

 

 

 

 

 

 

 

 

 

 

 

Office

 

$

175,305

 

$

179,574

 

Industrial and Other

 

38,321

 

37,397

 

Total

 

$

213,626

 

$

216,971

 

 

 

 

 

 

 

CBD

 

$

85,475

 

$

78,041

 

Suburban

 

128,151

 

138,930

 

Total

 

$

213,626

 

$

216,971

 

 

 

 

 

 

 

Property Net Operating Income (NOI) (5):

 

 

 

 

 

 

 

 

 

 

 

Office

 

$

97,164

 

$

98,651

 

Industrial and Other

 

26,888

 

26,579

 

Total

 

$

124,052

 

$

125,230

 

 

 

 

 

 

 

CBD

 

$

46,688

 

$

40,673

 

Suburban

 

77,364

 

84,557

 

Total

 

$

124,052

 

$

125,230

 

 

 

 

 

 

 

NOI Margin (6):

 

 

 

 

 

 

 

 

 

 

 

Office

 

55.4%

 

54.9%

 

Industrial and Other

 

70.2%

 

71.1%

 

Total

 

58.1%

 

57.7%

 

 

 

 

 

 

 

CBD

 

54.6%

 

52.1%

 

Suburban

 

60.4%

 

60.9%

 

Total

 

58.1%

 

57.7%

 

 


(1)  Excludes properties classified in discontinued operations. Prior periods have been restated to reflect one property reclassified from discontinued operations during the fourth quarter of 2009.

(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 13 for calculation of NOI and reconciliation of NOI to Net Income.

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

 

17



 

HRPT Properties Trust

Supplemental Operating and Financial Data

March 31, 2010

 

SUMMARY RESULTS OF OPERATIONS BY MAJOR MARKET

(dollars and sq. ft. in thousands)

 

 

 

As of and For the Three Months Ended (1)

 

 

 

3/31/2010

 

3/31/2009

 

Number of Properties:

 

 

 

 

 

Metro Philadelphia, PA

 

19

 

19

 

Oahu, HI

 

57

 

57

 

Metro Washington, DC

 

15

 

17

 

Metro Boston, MA

 

20

 

20

 

Other markets

 

407

 

429

 

Total

 

518

 

542

 

 

 

 

 

 

 

Square Feet (2):

 

 

 

 

 

Metro Philadelphia, PA

 

5,285

 

5,285

 

Oahu, HI

 

17,914

 

17,914

 

Metro Washington, DC

 

1,869

 

2,401

 

Metro Boston, MA

 

2,624

 

2,624

 

Other markets

 

39,154

 

39,077

 

Total

 

66,846

 

67,301

 

 

 

 

 

 

 

Percent Leased (3):

 

 

 

 

 

Metro Philadelphia, PA

 

84.1%

 

86.5%

 

Oahu, HI

 

94.7%

 

95.2%

 

Metro Washington, DC

 

88.4%

 

92.4%

 

Metro Boston, MA

 

83.3%

 

85.3%

 

Other markets

 

83.4%

 

87.4%

 

Total

 

86.6%

 

89.5%

 

 

 

 

 

 

 

Rental Income (4):

 

 

 

 

 

Metro Philadelphia, PA

 

$

31,183

 

$

30,796

 

Oahu, HI

 

17,777

 

18,218

 

Metro Washington, DC

 

12,640

 

18,424

 

Metro Boston, MA

 

12,189

 

12,530

 

Other markets

 

139,837

 

137,003

 

Total

 

$

213,626

 

$

216,971

 

 

 

 

 

 

 

Property Net Operating Income (NOI) (5):

 

 

 

 

 

Metro Philadelphia, PA

 

$

15,720

 

$

15,308

 

Oahu, HI

 

13,277

 

14,354

 

Metro Washington, DC

 

7,908

 

11,489

 

Metro Boston, MA

 

7,049

 

6,572

 

Other markets

 

80,098

 

77,507

 

Total

 

$

124,052

 

$

125,230

 

 

 

 

 

 

 

NOI Margin (6):

 

 

 

 

 

Metro Philadelphia, PA

 

50.4%

 

49.7%

 

Oahu, HI

 

74.7%

 

78.8%

 

Metro Washington, DC

 

62.6%

 

62.4%

 

Metro Boston, MA

 

57.8%

 

52.5%

 

Other markets

 

57.3%

 

56.6%

 

Total

 

58.1%

 

57.7%

 

 


(1)     Excludes properties classified in discontinued operations. Prior periods have been restated to reflect one property reclassifed from discontinued operations during the fourth quarter of 2009.

(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 13 for calculation of NOI and reconciliation of NOI to Net Income.

(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 Central Pennsylvania and Wilmington, DE. Oahu, HI includes all properties located on the island of Oahu.

 

18



 

HRPT Properties Trust

Supplemental Operating and Financial Data

March 31, 2010

 

SAME PROPERTY RESULTS AND ANALYSIS BY PROPERTY TYPE

(dollars and sq. ft. in thousands)

 

 

 

As of and For the Three Months Ended (1)

 

 

 

3/31/2010

 

3/31/2009

 

Office:

 

 

 

 

 

Properties

 

323

 

323

 

Total sq. ft.

 

33,104

 

33,104

 

Percent leased (2)

 

82.3%

 

85.4%

 

Rental income (3)

 

$

156,225

 

$

160,040

 

Property net operating income (NOI) (4)

 

$

83,224

 

$

85,584

 

NOI % growth

 

-2.8%

 

 

 

 

 

 

 

 

 

Industrial and Other:

 

 

 

 

 

Properties

 

184

 

184

 

Total sq. ft.

 

30,517

 

30,517

 

Percent leased (2)

 

90.2%

 

92.8%

 

Rental income (3)

 

$

37,104

 

$

37,346

 

Property net operating income (NOI) (4)

 

$

25,824

 

$

27,150

 

NOI % growth

 

-4.9%

 

 

 

 

 

 

 

 

 

CBD:

 

 

 

 

 

Properties

 

42

 

42

 

Total sq. ft.

 

11,844

 

11,844

 

Percent leased (2)

 

86.6%

 

87.4%

 

Rental income (3)

 

$

72,709

 

$

72,445

 

Property net operating income (NOI) (4)

 

$

37,745

 

$

37,181

 

NOI % growth

 

1.5%

 

 

 

 

 

 

 

 

 

Suburban:

 

 

 

 

 

Properties

 

465

 

465

 

Total sq. ft.

 

51,777

 

51,777

 

Percent leased (2)

 

85.9%

 

89.3%

 

Rental income (3)

 

$

120,620

 

$

124,941

 

Property net operating income (NOI) (4)

 

$

71,303

 

$

75,553

 

NOI % growth

 

-5.6%

 

 

 

 

 

 

 

 

 

Total:

 

 

 

 

 

Properties

 

507

 

507

 

Total sq. ft.

 

63,621

 

63,621

 

Percent leased (2)

 

86.1%

 

88.9%

 

Rental income (3)

 

$

193,329

 

$

197,386

 

Property net operating income (NOI) (4)

 

$

109,048

 

$

112,734

 

NOI % growth

 

-3.3%

 

 

 

 


(1)     Based on properties owned continuously since 1/1/2009 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 13 for calculation of NOI and reconciliation of NOI to Net Income.

 

19



 

HRPT Properties Trust

Supplemental Operating and Financial Data

March 31, 2010

 

SAME PROPERTY RESULTS AND ANALYSIS BY MAJOR MARKET

(dollars and sq. ft. in thousands)

 

 

 

As of and For the Three Months Ended (1)

 

 

 

3/31/2010

 

3/31/2009

 

Metro Philadelphia, PA:

 

 

 

 

 

Properties

 

19

 

19

 

Total sq. ft.

 

5,285

 

5,285

 

Percent leased (2)

 

84.1%

 

86.5%

 

Rental income (3)

 

$

31,183

 

$

30,796

 

Property net operating income (NOI) (4)

 

$

15,720

 

$

15,308

 

NOI % growth

 

2.7%

 

 

 

 

 

 

 

 

 

Oahu, HI:

 

 

 

 

 

Properties

 

57

 

57

 

Total sq. ft.

 

17,914

 

17,914

 

Percent leased (2)

 

94.7%

 

95.2%

 

Rental income (3)

 

$

17,777

 

$

18,218

 

Property net operating income (NOI) (4)

 

$

13,277

 

$

14,354

 

NOI % growth

 

-7.5%

 

 

 

 

 

 

 

 

 

Metro Washington, DC:

 

 

 

 

 

Properties

 

13

 

13

 

Total sq. ft.

 

1,628

 

1,628

 

Percent leased (2)

 

86.6%

 

89.7%

 

Rental income (3)

 

$

11,095

 

$

11,908

 

Property net operating income (NOI) (4)

 

$

6,408

 

$

7,452

 

NOI % growth

 

-14.0%

 

 

 

 

 

 

 

 

 

Metro Boston, MA:

 

 

 

 

 

Properties

 

20

 

20

 

Total sq. ft.

 

2,624

 

2,624

 

Percent leased (2)

 

83.3%

 

85.3%

 

Rental income (3)

 

$

12,189

 

$

12,530

 

Property net operating income (NOI) (4)

 

$

7,049

 

$

6,572

 

NOI % growth

 

7.3%

 

 

 

 

 

 

 

 

 

Other Markets:

 

 

 

 

 

Properties

 

398

 

398

 

Total sq. ft.

 

36,170

 

36,170

 

Percent leased (2)

 

82.2%

 

86.4%

 

Rental income (3)

 

$

121,085

 

$

123,934

 

Property net operating income (NOI) (4)

 

$

66,594

 

$

69,048

 

NOI % growth

 

-3.6%

 

 

 

 

 

 

 

 

 

Total:

 

 

 

 

 

Properties

 

507

 

507

 

Total sq. ft.

 

63,621

 

63,621

 

Percent leased (2)

 

86.1%

 

88.9%

 

Rental income (3)

 

$

193,329

 

$

197,386

 

Property net operating income (NOI) (4)

 

$

109,048

 

$

112,734

 

NOI % growth

 

-3.3%

 

 

 

 


(1)     Based on properties owned continuously since 1/1/2009 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 13 for calculation of NOI and reconciliation of NOI to Net 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 Central Pennsylvania and Wilmington, DE. Oahu, HI includes all properties located on the island of Oahu.

 

20



 

HRPT Properties Trust

Supplemental Operating and Financial Data

March 31, 2010

 

SUMMARY OF EQUITY INVESTMENTS

(dollars in thousands)

 

 

 

3/31/2010

 

12/31/2009

 

9/30/2009

 

6/30/2009

 

3/31/2009

 

Common shares owned by HRP:

 

 

 

 

 

 

 

 

 

 

 

Government Properties Income Trust (1)

 

9,950,000

 

9,950,000

 

9,950,000

 

9,950,000

 

9,950,000

 

Affiliates Insurance Company

 

20,000

 

20,000

 

20,000

 

20,000

 

20,000

 

 

 

 

 

 

 

 

 

 

 

 

 

Percent owned by HRP:

 

 

 

 

 

 

 

 

 

 

 

Government Properties Income Trust (1)

 

31.8%

 

46.3%

 

46.3%

 

46.4%

 

100.0%

 

Affiliates Insurance Company

 

14.3%

 

14.3%

 

16.7%

 

16.7%

 

16.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

Percent of HRP’s total assets (book value):

 

 

 

 

 

 

 

 

 

 

 

Government Properties Income Trust (1)

 

2.7%

 

2.5%

 

2.6%

 

2.6%

 

0.0%

 

Affiliates Insurance Company

 

0.1%

 

0.1%

 

0.1%

 

0.1%

 

0.0%

 

Total

 

2.8%

 

2.6%

 

2.7%

 

2.7%

 

0.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

Carrying book value on HRP’s balance sheet:

 

 

 

 

 

 

 

 

 

 

 

Government Properties Income Trust (1)

 

$

168,627

 

$

153,822

 

$

156,068

 

$

153,088

 

$

 

Affiliates Insurance Company

 

4,992

 

5,000

 

4,977

 

4,965

 

25

 

Total

 

$

173,619

 

$

158,822

 

$

161,045

 

$

158,053

 

$

25

 

 

 

 

 

 

 

 

 

 

 

 

 

Market value of shares owned by HRP:

 

 

 

 

 

 

 

 

 

 

 

Government Properties Income Trust (1)

 

$

258,800

 

$

228,651

 

$

238,900

 

$

204,274

 

$

 

Affiliates Insurance Company

 

N/A

 

N/A

 

N/A

 

N/A

 

N/A

 

Total

 

$

258,800

 

$

228,651

 

$

238,900

 

$

204,274

 

$

 

 

 

 

For the Three Months Ended

 

 

 

 

 

 

 

 

 

3/31/2010

 

3/31/2009

 

 

 

 

 

 

 

Equity in earnings (loss) of equity investments:

 

 

 

 

 

 

 

 

 

 

 

Government Properties Income Trust (1)

 

$

2,367

 

$

 

 

 

 

 

 

 

Affiliates Insurance Company

 

(28

)

 

 

 

 

 

 

 

 

 

$

2,339

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA from equity investments:

 

 

 

 

 

 

 

 

 

 

 

Government Properties Income Trust (1)

 

$

4,329

 

$

 

 

 

 

 

 

 

Affiliates Insurance Company

 

(28

)

 

 

 

 

 

 

 

 

 

$

4,301

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO from equity investments:

 

 

 

 

 

 

 

 

 

 

 

Government Properties Income Trust (1)

 

$

4,023

 

$

 

 

 

 

 

 

 

Affiliates Insurance Company

 

(28

)

 

 

 

 

 

 

 

 

 

$

3,995

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash distributions from equity investments:

 

 

 

 

 

 

 

 

 

 

 

Government Properties Income Trust (1)

 

$

3,980

 

$

 

 

 

 

 

 

 

Affiliates Insurance Company

 

 

 

 

 

 

 

 

 

 

 

$

3,980

 

$

 

 

 

 

 

 

 

 


(1)     In January 2010, Government Properties Income Trust, or GOV, issued 9,775,000 common shares in a public offering for $21.50 per common share, raising net proceeds of approximately $199,300. As a result of this transaction, our ownership percentage in GOV was reduced from 46.3% prior to this transaction to 31.8% after this transaction, and we recognized a gain of $16,418.

 

21



 

HRPT Properties Trust

Supplemental Operating and Financial Data

March 31, 2010

 

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

 

See note (2)

 

6.814%

 

7.842%

 

$

 229,336

 

1/31/2011

 

$

 225,547

 

0.8

 

Secured debt

 

One property in Milwaukee, WI

 

7.435%

 

7.000%

 

29,804

 

6/1/2011

 

29,188

 

1.2

 

Secured debt

 

One property in Bannockburn, IL

 

8.050%

 

5.240%

 

23,829

 

6/1/2012

 

22,719

 

2.2

 

Secured debt

 

Two properties in Rochester, NY

 

6.000%

 

6.000%

 

4,908

 

10/11/2012

 

4,507

 

2.5

 

Secured debt

 

One property in Macon, GA

 

4.950%

 

6.280%

 

13,143

 

5/11/2014

 

11,930

 

4.1

 

Secured debt

 

One property in St. Cloud, MN

 

5.990%

 

5.990%

 

8,973

 

2/1/2015

 

7,580

 

4.8

 

Secured debt

 

One property in Lenexa, KS

 

5.760%

 

7.000%

 

8,414

 

5/1/2016

 

6,116

 

6.1

 

Secured debt

 

One property in Jacksonville, FL

 

6.030%

 

8.000%

 

41,600

 

5/11/2016

 

38,994

 

6.1

 

Secured debt

 

One property in Birmingham, AL

 

7.360%

 

5.610%

 

12,500

 

8/1/2016

 

9,333

 

6.3

 

Secured debt

 

One property in Philadelphia, PA (3)

 

2.855%

 

5.660%

 

175,000

 

12/2/2019

 

160,710

 

9.7

 

Secured debt

 

One property in North Haven, CT

 

6.750%

 

5.240%

 

4,494

 

3/1/2022

 

 

11.9

 

Secured debt

 

One property in Morgan Hill, CA

 

6.140%

 

8.000%

 

14,945

 

1/5/2023

 

 

12.8

 

Secured debt

 

One property in East Windsor, CT

 

5.710%

 

5.240%

 

8,620

 

3/1/2026

 

 

15.9

 

Secured debt

 

Two properties in Morgan Hill, CA

 

6.060%

 

8.000%

 

13,726

 

11/10/2027

 

 

17.6

 

Secured debt

 

One property in Philadelphia, PA (4)

 

6.794%

 

7.383%

 

39,166

 

1/1/2029

 

2,478

 

18.8

 

Total / weighted average secured fixed rate debt

 

5.626%

 

6.901%

 

$

 628,458

 

 

 

$

 519,102

 

6.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Floating Rate Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

0.799%

 

0.799%

 

$

 

8/22/2010

 

$

 

0.4

 

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

 

0.857%

 

0.857%

 

168,219

 

3/16/2011

 

168,219

 

1.0

 

Total / weighted average unsecured floating rate debt

 

0.857%

 

0.857%

 

$

 168,219

 

 

 

$

 168,219

 

1.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Fixed Rate Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior notes due 2010

 

8.875%

 

9.000%

 

$

 30,000

 

8/1/2010

 

$

 30,000

 

0.3

 

Senior notes due 2010

 

8.625%

 

8.770%

 

20,000

 

10/1/2010

 

20,000

 

0.5

 

Senior notes due 2012

 

6.950%

 

7.179%

 

150,680

 

4/1/2012

 

150,680

 

2.0

 

Senior notes due 2013

 

6.500%

 

6.693%

 

190,980

 

1/15/2013

 

190,980

 

2.8

 

Senior notes due 2014

 

5.750%

 

5.828%

 

244,655

 

2/15/2014

 

244,655

 

3.9

 

Senior notes due 2015

 

6.400%

 

6.601%

 

186,000

 

2/15/2015

 

186,000

 

4.9

 

Senior notes due 2015

 

5.750%

 

5.790%

 

250,000

 

11/1/2015

 

250,000

 

5.6

 

Senior notes due 2016

 

6.250%

 

6.470%

 

400,000

 

8/15/2016

 

400,000

 

6.4

 

Senior notes due 2017

 

6.250%

 

6.279%

 

250,000

 

6/15/2017

 

250,000

 

7.2

 

Senior notes due 2018

 

6.650%

 

6.768%

 

250,000

 

1/15/2018

 

250,000

 

7.8

 

Senior notes due 2019

 

7.500%

 

7.863%

 

125,000

 

11/15/2019

 

125,000

 

9.6

 

Total / weighted average unsecured fixed rate debt

 

6.401%

 

6.551%

 

$

 2,097,315

 

 

 

$

 2,097,315

 

5.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / weighted average unsecured debt

 

5.989%

 

6.128%

 

$

 2,265,534

 

 

 

$

 2,265,534

 

5.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summary Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / weighted average secured fixed rate debt

 

5.626%

 

6.901%

 

$

 628,458

 

 

 

$

 519,102

 

6.1

 

Total / weighted average unsecured floating rate debt

 

0.857%

 

0.857%

 

168,219

 

 

 

168,219

 

1.0

 

Total / weighted average unsecured fixed rate debt

 

6.401%

 

6.551%

 

2,097,315

 

 

 

2,097,315

 

5.5

 

Total / weighted average debt

 

5.910%

 

6.296%

 

$

 2,893,992

(7)

 

 

$

 2,784,636

 

5.4

 

 


(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. The loan becomes prepayable at par on 8/1/2010.

(3)     Interest is payable at a spread over LIBOR, but has been fixed through December 1, 2016 under a cash flow hedge which sets the rate at approximately 5.66%. No principal repayment is required for the first three years, after which the loan will be amortized on a 30 year direct reduction basis until maturity. Coupon represents floating interest rate at 3/31/2010.

(4)     The loan becomes prepayable at par on 8/1/2010. 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 by 1/31/2011.

(5)     Represents amounts outstanding on HRP’s $750 million revolving credit facility at 3/31/2010. Subject to certain conditions, at HRP’s option, this facility’s maturity date can be extended to 8/22/2011 upon our payment of a fee. Interest rate at 3/31/2010.

(6)     The notes became prepayable, at par, on September 16, 2006.

(7)     Interest rate at 3/31/2010. Total debt as of 3/31/2010, net of unamortized premiums and discounts, equals $2,880,928.

 

22



 

HRPT Properties Trust

Supplemental Operating and Financial Data

March 31, 2010

 

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

 

2010

 

$

7,338

 

$

(2)

$

50,000

 

$

57,338

 

8.5%

 

2011

 

260,557

 

168,219

 

 

428,776

 

4.5%

 

2012

 

32,607

 

 

150,680

 

183,287

 

7.0%

 

2013

 

6,981

 

 

190,980

 

197,961

 

6.5%

 

2014

 

19,163

 

 

244,655

 

263,818

 

5.7%

 

2015

 

14,922

 

 

436,000

 

450,922

 

6.0%

 

2016

 

61,239

 

 

400,000

 

461,239

 

6.2%

 

2017

 

6,521

 

 

250,000

 

256,521

 

6.2%

 

2018

 

6,976

 

 

250,000

 

256,976

 

6.6%

 

2019 and thereafter

 

212,154

 

 

125,000

 

337,154

 

6.5%

 

Total

 

$

628,458

 

$

168,219

 

$

2,097,315

 

$

2,893,992

 

6.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

Percent

 

21.7%

 

5.8%

 

72.5%

 

100.0%

 

 

 

 


(1)     Total debt as of 3/31/2010, net of unamortized premiums and discounts, equals $2,880,928.

(2)     There were no amounts outstanding on HRP’s $750 million revolving credit facility at 3/31/2010. Subject to certain conditions, at HRP’s option, this facility’s maturity date can be extended to 8/22/2011 upon our payment of a fee.

 

23



 

HRPT Properties Trust

Supplemental Operating and Financial Data

March 31, 2010

 

LEVERAGE RATIOS, COVERAGE RATIOS AND PUBLIC DEBT COVENANTS

 

 

 

As of and For the Three Months Ended

 

 

 

3/31/2010

 

12/31/2009

 

9/30/2009

 

6/30/2009

 

3/31/2009

 

Leverage Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total debt / total assets

 

46.2%

 

48.9%

 

46.9%

 

46.9%

 

48.6%

 

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

 

43.5%

 

45.2%

 

43.6%

 

43.8%

 

44.0%

 

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

 

42.4%

 

44.1%

 

42.5%

 

42.7%

 

44.0%

 

Total debt / total market capitalization

 

52.2%

 

59.8%

 

55.6%

 

67.8%

 

74.9%

 

Total debt / total book capitalization

 

47.8%

 

50.9%

 

48.7%

 

48.7%

 

50.4%

 

Secured debt / total assets

 

10.0%

 

10.2%

 

7.4%

 

7.5%

 

7.3%

 

Variable rate debt / total debt

 

5.8%

 

9.3%

 

14.5%

 

13.3%

 

15.8%

 

Variable rate debt / total assets

 

2.7%

 

4.5%

 

6.8%

 

6.2%

 

7.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

Coverage Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA / interest expense

 

2.6x

 

2.7x

 

2.7x

 

2.7x

 

2.7x

 

EBITDA / interest expense + preferred distributions

 

2.0x

 

2.1x

 

2.1x

 

2.1x

 

2.1x

 

 

 

 

 

 

 

 

 

 

 

 

 

Public Debt Covenants (2):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt / adjusted total assets (maximum 60%)

 

40.7%

 

43.1%

 

41.6%

 

41.7%

 

43.0%

 

Secured debt / adjusted total assets (maximum 40%)

 

8.8%

 

9.0%

 

6.5%

 

6.7%

 

6.5%

 

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

 

2.6x

 

2.6x

 

2.8x

 

2.7x

 

2.7x

 

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

 

258.7%

 

240.9%

 

246.5%

 

246.0%

 

237.3%

 

 


(1)          Gross book value of real estate assets is real estate properties, at cost, including properties held for sale, plus purchase price allocations and acquisition costs 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, other intangible assets and impairment writedowns, if any. Consolidated income available for debt service is earnings from operations excluding interest expense, depreciation and amortization, taxes, loss on asset impairment and gains and losses on sales of assets and early extinguishment of debt, determined together with debt service on a pro forma basis for the four consecutive fiscal quarters most recently ended.

 

24



 

HRPT Properties Trust

Supplemental Operating and Financial Data

March 31, 2010

 

TENANT IMPROVEMENTS, LEASING COSTS AND CAPITAL IMPROVEMENTS

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

 

 

 

For the Three Months Ended

 

 

 

3/31/2010

 

12/31/2009

 

9/30/2009

 

6/30/2009

 

3/31/2009

 

Tenant improvements (TI)

 

$

7,212

 

$

11,614

 

$

8,727

 

$

4,991

 

$

5,094

 

Leasing costs (LC)

 

4,364

 

4,818

 

5,884

 

992

 

2,867

 

Total TI and LC

 

11,576

 

16,432

 

14,611

 

5,983

 

7,961

 

 

 

 

 

 

 

 

 

 

 

 

 

Building improvements (1)

 

760

 

6,289

 

1,563

 

5,629

 

1,739

 

Development, redevelopment and other activities (2)

 

679

 

5,431

 

3,305

 

2,695

 

1,741

 

Total capital improvements, including TI and LC

 

$

13,015

 

$

28,152

 

$

19,479

 

$

14,307

 

$

11,441

 

 

 

 

 

 

 

 

 

 

 

 

 

Sq. ft. beginning of period (3)

 

66,917

 

66,159

 

65,772

 

67,947

 

67,586

 

Sq. ft. end of period (3)

 

66,925

 

66,917

 

66,159

 

65,772

 

67,947

 

Average sq. ft. during period (3)

 

66,921

 

66,538

 

65,966

 

66,860

 

67,767

 

 

 

 

 

 

 

 

 

 

 

 

 

Building improvements per average sq. ft. during period

 

$

0.01

 

$

0.09

 

$

0.02

 

$

0.08

 

$

0.03

 

 


(1)          Building improvements generally include construction costs, expenditures to replace obsolete building components and expenditures that extend the useful life of existing assets.

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

(3)          Square feet includes properties held for sale at the end of each period.

 

25



 

HRPT Properties Trust

Supplemental Operating and Financial Data

 

2010 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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Apr-10

 

Denver, CO

 

Office

 

1

 

248

 

$

75,000

 

$

302.42

 

10.5%

 

18.0

 

100.0%

 

RE/MAX Realty

 

Apr-10

 

Colorado Springs, CO

 

Office

 

1

 

77

 

10,800

 

140.26

 

11.6%

 

4.7

 

100.0%

 

EMC Corporation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average

 

 

 

2

 

325

 

$

85,800

 

$

264.00

 

10.6%

 

16.2

 

100.0%

 

 

 

 

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/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, 2010.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


(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.

 

26



 

PORTFOLIO AND LEASING INFORMATION

 



 

HRPT Properties Trust

Supplemental Operating and Financial Data

March 31, 2010

 

PORTFOLIO SUMMARY BY PROPERTY TYPE, TENANT AND MAJOR MARKET (SQUARE FEET) (1)

(sq. ft. in thousands)

 

 

 

Metro

 

 

 

Metro

 

Metro

 

Other

 

 

 

 

 

Philadelphia, PA

 

Oahu, HI

 

Washington, DC

 

Boston, MA

 

Markets

 

Total

 

Square Feet:

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

5,285

 

 

1,869

 

2,624

 

25,568

 

35,346

 

Industrial and Other

 

 

17,914

 

 

 

13,586

 

31,500

 

Total

 

5,285

 

17,914

 

1,869

 

2,624

 

39,154

 

66,846

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CBD

 

4,585

 

158

 

582

 

523

 

7,431

 

13,279

 

Suburban

 

700

 

17,756

 

1,287

 

2,101

 

31,723

 

53,567

 

Total

 

5,285

 

17,914

 

1,869

 

2,624

 

39,154

 

66,846

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government and other government tenants (2)

 

17

 

 

565

 

211

 

1,393

 

2,186

 

Land leases (2)

 

 

16,467

 

 

 

 

16,467

 

Other investment grade tenants (2)(3)

 

2,182

 

5

 

56

 

815

 

9,494

 

12,552

 

Other tenants (2)

 

2,246

 

496

 

1,030

 

1,161

 

21,768

 

26,701

 

Vacant

 

840

 

946

 

218

 

437

 

6,499

 

8,940

 

Total

 

5,285

 

17,914

 

1,869

 

2,624

 

39,154

 

66,846

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percent by Major Market:

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

15%

 

0%

 

5%

 

8%

 

72%

 

100%

 

Industrial and Other

 

0%

 

57%

 

0%

 

0%

 

43%

 

100%

 

Total

 

8%

 

27%

 

3%

 

4%

 

58%

 

100%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CBD

 

35%

 

1%

 

4%

 

4%

 

56%

 

100%

 

Suburban

 

1%

 

33%

 

3%

 

4%

 

59%

 

100%

 

Total

 

8%

 

27%

 

3%

 

4%

 

58%

 

100%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government and other government tenants

 

1%

 

0%

 

25%

 

10%

 

64%

 

100%

 

Land leases

 

0%

 

100%

 

0%

 

0%

 

0%

 

100%

 

Other investment grade tenants (3)

 

17%

 

0%

 

0%

 

7%

 

76%

 

100%

 

Other tenants

 

8%

 

2%

 

4%

 

4%

 

82%

 

100%

 

Vacant

 

9%

 

11%

 

2%

 

5%

 

73%

 

100%

 

Total

 

8%

 

27%

 

3%

 

4%

 

58%

 

100%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percent by Property Type and Tenant:

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

100%

 

0%

 

100%

 

100%

 

65%

 

53%

 

Industrial and Other

 

0%

 

100%

 

0%

 

0%

 

35%

 

47%

 

Total

 

100%

 

100%

 

100%

 

100%

 

100%

 

100%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CBD

 

87%

 

1%

 

31%

 

20%

 

19%

 

20%

 

Suburban

 

13%

 

99%

 

69%

 

80%

 

81%

 

80%

 

Total

 

100%

 

100%

 

100%

 

100%

 

100%

 

100%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government and other government tenants

 

0%

 

0%

 

30%

 

8%

 

4%

 

3%

 

Land leases

 

0%

 

92%

 

0%

 

0%

 

0%

 

25%

 

Other investment grade tenants (3)

 

41%

 

0%

 

3%

 

31%

 

24%

 

19%

 

Other tenants

 

43%

 

3%

 

55%

 

44%

 

55%

 

40%

 

Vacant

 

16%

 

5%

 

12%

 

17%

 

17%

 

13%

 

Total

 

100%

 

100%

 

100%

 

100%

 

100%

 

100%

 

 


(1)  Excludes properties classified in discontinued operations.

(2)  Sq. ft. is pursuant to signed leases as of 3/31/2010, 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.

(3)  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 Central Pennsylvania and Wilmington, DE. Oahu, HI includes all properties located on the island of Oahu.

 

28



 

HRPT Properties Trust

Supplemental Operating and Financial Data

March 31, 2010

 

PORTFOLIO SUMMARY BY PROPERTY TYPE, TENANT AND MAJOR MARKET (ANNUALIZED RENTAL INCOME) (1)

(dollars in thousands)

 

 

 

Metro

 

 

 

Metro

 

Metro

 

Other

 

 

 

 

 

Philadelphia, PA

 

Oahu, HI

 

Washington, DC

 

Boston, MA

 

Markets

 

Total

 

Annualized Rental Income (2):

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

$

123,193

 

$

 

$

51,949

 

$

51,838

 

$

481,966

 

$

708,946

 

Industrial and Other

 

 

74,187

 

 

 

84,461

 

158,648

 

Total

 

$

123,193

 

$

74,187

 

$

51,949

 

$

51,838

 

$

566,427

 

$

867,594

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CBD

 

$

112,510

 

$

2,269

 

$

20,994

 

$

21,415

 

$

183,234

 

$

340,422

 

Suburban

 

10,683

 

71,918

 

30,955

 

30,423

 

383,193

 

527,172

 

Total

 

$

123,193

 

$

74,187

 

$

51,949

 

$

51,838

 

$

566,427

 

$

867,594

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government and other government tenants

 

$

494

 

$

 

$

18,562

 

$

5,604

 

$

29,878

 

$

54,538

 

Land leases

 

 

67,173

 

 

 

 

67,173

 

Other investment grade tenants (3)

 

61,230

 

338

 

2,051

 

14,537

 

166,179

 

244,335

 

Other tenants

 

61,469

 

6,676

 

31,336

 

31,697

 

370,370

 

501,548

 

Total

 

$

123,193

 

$

74,187

 

$

51,949

 

$

51,838

 

$

566,427

 

$

867,594

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percent by Major Market:

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

17%

 

0%

 

7%

 

7%

 

69%

 

100%

 

Industrial and Other

 

0%

 

47%

 

0%

 

0%

 

53%

 

100%

 

Total

 

14%

 

9%

 

6%

 

6%

 

65%

 

100%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CBD

 

33%

 

1%

 

6%

 

6%

 

54%

 

100%

 

Suburban

 

2%

 

13%

 

6%

 

6%

 

73%

 

100%

 

Total

 

14%

 

9%

 

6%

 

6%

 

65%

 

100%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government and other government tenants

 

1%

 

0%

 

34%

 

10%

 

55%

 

100%

 

Land leases

 

0%

 

100%

 

0%

 

0%

 

0%

 

100%

 

Other investment grade tenants (3)

 

25%

 

0%

 

1%

 

6%

 

68%

 

100%

 

Other tenants

 

12%

 

1%

 

6%

 

7%

 

74%

 

100%

 

Total

 

14%

 

9%

 

6%

 

6%

 

65%

 

100%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percent by Property Type and Tenant:

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

100%

 

0%

 

100%

 

100%

 

85%

 

82%

 

Industrial and Other

 

0%

 

100%

 

0%

 

0%

 

15%

 

18%

 

Total

 

100%

 

100%

 

100%

 

100%

 

100%

 

100%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CBD

 

91%

 

3%

 

40%

 

41%

 

32%

 

39%

 

Suburban

 

9%

 

97%

 

60%

 

59%

 

68%

 

61%

 

Total

 

100%

 

100%

 

100%

 

100%

 

100%

 

100%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government and other government tenants

 

0%

 

0%

 

36%

 

11%

 

5%

 

6%

 

Land leases

 

0%

 

91%

 

0%

 

0%

 

0%

 

8%

 

Other investment grade tenants (3)

 

50%

 

0%

 

4%

 

28%

 

30%

 

28%

 

Other tenants

 

50%

 

9%

 

60%

 

61%

 

65%

 

58%

 

Total

 

100%

 

100%

 

100%

 

100%

 

100%

 

100%

 

 


(1)  Excludes properties classified in discontinued operations.

(2)  Annualized rental income is rents pursuant to signed leases as of 3/31/2010, plus estimated expense reimbursements; includes some triple net lease rents and excludes lease value amortization.

(3)  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 Central Pennsylvania and Wilmington, DE. Oahu, HI includes all properties located on the island of Oahu.

 

29



 

HRPT Properties Trust

Supplemental Operating and Financial Data

March 31, 2010

 

SUMMARY OF PROPERTIES BY MAJOR MARKET (1)

(dollars and sq. ft. in thousands)

 

 

 

As of 3/31/2010

 

Annualized

 

% of Annualized

 

Market

 

Properties

 

Sq. Ft.

 

% Sq. Ft.

 

Rental Income (2)

 

Rental Income (2)

 

Metro Philadelphia, PA

 

19

 

5,285

 

7.9%

 

$

123,193

 

14.2%

 

Oahu, HI

 

57

 

17,914

 

26.8%

 

74,187

 

8.5%

 

Metro Washington, DC

 

15

 

1,869

 

2.8%

 

51,949

 

6.0%

 

Metro Boston, MA

 

20

 

2,624

 

3.9%

 

51,838

 

6.0%

 

Other markets

 

407

 

39,154

 

58.6%

 

566,427

 

65.3%

 

Total

 

518

 

66,846

 

100.0%

 

$

867,594

 

100.0%

 

 

 

 

Percent NOI For the Three Months Ended (3)

 

 

 

3/31/2010

 

12/31/2009

 

9/30/2009

 

6/30/2009

 

3/31/2009

 

Metro Philadelphia, PA

 

12.7%

 

12.4%

 

13.9%

 

12.7%

 

12.2%

 

Oahu, HI

 

10.7%

 

10.7%

 

11.6%

 

10.7%

 

11.5%

 

Metro Washington, DC

 

6.4%

 

6.5%

 

5.9%

 

8.0%

 

9.2%

 

Metro Boston, MA

 

5.7%

 

5.7%

 

5.8%

 

6.2%

 

5.2%

 

Other markets

 

64.5%

 

64.7%

 

62.8%

 

62.4%

 

61.9%

 

Total

 

100.0%

 

100.0%

 

100.0%

 

100.0%

 

100.0%

 

 


(1)  Excludes properties classified in discontinued operations. Prior periods reflect amounts previously reported.

(2)  Annualized rental income is rents pursuant to signed leases as of 3/31/2010, plus estimated expense reimbursements; includes some triple net lease rents and excludes lease value amortization.

(3)  Property net operating income, or NOI, is defined as property rental income less property operating expenses; see page 13 for calculation of NOI and reconciliation of NOI to Net 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 Central Pennsylvania and Wilmington, DE. Oahu, HI includes all properties located on the island of Oahu.

 

30



 

HRPT Properties Trust

Supplemental Operating and Financial Data

March 31, 2010

 

LEASING SUMMARY (1)

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

 

 

 

As of and For the Three Months Ended

 

 

 

3/31/2010

 

12/31/2009

 

9/30/2009

 

6/30/2009

 

3/31/2009

 

Properties

 

518

 

518

 

515

 

512

 

541

 

Total sq. ft. (2)

 

66,846

 

66,838

 

66,055

 

65,293

 

67,276

 

Percentage leased

 

86.6%

 

87.4%

 

88.0%

 

89.1%

 

89.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leasing Activity (sq. ft.):

 

 

 

 

 

 

 

 

 

 

 

New leases

 

425

 

156

 

518

 

650

 

190

 

Renewals

 

1,098

 

789

 

618

 

992

 

755

 

Total

 

1,523

 

945

 

1,136

 

1,642

 

945

 

 

 

 

 

 

 

 

 

 

 

 

 

% Change in GAAP Rent (3):

 

 

 

 

 

 

 

 

 

 

 

New leases

 

11%

 

10%

 

-7%

 

-1%

 

28%

 

Renewals

 

-3%

 

8%

 

-1%

 

-3%

 

2%

 

Weighted average

 

2%

 

9%

 

-3%

 

-2%

 

6%

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Commitments (4):

 

 

 

 

 

 

 

 

 

 

 

New leases

 

$

9,463

 

$

4,374

 

$

3,085

 

$

7,455

 

$

3,873

 

Renewals

 

7,703

 

4,976

 

4,095

 

14,295

 

2,858

 

Total

 

$

17,166

 

$

9,350

 

$

7,180

 

$

21,750

 

$

6,731

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Commitments per Sq. Ft. (4):

 

 

 

 

 

 

 

 

 

 

 

New leases

 

$

22.27

 

$

28.04

 

$

5.96

 

$

11.47

 

$

20.38

 

Renewals

 

$

7.02

 

$

6.31

 

$

6.63

 

$

14.41

 

$

3.79

 

Total

 

$

11.27

 

$

9.89

 

$

6.32

 

$

13.25

 

$

7.12

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

New leases

 

7.0

 

6.6

 

5.4

 

8.3

 

6.1

 

Renewals

 

6.1

 

4.7

 

4.4

 

7.5

 

4.7

 

Total

 

6.4

 

5.1

 

4.6

 

7.7

 

5.0

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Commitments per Sq. Ft. per Year:

 

 

 

 

 

 

 

 

 

 

 

New leases

 

$

3.18

 

$

4.25

 

$

1.10

 

$

1.38

 

$

3.34

 

Renewals

 

$

1.15

 

$

1.34

 

$

1.51

 

$

1.92

 

$

0.81

 

Total

 

$

1.76

 

$

1.94

 

$

1.37

 

$

1.72

 

$

1.42

 

 


(1)  Prior periods reflect amounts previously reported and excludes retroactive adjustments for one property reclassified from discontinued operations during the fourth quarter of 2009.

(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, 2010

 

OCCUPANCY AND LEASING ANALYSIS BY PROPERTY TYPE AND MAJOR MARKET (3 MONTHS ENDED 3/31/2010) (1)

(dollars and sq. ft. in thousands)

 

 

 

Total Sq. Ft.

 

Sq. Ft. Leases Executed During

 

 

 

As of

 

Three Months Ended 3/31/2010

 

Property Type/Market

 

3/31/2010

 

New

 

Renewals

 

Total

 

Office

 

35,346

 

372

 

709

 

1,081

 

Industrial and Other

 

31,500

 

53

 

389

 

442

 

Total

 

66,846

 

425

 

1,098

 

1,523

 

 

 

 

 

 

 

 

 

 

 

CBD

 

13,279

 

94

 

420

 

514

 

Suburban

 

53,567

 

331

 

678

 

1,009

 

Total

 

66,846

 

425

 

1,098

 

1,523

 

 

 

 

 

 

 

 

 

 

 

Metro Philadelphia, PA

 

5,285

 

67

 

372

 

439

 

Oahu, HI

 

17,914

 

 

23

 

23

 

Metro Washington, DC

 

1,869

 

25

 

 

25

 

Metro Boston, MA

 

2,624

 

9

 

13

 

22

 

Other markets

 

39,154

 

324

 

690

 

1,014

 

Total

 

66,846

 

425

 

1,098

 

1,523

 

 

 

 

Sq. Ft. Leased

 

 

 

As of

 

12/31/2009

 

 

 

New and

 

Acquisitions /

 

As of

 

3/31/2010

 

 

 

12/31/2009

 

% Leased (2)

 

Expired

 

Renewals

 

(Sales)

 

3/31/2010

 

% Leased

 

Office

 

29,553

 

83.6%

 

(1,227

)

1,081

 

 

29,407

 

83.2%

 

Industrial and Other

 

28,842

 

91.6%

 

(786

)

442

 

 

28,498

 

90.5%

 

Total

 

58,395

 

87.4%

 

(2,013

)

1,523

 

 

57,905

 

86.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CBD

 

11,595

 

87.3%

 

(485

)

514

 

 

11,624

 

87.5%

 

Suburban

 

46,800

 

87.4%

 

(1,528

)

1,009

 

 

46,281

 

86.4%

 

Total

 

58,395

 

87.4%

 

(2,013

)

1,523

 

 

57,905

 

86.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Metro Philadelphia, PA

 

4,429

 

83.8%

 

(423

)

439

 

 

4,445

 

84.1%

 

Oahu, HI

 

17,078

 

95.3%

 

(133

)

23

 

 

16,968

 

94.7%

 

Metro Washington, DC

 

1,634

 

87.4%

 

(8

)

25

 

 

1,651

 

88.4%

 

Metro Boston, MA

 

2,183

 

83.2%

 

(19

)

22

 

 

2,186

 

83.3%

 

Other markets

 

33,071

 

84.5%

 

(1,430

)

1,014

 

 

32,655

 

83.4%

 

Total

 

58,395

 

87.4%

 

(2,013

)

1,523

 

 

57,905

 

86.6%

 

 


(1)  Excludes properties classified in discontinued operations.

(2)  Based on total sq. ft. as of December 31, 2009; excludes 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 Central Pennsylvania and Wilmington, DE. Oahu, HI includes all properties located on the island of Oahu.

 

32



 

HRPT Properties Trust

Supplemental Operating and Financial Data

March 31, 2010

 

TENANTS REPRESENTING 1% OR MORE OF TOTAL RENT (1)

(sq. ft. in thousands)

 

 

 

 

 

 

 

% of Total

 

% of Rental

 

 

 

Tenant

 

Sq. Ft. (2)

 

Sq. Ft. (2)

 

Income (3)

 

Expiration

 

1

 

U.S. Government (4)

 

1,765

 

3.0%

 

5.4%

 

2010 to 2024

 

2

 

Expedia, Inc.

 

349

 

0.6%

 

2.0%

 

2018

 

3

 

PNC Financial Services Group

 

672

 

1.2%

 

1.9%

 

2011 to 2021

 

4

 

John Wiley & Sons, Inc

.

342

 

0.6%

 

1.8%

 

2017

 

5

 

GlaxoSmithKline plc

 

608

 

1.0%

 

1.7%

 

2013

 

6

 

Jones Day

 

407

 

0.7%

 

1.3%

 

2012, 2019

 

7

 

Wells Fargo Bank

 

405

 

0.7%

 

1.2%

 

2010 to 2017

 

8

 

The Bank of New York Mellon Corp.

 

390

 

0.7%

 

1.1%

 

2011, 2012, 2015, 2020

 

9

 

Ballard Spahr Andrews & Ingersoll, LLP

 

269

 

0.5%

 

1.1%

 

2010, 2012, 2015

 

10

 

Flextronics International Ltd.

 

894

 

1.5%

 

1.1%

 

2014

 

11

 

ING

 

410

 

0.7%

 

1.1%

 

2011, 2018

 

12

 

JDA Software Group, Inc.

 

283

 

0.5%

 

1.1%

 

2012

 

13

 

Towers Watson

 

357

 

0.6%

 

1.0%

 

2010 to 2020

 

 

 

Total

 

7,151

 

12.3%

 

21.8%

 

 

 

 


(1)         Excludes properties classified in discontinued operations.

(2)         Sq. ft. is pursuant to signed leases as of 3/31/2010, 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.

(3)         Rental income is rents pursuant to signed leases as of 3/31/2010, plus estimated expense reimbursements; includes some triple net lease rents and excludes lease value amortization.

(4)         Including HRP’s 31.8% pro rata ownership of GOV, the U.S. Government represents 2,964 sq. ft., or 5.0% of total sq. ft. and 8.1% of total rental income.

 

33



 

HRPT Properties Trust

Supplemental Operating and Financial Data

March 31, 2010

 

THREE YEAR LEASE EXPIRATION SCHEDULE BY PROPERTY TYPE (1)

(dollars and sq. ft. in thousands)

 

 

 

Total as of
3/31/2010

 

2010

 

2011

 

2012

 

2013 and
Thereafter

 

 

 

 

 

 

 

 

 

 

 

 

 

Office:

 

 

 

 

 

 

 

 

 

 

 

Total sq. ft.

 

35,346

 

 

 

 

 

 

 

 

 

Leased sq. ft. (2)

 

29,407

 

3,101

 

3,741

 

3,979

 

18,586

 

Percent

 

100.0%

 

10.5%

 

12.7%

 

13.5%

 

63.3%

 

Annualized rental income (3)

 

$

708,946

 

$

68,915

 

$

81,936

 

$

91,907

 

$

466,188

 

Percent

 

100.0%

 

9.7%

 

11.6%

 

13.0%

 

65.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial and Other:

 

 

 

 

 

 

 

 

 

 

 

Total sq. ft.

 

31,500

 

 

 

 

 

 

 

 

 

Leased sq. ft. (2)

 

28,498

 

3,142

 

1,903

 

1,194

 

22,259

 

Percent

 

100.0%

 

11.0%

 

6.7%

 

4.2%

 

78.1%

 

Annualized rental income (3)

 

$

158,648

 

$

21,284

 

$

10,000

 

$

6,746

 

$

120,618

 

Percent

 

100.0%

 

13.4%

 

6.3%

 

4.3%

 

76.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CBD:

 

 

 

 

 

 

 

 

 

 

 

Total sq. ft.

 

13,279

 

 

 

 

 

 

 

 

 

Leased sq. ft. (2)

 

11,624

 

838

 

639

 

1,363

 

8,784

 

Percent

 

100.0%

 

7.2%

 

5.5%

 

11.7%

 

75.6%

 

Annualized rental income (3)

 

$

340,422

 

$

23,894

 

$

19,810

 

$

36,817

 

$

259,901

 

Percent

 

100.0%

 

7.0%

 

5.8%

 

10.8%

 

76.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

Suburban:

 

 

 

 

 

 

 

 

 

 

 

Total sq. ft.

 

53,567

 

 

 

 

 

 

 

 

 

Leased sq. ft. (2)

 

46,281

 

5,405

 

5,005

 

3,810

 

32,061

 

Percent

 

100.0%

 

11.7%

 

10.8%

 

8.2%

 

69.3%

 

Annualized rental income (3)

 

$

527,172

 

$

66,305

 

$

72,126

 

$

61,836

 

$

326,905

 

Percent

 

100.0%

 

12.6%

 

13.7%

 

11.7%

 

62.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total:

 

 

 

 

 

 

 

 

 

 

 

Total sq. ft.

 

66,846

 

 

 

 

 

 

 

 

 

Leased sq. ft. (2)

 

57,905

 

6,243

 

5,644

 

5,173

 

40,845

 

Percent

 

100.0%

 

10.8%

 

9.7%

 

8.9%

 

70.6%

 

Annualized rental income (3)

 

$

867,594

 

$

90,199

 

$

91,936

 

$

98,653

 

$

586,806

 

Percent

 

100.0%

 

10.4%

 

10.6%

 

11.4%

 

67.6%

 

 


(1)  Excludes properties classified in discontinued operations.

(2)  Sq. ft. is pursuant to signed leases as of 3/31/2010, 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.

(3)  Annualized rental income is rents pursuant to signed leases as of 3/31/2010, plus estimated expense reimbursements; includes some triple net lease rents and excludes lease value amortization.

 

34



 

HRPT Properties Trust

Supplemental Operating and Financial Data

March 31, 2010

 

THREE YEAR LEASE EXPIRATION SCHEDULE BY MAJOR MARKET (1)

(dollars and sq. ft. in thousands)

 

 

 

Total as of
3/31/2010

 

2010

 

2011

 

2012

 

2013 and
Thereafter

 

Metro Philadelphia, PA:

 

 

 

 

 

 

 

 

 

 

 

Total sq. ft.

 

5,285

 

 

 

 

 

 

 

 

 

Leased sq. ft. (2)

 

4,445

 

175

 

299

 

411

 

3,560

 

Percent

 

100.0%

 

3.9%

 

6.7%

 

9.2%

 

80.2%

 

Annualized rental income (3)

 

$

123,193

 

$

3,043

 

$

7,955

 

$

10,906

 

$

101,289

 

Percent

 

100.0%

 

2.5%

 

6.5%

 

8.9%

 

82.1%

 

Oahu, HI:

 

 

 

 

 

 

 

 

 

 

 

Total sq. ft.

 

17,914

 

 

 

 

 

 

 

 

 

Leased sq. ft. (2)

 

16,968

 

538

 

649

 

717

 

15,064

 

Percent

 

100.0%

 

3.2%

 

3.8%

 

4.2%

 

88.8%

 

Annualized rental income (3)

 

$

74,187

 

$

3,006

 

$

2,700

 

$

3,159

 

$

65,322

 

Percent

 

100.0%

 

4.1%

 

3.6%

 

4.3%

 

88.0%

 

Metro Washington, DC:

 

 

 

 

 

 

 

 

 

 

 

Total sq. ft.

 

1,869

 

 

 

 

 

 

 

 

 

Leased sq. ft. (2)

 

1,651

 

124

 

46

 

344

 

1,137

 

Percent

 

100.0%

 

7.5%

 

2.8%

 

20.8%

 

68.9%

 

Annualized rental income (3)

 

$

51,949

 

$

4,426

 

$

1,706

 

$

12,202

 

$

33,615

 

Percent

 

100.0%

 

8.5%

 

3.3%

 

23.5%

 

64.7%

 

Metro Boston, MA:

 

 

 

 

 

 

 

 

 

 

 

Total sq. ft.

 

2,624

 

 

 

 

 

 

 

 

 

Leased sq. ft. (2)

 

2,186

 

110

 

397

 

63

 

1,616

 

Percent

 

100.0%

 

5.0%

 

18.2%

 

2.9%

 

73.9%

 

Annualized rental income (3)

 

$

51,838

 

$

3,825

 

$

9,869

 

$

2,577

 

$

35,567

 

Percent

 

100.0%

 

7.4%

 

19.0%

 

5.0%

 

68.6%

 

Other markets:

 

 

 

 

 

 

 

 

 

 

 

Total sq. ft.

 

39,154

 

 

 

 

 

 

 

 

 

Leased sq. ft. (2)

 

32,655

 

5,296

 

4,253

 

3,638

 

19,468

 

Percent

 

100.0%

 

16.2%

 

13.0%

 

11.1%

 

59.7%

 

Annualized rental income (3)

 

$

566,427

 

$

75,899

 

$

69,706

 

$

69,809

 

$

351,013

 

Percent

 

100.0%

 

13.4%

 

12.3%

 

12.3%

 

62.0%

 

Total:

 

 

 

 

 

 

 

 

 

 

 

Total sq. ft.

 

66,846

 

 

 

 

 

 

 

 

 

Leased sq. ft. (2)

 

57,905

 

6,243

 

5,644

 

5,173

 

40,845

 

Percent

 

100.0%

 

10.8%

 

9.7%

 

8.9%

 

70.6%

 

Annualized rental income (3)

 

$

867,594

 

$

90,199

 

$

91,936

 

$

98,653

 

$

586,806

 

Percent

 

100.0%

 

10.4%

 

10.6%

 

11.4%

 

67.6%

 

 


(1)         Excludes properties classified in discontinued operations.

(2)         Sq. ft. is pursuant to signed leases as of 3/31/2010, 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.

(3)         Annualized rental income is rents pursuant to signed leases as of 3/31/2010, plus estimated 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 Central Pennsylvania and Wilmington, DE. Oahu, HI includes all properties located on the island of Oahu.

 

35



 

HRPT Properties Trust

Supplemental Operating and Financial Data

March 31, 2010

 

PORTFOLIO LEASE EXPIRATION SCHEDULE (1)

(dollars and sq. ft. in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Cumulative %

 

 

 

Sq. Ft.
Expiring 
(2)

 

% of Sq. Ft.
Expiring

 

Cumulative %
of Sq. Ft.
Expiring

 

Annualized
Rental Income
Expiring 
(3)

 

% of Annualized
Rental Income
Expiring

 

of Annualized
Rental Income
Expiring

 

2010

 

6,243

 

10.8%

 

10.8%

 

$

90,199

 

10.4%

 

10.4%

 

2011

 

5,644

 

9.7%

 

20.5%

 

91,936

 

10.6%

 

21.0%

 

2012

 

5,173

 

8.9%

 

29.4%

 

98,653

 

11.4%

 

32.4%

 

2013

 

5,654

 

9.8%

 

39.2%

 

102,116

 

11.8%

 

44.2%

 

2014

 

4,162

 

7.2%

 

46.4%

 

70,570

 

8.1%

 

52.3%

 

2015

 

3,658

 

6.3%

 

52.7%

 

78,662

 

9.1%

 

61.4%

 

2016

 

2,911

 

5.0%

 

57.7%

 

50,292

 

5.8%

 

67.2%

 

2017

 

2,405

 

4.2%

 

61.9%

 

65,740

 

7.6%

 

74.8%

 

2018

 

2,159

 

3.7%

 

65.6%

 

50,321

 

5.8%

 

80.6%

 

2019

 

3,405

 

5.9%

 

71.5%

 

42,077

 

4.8%

 

85.4%

 

2020 and thereafter

 

16,491

 

28.5%

 

100.0%

 

127,028

 

14.6%

 

100.0%

 

Total

 

57,905

 

100.0%

 

 

 

$

867,594

 

100.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average remaining lease term (in years)

 

7.9

 

 

 

 

 

5.8

 

 

 

 

 

 


(1)         Excludes properties classified in discontinued operations.

(2)         Sq. ft. is pursuant to signed leases as of 3/31/2010, 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.

(3)         Annualized rental income is rents pursuant to signed leases as of 3/31/2010, plus estimated expense reimbursements; includes some triple net lease rents and excludes lease value amortization.

 

36


 

GRAPHIC 4 g58283mmi001.jpg GRAPHIC begin 644 g58283mmi001.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#LIM`BTJ>W MM&6&:W>/9"R:9'))E0,[N.:\('_H%`\(&?^^*K?:-/_P"@?HW_`('?_84#3;_I$4^G M0+'B.#;([+'&9=&C5-S$*N3MX&2*;-\+],GGDF>[E#2,6(2&,`$G/`V\"E:Y MLK>\2^%II(6"-B(TOLDOD%2/DZC''UKL89#-!'+@KO4-@]1D4"E.<=CFM7U3 M4(O$*10V]KMMDWQM+,JE]PP>I&,&C_A(-8_Y]=._\"D_^+K-UK1KM;J^FN+1 M98Y7WK<.X"HN<\_A@1VD:B1BODS*Y)\MN,!CQC-=17GMO8SSWZ>1#%YD]V2MU"_R*<%B.W( M'/(SQCI74>(+QPBV,0+-,,NJG!92U!$XZI(CO-;GNI_LNE*7 M)S^]`!+@:DA\--*WG7]TSR'^Y\Q'_`VR?R"_2M/3=/33[?;P MTKX,L@&-Q]AV`Z`=A7.R7$T?CG4[<1WMS#]@B<112_*C,6!;!88S@=/2@%K= M1-U="L0,$7#>YN9/_BJ@N/#5I.#MEF4]M[>:!_WWG]*XBVU&:/2/"UW=W&I3 MK<1W+W8AG2`JS(K%2-Q`"Y/ MM2-/9R3W_K7_`"-]CJN@?.SBYM!UW$[5'OG)3ZY*_P"[6[97T-_!YL)(P=K( MPPR'T(]:S?#,.I1Z;,NJ>8=UQ(;=9V#2+"3\H<]SBJDZ'P_JB319%I(.5[!! M]Y?^`_>7VW#TIF35W;J7_$WL[2@4TK(FUT`Z)=@C/[L]R/Y5SL+7)N8$>]NF7!60"=QO.91GKQ_JQQ[FN MBUS_`)`MU_USKGHO^/R/_?;_`-"N:`A\)/HN\I8F1S)(UZS,[$DL3!GG)/KC M\*;<:C!!XEEGG(=87*A1(@8$(H7(9AQ\\GYT_1_NV'_7W_[;"M""UEO[B\D> M^N8]EPT:K'L```'JI]:!NR>HS_A*['_GG)_W\B_^+K-%_I(U:YU-7O%N+F$0 MN1/#@*,XP-W&,G\ZV_[(/_02O?S3_P")H_L@_P#02O?S3_XF@2<4!^;G(]:(X]`A^R"(WR1V5PUQ;QBYAVQLV<@?-TY/ M'O6Y>V$MO+9JFI7F)K@1MG9TVL?[OL*M?V0?^@E>_FG_`,304YKN5O\`A*[' M_GG)_P!_(O\`XNJ>J:]97]H(DC;S%=77=+$!P>0?GZ$9'XUJ_P!D'_H)7OYI M_P#$T?V.?^@E>_FG_P`300G%%*&;S]"TM]X?%Q$FX'.[:VW/Z5CN]S'%<^3= MSQ?O2T861PJ`F4D8SS_J_P#QXUM*\CZ79^;(TC+?A-S8R0)2!G'L*QI?]5-] M3_[J2(I=RQP`^!D\U8LK".\%Q-/-=%OM,J_+\__`%]S?^AF@'H9T:-+;6=LT\^PW\T9(F8,57S,`MG/8?E5F6S2RU#3 MV@EN/WDS*X>X=P1Y;'H2>X%06_WK+_L)W'_M6K^H?\?VF?\`7PW_`*+>@'N4 M$_Y!EK_V$C_Z.:L>7_53?4_^W-;"?\@RU_["1_\`1S5CR_ZJ;ZG_`-N:1I'J M:FE?\AY_]Q__`$""NBKG=*_Y#S_[C_\`H$%=%3,I[E#7/^0+=?\`7.N>B_X_ M(_\`?;_T*YKH=<_Y`MU_USKGHO\`C\C_`-]O_0KF@N'PEC1_NV'_`%]_^VPJ MRW5_^PLO]*K:/]VP_P"OO_VV%6S#/+' M=Y%<3J,@G/0TR>EBNGWK?_L+R?R>M#2/^/>?_K[F_P#0S6)-J,%A)#%?N+>> M.[>\ECY?9$1)@Y`P>G05H64]]#$YAT_SXI97FCD$ZKN5V+`X/(X-`Y+0CM_O M67_83N/_`&K5_4/^/[3/^OAO_1;U26UOX[6UE%H&ECO)9VA$H&%;?CGIGYA4 MY-_=WUFTMAY$<$I=G,RM_`RXP/+9)>2-')*7OC&J1@$DD+CJ16? MH_W;#_K[_P#;859;J_\`V%E_I2"6Y>&K%98DFT^[A$KB-7<)@$],X8T?VL6D ME6'3[N81.8RZ!,$CKC+"EU;_`)&7=G M/./X3WIT>J$W,,$MC=0&9BJ-(%VY`)QPQ[`U0M_O67_83N/_`&K5_4/^/[3/ M^OAO_1;T$M(H)_R#+7_L)'_TV_[Y!YFY MP2<#&9^OI]Y>#ZT%P^$OZ1]RP_Z^Q_Z3"K$K>7'-*5S645OYSN+I&.8'4`#.3DC%%GJ-O9/=PW'FH_VJ1L"!R"">#D#%6?[; MLO\`IY_\!9?_`(FC^V[+_IY_\!9?_B:"=;6L9T+;UM)`K!9-5D9=RE200^#@ M\U8L=2MK,7$-QYR.+F5L>0YX+D@Y`QTIFH:I;32V+1IQ13_D&6O\`V$C_`.CFK'E_U4WU/_MS5Y-0MULK6&3S8G^W[_WL M3(-OF,VYAZI:Q?VA]H"7ID: M,*3!;I(N!_O`X-5?*']S5/\`P`A_^(KIJ*`4CF5AC\Z*22'5'\J19`OV.-"X+P*8X85+`/NV@;AA<6UI-#[@ M29-0@029`65PC`@X((/(P>*RO$T,UQXD\/\`DFYC6*68R30Q;O*#)@9)!`R> M*R=;T">QNH;/1897"V%SYC21F3S6=U9E+$8#L`V#Z]J#6,(M([6?4;*VE2*> M[@B>3[JO(`32?VG8?:3;?;;?SP<&+S!N!],=:XN:T\JSUN!+"[E34-/ABL`T M+,QVQE=A./E(;DYQUS5FRT*:^UJ_CO7EBAC>SE+"+_7/$@SASVW#G%`>SC:] MS:U:XTG6M(N[`ZO;QQS1,DKQRH2J]&Z\#^E59+;36GTW4?[?B7^SHV@C?='M M8LN#GWP`:P[:&=?"VHVKQW32RQWHBMC9$;2[L5(;'.01Q[U-;:?.FF:Z;RUE MEO9;%5@D6`A9$\HJJJ,<."2#WZ=J17+;2YP,IBE$D99 MD;YG1AW7)S[<5I>'UTO2-.FAM]8BNH5D:=Y&D3Y-[$GD=LDXK(GMV6ZT>1+. M7Y=*G24K`W#E$`#<=3M(_"H;&S2;PK;6-^;]66WMQNCLBCVCJ01V^;#`9Z]* M`DKK5FY8PV>FOJFMPWSWD=XXDD6)0^&4!0%V\YP`,4^#Q9ILT\D;),X_L MMQNNIIF@4PMF4-&%&WCGD$4R5%-NYUO]K:<81-]OMO++!`_FKC<>@SZT]]2L M8O-\R\@3R2!)ND`V$],^F:X8Z=>BWNWGM9Y;D7-E-O2$A9+>-@1A?[Z_-N'7 M@5IZC:QW\UW=,UY:H]W%):W44!8QND?WBA&2NDH%+ZG:* M&&5)F49'Y^Q_*KH8,H92"",@CO7%M%>7=EH$M[IJI GRAPHIC 5 g58283mo01i001.jpg GRAPHIC begin 644 g58283mo01i001.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$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#S.BBBI/I@ MHHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`OV^DRSV MB7)GAB21F50^[)QC/0'UI_\`8S?\_MM^4G_Q-+H>I2VE['"]U+%:3'9,!(5` M5N">.A'!S[5JRY@?9)J-RK8!P=6'0C(_A]#2,I2DG8R?[&;_`)_;;\I/_B:/ M[&;_`)_;;\I/_B:T_-3_`*"=S_X-A_\`$T>:G_03N?\`P;#_`.)IBYI&9_8S M?\_MM^4G_P`31_8S?\_MM^4G_P`36GYJ?]!.Y_\`!L/_`(FCS4_Z"=S_`.#8 M?_$T!S2,S^QF_P"?VV_*3_XFC^QF_P"?VV_*3_XFM/S4_P"@G<_^#8?_`!-' MFI_T$[G_`,&P_P#B:`YI&9_8S?\`/[;?E)_\31_8S?\`/[;?E)_\36GYJ?\` M03N?_!L/_B:/-3_H)W/_`(-A_P#$T!S2,S^QF_Y_;;\I/_B:/[&;_G]MORD_ M^)K3\U/^@G<_^#8?_$T>:G_03N?_``;#_P")H#FD9G]C-_S^VWY2?_$TJZ([ MNJB]MLL<#_6?_$UI>:G_`$$[G_P;#_XFEO[R73M,;R;^X\^Y*@9O?-/E23WI*#8****`"BBB@#3T); M62],%RJ;I@$B9X_,56R.2,CMFKTFJ:?,^^1[5VP%R=.[`8'\?H*3PFDB7-S= M!8`L<1`DF&0C]5(_*M*^O(]/G$-Q_988J&&+60@C\OJ/PI'/)^]8S4O=,=U0 M?9,L0/\`D'?_`&=5+G43;74UN=/TYC$[)N%OUP<>M=%87"WB-/#_`&5Y<3`, M3;NOY$C_`#D5R^MVTEKJ]RCY(:1G4D]5))!H'"S=F._MC_J&Z?\`]^/_`*]6 MK66[O%WQ:3IXCSCS'A"KGZD\_A2:=IL,-O\`;K_&P`,J,,@`]"P[D]E[]3@5 M(E_J>M7RV>D1,LC@A%5@)&`[9XQ]%P*"G;H7A8NBYG@TV/Z6A_FQ6@6L3<(F MG$_]>J'^4AK"71]1N+>>\$.^*"01RRF1<*QZ`G/>GWGAS5[!)7NK%T$.TR\J MWE@]"V#P#[T$V7\QIW%K?0GY-,TR;/15@(8_16P3^&:S&U9D8JVF6"L#@@V^ M"/UJVFE^(],A,@MY!#Y0F:/&XFTBXB6/3W,T&^*..-E8$XYY'7:3CW(H(;M8X6BBBF=( M4444`%%%%`&AIFK/IRRQF!+B&;&^-^AKH+GS;UHI6@67?$I3;:Q.`",X!9\G M!)_'-G)/YTC&HK.Z!)C96$C26T;0-(BF)[> M.,.2>Q5CG&`<$=A67N^-/G0<(+DL%'0' MSR,_EQ4%@_E^(-398I9'$I*[(C(!B4'D`CCB@F.EV4=>O'FNS;;@5A8[]O1I M/XC]!C:/915WP"/^*VTUL?*LA+$G``VGJ:F;2[1F+'3KDDG)/DR__%4G]DV? M_0-N?^_,O_Q5`VTX!]WK6UXE*,_B!- M.C5-1>"`3[GW>?;;$W>6.@8,!GKQ7-?V59_]`VY_[\R__%4ITFT'73+D>G[B M7_XJ@S<5>_\`73_(T?$&K-HDM@\%HINIM$BMS.[Y"`KA@%'?''-<1'(\,BR1 M.4="&5@>01WKI?[*L_\`H&W/_?F7_P"*H_LFS_Z!MS_WXE_^*H-(.,45M45- M0TF*_10K(,D#L"<,OT#8(]G]JT-*U.62UL4\I#*CEBCMM*N88[.YCC,;M_P`>[]2!U);@<`_A5/3"5M+-U)#*+PJ1U!$8P10) MZJQ;-LQR39MUY)LH.O\`WW1JFN3:?(L(@C:Y,(_?,@5HP>Q49`Z`]<=\58F` M*SQX&QKHL5QP3YT8S]<$_G6'XA9GOHG8EF:$9)ZGYF%`HKF>IE4444SI"BBB M@`HHHH`*ZY?]1#_UQ_\`:$5_ZZ?^U:"8E;^R-0VJ2J M+N4,`TZ`X(R."?2F+IE^US);>7B2)0[@R*`%.,'.<=Q^=+K/_(1/_7*+_P!% MK5ZYZW__`%XP?^TZ"[O0HR:7?Q0R3,JE(QERLRM@9QG`/J15B\MKF]NH([<% MF6RB8Y<*``@R<@X[58T[_CQM?]R\_P#10I$^];?]@N3_ M`-GI=._X\;7_`'+S_P!%"@AZ_P!>IJ3=9O\`KY/_`*.BK"U__C[A_P"N(_\` M0FK=FZS?]?)_]'15A:__`,?O/^O2 M3^5&J?=L?^O1/YFC2OO7G_7I)_*C5/NV/_7HG\S05]HO)]ZV_P"P7)_[/2Z= M_P`>-K_N7G_HH4B?>MO^P7)_[/2Z=_QXVO\`N7G_`**%",W_`%^)J3=9O^OD M_P#HZ*L+7_\`C[A_ZXC_`-":MV;K-_U\G_T=%6%K_P#Q]P_]<1_Z$U,4/B,N MBBB@Z`HHHH`****`"NN7_40_]:SKC_6:]_UT_\`:M:-W_QYW'_7P?\`T>:SKC_6:]_UT_\`:M!, M2JVK/)@RV5G(P4+N:(Y(`P,\^@I/[6G^TRS-#`WG1B-HS'\FT8P`,_[(J>\> MQLYQ`--CDVQH2S2ODDJ">A]34KVUE%KDUR]RQCNR]Q!'8I<^2 MSD*9=BC<<=\&@B2U,K^U7$IK=K*\CN4_LZ.)D@>1761R01]3BB=K*SAM5.GQS-)`LC.\C@DDGT..U M!IIM86UO'O+J1G2.,1V4J*L:X`&UC_4U8T[_`(\;7_=O/_10IJQP+<))!"(1 M-ITCL@8L`<.._/:ETW_CRM?]V\_]%"@E^1JS=9O^OD_^CHJPM?\`^/N'_KB/ M_0FK=FZS?]?)_P#1T586O_\`'W#_`-<1_P"A-3)A\1ET444'0%%%%`!1110` M5UR_ZB'_`*X_^T(JY&NN7_40_P#7'_VA%2,JG0BO#BRN#_TW/_H\UGW'W]>_ MZZ?^U:T+W_CQN?\`KN?_`$>:S[C_`%FO?]=/_:HH)C_7X%36?^0B?^N47_HM M:O7/6_\`^O&#_P!IU5GN]-NI!+-;W0DV*K;)5QPH'&5]J<=3MGN;@O;R^1-` MD(59!N&W;@YQC^'T[T%6>FA#IW_'MJ/_`%Z_^SI5]OOS?]@E/_04JD+NP@M[ MA+:WN`\\?EYDE4@#<#T`'I5F>ZBM;E/.C>2.;3XXV",%(RJ\C@^E`2NV5-*^ M]>?]>DG\J-4^[8_]>B?S-/2\T^WCG^SV]SYDL31@R2J0,]\!:'N["XA@%Q;W M'F0Q"/,Y;3[UM_V"Y/_9Z--_X\K7_=O/\`T4*CANHKFY(@ MC>..&PDC`=@Q/RL<\`>M2:=_QY6O^[>?^BA00]C5FZS?]?)_]'15A:__`,?< M/_7$?^A-6[-UF_Z^3_Z.BK"U_P#X^X?^N(_]":F3#XC+HHHH.@****`"BBB@ M"WIM@=1N3")"F$9^$W$X[`=S75(L2K`K6M\1''LDQ;D;OD5,CGC[H]:X^WDB MBE#30^D93BVSH9X1-9R0^1>B1Y2^_[*<`;R M^,9]3UK/U*ZT^TO]0MVLYW,[`NPG`QR&X&WCGBL[[;8?]`L?^!#TGVS3_P#H M%#_P(>@2@UN'G:5_SY77_@0/_B:/.TK_`)\KK_P('_Q-'VS3_P#H%#_P(>KA MM`(+><^'V$5TVV%S<-B0^@H*=D4_.TK_`)\KK_P('_Q-37-_IERZ,]C<#9&L M8Q<#HHP/X:N_V/<[YD_X1F7=;D+*#.W[LGH#Z5'%I\D\L\4?AN4O;#,RF9P8 MQZG/04"YH_TRAYVE?\^5U_X$#_XFCSM*_P"?*Z_\"!_\36G'H]U+*8D\+SEP M0NWS7R21D8]>.>*J7:P6$BQW6AF)G7OZ4#4D]AEO?:9;.[+8W!+QL MAS<#HPP?X?>MBTM[86MC+%!=F$I,61$\P_.-A&[C!&W/3O6%]LT__H%#_P`" M'I?MM@.FE#_P(>@3C-0$GAV[LM_>SU^;T[5F?;;#_H%C_P)>HY[FTEB*Q6'E/V?SF;'X&@2@T[ ME2BBBF;!1110`4444`%%:WA:QMM3\36%A>1F2"XF$;@,5.#Z$5NKX6TZ]-K` M0^FWD]W+$(0_FEHU4L'VDY'(Q[TC.511=F<9171?\(JN%G:Z>.W%F]Y*LD>) MHU5MNTKGJ21CV.:=;^%H)T6X6ZF:WEL9+R+;$"YV-M9",]<]Z8>UB$(X8+F1KBXF,/D$10P`OB520",\$8Y M%%KX72\L;:>*_N%$[3A7>+$<7E#JYS\N<_A2(G.,K:_U8Z6^BMOM?C(ZE#.U MF]];F0Q'#;-YRP.#G`YJ&5;E]3\4/>P^9`-+1(6MSQ)$"FPACG)*C)_&N8.E M:?\`V1#?G4KLI-.]N!Y0^\JJ?[W0[L5;G\+1VYU!5N[V;[#=I:E8802VX$[L M9X`P:#'EBNO]:%OPUK$NM>.=$583#;V47DQ1[BVU51N2?4YZ_2N-G\P2M&^X M;"0%;^'GI[5L_P!@I%H:ZL)[AXI#(H>&/*Q,IPJR2V1SU%=+9:)8ZW9/=VT5Q:F&:*W>*)3, M"SEOGR3D``AL[6&5KPRE[^2S8QJ"OR8RP.><[A07[2-[&%1712^&( MH;&XO#//+##<20,T,0;R2O0R#.0&/2H+G2--AT2+4H[VX832211AH0`60*>> M>`=U,?M(LQ****"PHHHH`****`-#0M2.CZU:ZB+?[0ULXD6/=MR1ZG%3:;JA MTWQ`-52R=]K.RQ%B/O`CKCWK,AFEMY!)#(T;CHR'!JQ_:VH_\_\`<_\`?TTB M)1NS6'B6=F#36)E:2T-G/(VDG'#+@<]\"EB\2R0QB&+3W6".Q>SA42 M'<@<[F-78?$[V]E%8IIK&U7SUEB:5B)4DP<'C@J5!!]16- M_:VI?\_]S_W]-']K:C_S_P!S_P!_30#A?=%K^TO^)-;Z;]B?;!=-<>9N.6R` M-N,>BCFM"Z\3"\^WB73)5%[=K=-Y1I66N?V:DYL].DCDG@D@<&5C&ZMGEEQR0#QSV!JMX?U)] M"UB'4OL;7#0YVH25!)!')Q[U6_M;4?\`G_N?^_IH_M;4?^?^Y_[^F@?)OIN: M>E>(;C1K6:*SM75Y+E)PY8\!66 M`RI..5^4>]9W]K:C_P`_]S_W]-']K:C_`,_]S_W]-`N36]C4L/$,MA=R7T=B M_P!LD$HD82$1R;\_>3'.,],]A5*XU$R:#:Z8;5D^S3/+YI8_,6`!&,<=!4'] MK:C_`,_]S_W]-,EU"]GC,Q7HHHIF@4444`%%7?+3^XOY M4>6G]Q?RI"N4J*N^6G]Q?RH\M/[B_E0%RE15WRT_N+^5'EI_<7\J`N4J*N^6 MG]Q?RH\M/[B_E0%RE15WRT_N+^5'EI_<7\J`N4J*N^6G]Q?RH\M/[B_E0%RE M15WRT_N+^5'EI_<7\J`N4J*N^6G]Q?RH\M/[B_E0%RE15WRT_N+^5'EI_<7\ 0J`N4J*N^6G]Q?RHH"Y__V3\_ ` end
-----END PRIVACY-ENHANCED MESSAGE-----