Attached files

file filename
EX-99.2 - EXHIBIT 99.2 - OFFICE PROPERTIES INCOME TRUSTexhibit_992.htm
8-K - 8-K - OFFICE PROPERTIES INCOME TRUSTa8-k.htm


Exhibit 99.1
gov.jpg

FOR IMMEDIATE RELEASE
Contact:
 
Christopher Ranjitkar, Director, Investor Relations
 
(617) 219-1410
 
Government Properties Income Trust Announces Third Quarter Results
Third Quarter Net Income of $0.16 Per Share
Normalized FFO of $0.54 Per Share for the Third Quarter
Same Property Occupancy was 95.2% at Third Quarter End, Up 140 Basis Points Year Over Year
Completed 136,466 Square Feet of Leasing for a 2.0% Increase in Rents
 
 

Newton, MA (October 27, 2016): Government Properties Income Trust (Nasdaq: GOV) today announced its financial results for the quarter and nine months ended September 30, 2016.

David Blackman, President and Chief Operating Officer of GOV, made the following statement:

"We continue to remain focused on leasing our properties and managing our growth with quality property acquisitions. During the quarter, we completed 136,466 square feet of leases for rents that were 2.0% higher than previous rents for the same space, and we increased consolidated occupancy by 150 basis points year over year to 95.0% at quarter end. We also entered an agreement to acquire a 100% government occupied property for $13.2 million."

Results for the Quarter Ended September 30, 2016:
 
Net income determined in accordance with U.S. generally accepted accounting principles, or GAAP, was $11.6 million, or $0.16 per diluted share, for the quarter ended September 30, 2016, and $16.9 million, or $0.24 per diluted share, for the quarter ended September 30, 2015. The weighted average number of diluted common shares outstanding was 71.1 million for the quarter ended September 30, 2016, and 71.0 million for the quarter ended September 30, 2015.

Normalized funds from operations, or Normalized FFO, for the quarter ended September 30, 2016 were $38.6 million, or $0.54 per diluted share, compared to Normalized FFO for the quarter ended September 30, 2015 of $41.9 million, or $0.59 per diluted share.

Reconciliations of net income determined in accordance with GAAP to funds from operations, or FFO, and Normalized FFO for the quarters ended September 30, 2016 and 2015 appear later in this press release.

Results for the Nine Months Ended September 30, 2016:
 
Net income determined in accordance with GAAP was $45.8 million, or $0.64 per diluted share, for the nine months ended September 30, 2016, compared to a net loss of $207.6 million, or $2.94 per diluted share, for the nine months ended September 30, 2015. The net loss for the nine months ended September 30, 2015 included non-cash losses on impairment and equity issuances by an investee totaling $245.4 million, or $3.48 per diluted share. The weighted average number of diluted

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



common shares outstanding was 71.1 million for the nine months ended September 30, 2016, and 70.6 million for the nine months ended September 30, 2015.

Normalized FFO for the nine months ended September 30, 2016 were $126.3 million, or $1.78 per diluted share, compared to Normalized FFO for the nine months ended September 30, 2015 of $125.1 million, or $1.77 per diluted share.

Reconciliations of net income (loss) determined in accordance with GAAP to FFO and Normalized FFO for the nine months ended September 30, 2016 and 2015 appear later in this press release.

Leasing, Occupancy and Same Property Results:

During the quarter ended September 30, 2016, GOV entered into new and renewal leases for 136,466 rentable square feet at weighted (by rentable square feet) average rents that were 2.0% above prior rents for the same space. The weighted average (by rentable square feet) lease term for leases entered into during the quarter ended September 30, 2016 was 6.8 years. Leasing capital commitments for new and renewal leases entered into during the quarter ended September 30, 2016 were $3.4 million, or $3.71 per square foot, per weighted average lease year.

As of September 30, 2016, 95.0% of GOV’s rentable square feet at properties classified as continuing operations was leased. This compares with 94.2% as of June 30, 2016 and 93.5% as of September 30, 2015. Occupancy for properties classified as continuing operations and owned continuously since July 1, 2015, or same properties, was 95.2% as of September 30, 2016, which compares with 94.4% as of June 30, 2016 and 93.8% as of September 30, 2015. Same properties cash basis net operating income, or Cash Basis NOI, decreased 2.7% for the quarter ended September 30, 2016 compared to the same period in 2015.

Reconciliations of net income determined in accordance with GAAP to net operating income, or NOI, and to Cash Basis NOI for the quarters ended September 30, 2016 and 2015 appear later in this press release.

Recent Acquisition Activities:

In July 2016, GOV entered an agreement to acquire an office property (one building) located in Manassas, VA with 69,374 rentable square feet for a purchase price of $13.2 million, excluding acquisition costs. This property is 100% leased to Prince William County.

In August 2016, GOV entered an agreement to acquire transferable development rights that would allow GOV to expand a property it owns in Washington, D.C. for a purchase price of $2.0 million, excluding acquisition costs.

Recent Disposition Activities:

As previously disclosed, GOV entered an agreement to sell an office property (one building) located in Falls Church, VA with 164,746 rentable square feet and a net book value of $12.3 million at September 30, 2016. The contract sales price is $13.0 million, excluding closing costs. This sale is subject to conditions, including the purchaser obtaining certain zoning entitlements, and is currently expected to occur in the first quarter of 2017.

In July 2016, GOV sold a previously disclosed office property (one building) located in Savannah, GA with 35,228 rentable square feet and a net book value of $3.0 million, for $4.0 million, excluding closing costs. In connection with this sale, GOV provided $3.6 million of mortgage financing to the buyer.

2





Conference Call:
 
On Thursday, October 27, 2016, at 11:00 a.m. Eastern Time, President and Chief Operating Officer, David Blackman, and Chief Financial Officer and Treasurer, Mark Kleifges, will host a conference call to discuss GOV’s third quarter 2016 results.
 
The conference call telephone number is (877) 328-1172. Participants calling from outside the United States and Canada should dial (412) 317-5418. No pass code is necessary to access the call from either number. Participants should dial in about 15 minutes prior to the scheduled start of the call. A replay of the conference call will be available through 5:00 p.m. Eastern Time on Thursday, November 3, 2016. To hear the replay, dial (412) 317-0088. The replay pass code is 10092980. A live audio webcast of the conference call will also be available in a listen only mode on GOV’s website, at www.govreit.com. Participants wanting to access the webcast should visit GOV’s website about five minutes before the call. The archived webcast will be available for replay on GOV’s website following the call for about one week. The transcription, recording and retransmission in any way of GOV’s third quarter conference call are strictly prohibited without the prior written consent of GOV.

Supplemental Data:
 
A copy of GOV’s Third Quarter 2016 Supplemental Operating and Financial Data is available for download at GOV’s website, www.govreit.com. GOV’s website is not incorporated as part of this press release.
 
GOV is a real estate investment trust, or REIT, which primarily owns properties located throughout the United States that are majority leased to the U.S. Government and other government tenants. GOV is managed by the operating subsidiary of The RMR Group Inc. (Nasdaq: RMR), an alternative asset management company that is headquartered in Newton, Massachusetts.
 
Please see the pages attached to this news release for a more detailed statement of GOV’s operating results and financial condition and for an explanation of GOV’s calculation of FFO, Normalized FFO, NOI and Cash Basis NOI.

WARNING CONCERNING FORWARD LOOKING STATEMENTS
 
THIS PRESS RELEASE CONTAINS STATEMENTS THAT CONSTITUTE FORWARD LOOKING STATEMENTS WITHIN THE MEANING OF THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995 AND OTHER SECURITIES LAWS. ALSO, WHENEVER GOV USES WORDS SUCH AS “BELIEVE”, “EXPECT”, “ANTICIPATE”, “INTEND”, “PLAN”, “ESTIMATE”, “WILL”, “MAY” AND NEGATIVES OR DERIVATIVES OF THESE OR SIMILAR EXPRESSIONS, GOV IS MAKING FORWARD LOOKING STATEMENTS. THESE FORWARD LOOKING STATEMENTS ARE BASED UPON GOV’S PRESENT INTENT, BELIEFS OR EXPECTATIONS, BUT FORWARD LOOKING STATEMENTS ARE NOT GUARANTEED TO OCCUR AND MAY NOT OCCUR. ACTUAL RESULTS MAY DIFFER MATERIALLY FROM THOSE CONTAINED IN OR IMPLIED BY GOV’S FORWARD LOOKING STATEMENTS AS A RESULT OF VARIOUS FACTORS. FOR EXAMPLE:

MR. BLACKMAN'S STATEMENTS REGARDING GOV'S QUARTERLY LEASING ACTIVITY AND IMPROVED OCCUPANCY MAY IMPLY THAT THESE MEASURES MAY CONTINUE TO INCREASE. HOWEVER, THERE CAN BE NO ASSURANCE THAT GOV'S OCCUPANCY WILL INCREASE IN THE FUTURE OR REMAIN AT CURRENT LEVELS OR THAT FUTURE LEASING ACTIVITY WILL RESULT IN A HIGHER RENTAL RATES THAN PREVIOUS LEASES FOR THE SAME SPACE. IN FACT, GOV'S FUTURE PROPERTY OCCUPANCIES MAY DECREASE AND ANY FUTURE LEASING ACTIVITY MAY YIELD LOWER RENTAL RATES THAN PREVIOUS LEASES FOR THE SAME SPACE.

GOV HAS ENTERED INTO AGREEMENTS TO ACQUIRE ONE PROPERTY AND CERTAIN TRANSFERABLE DEVELOPMENT RIGHTS. THESE TRANSACTIONS ARE SUBJECT TO CONDITIONS. THESE CONDITIONS MAY NOT BE MET AND THESE TRANSACTIONS MAY NOT OCCUR, MAY BE DELAYED OR THE TERMS MAY CHANGE.


3



GOV HAS ENTERED INTO AN AGREEMENT TO SELL ONE PROPERTY. THIS TRANSACTION IS SUBJECT TO CONDITIONS. AS A RESULT, THIS TRANSACTION MAY NOT OCCUR, MAY BE DELAYED OR THE TERMS MAY CHANGE.

THE INFORMATION CONTAINED IN GOV’S FILINGS WITH THE SECURITIES AND EXCHANGE COMMISSION, OR SEC, INCLUDING UNDER “RISK FACTORS” IN GOV’S PERIODIC REPORTS, OR INCORPORATED THEREIN, IDENTIFIES OTHER IMPORTANT FACTORS THAT COULD CAUSE GOV’S ACTUAL RESULTS TO DIFFER MATERIALLY FROM THOSE IN OR IMPLIED BY GOV’S FORWARD LOOKING STATEMENTS. GOV’S FILINGS WITH THE SEC ARE AVAILABLE ON THE SEC’S WEBSITE AT WWW.SEC.GOV.
 
YOU SHOULD NOT PLACE UNDUE RELIANCE UPON FORWARD LOOKING STATEMENTS.
 
EXCEPT AS REQUIRED BY LAW, GOV DOES NOT INTEND TO UPDATE OR CHANGE ANY FORWARD LOOKING STATEMENTS AS A RESULT OF NEW INFORMATION, FUTURE EVENTS OR OTHERWISE.


4





Government Properties Income Trust
Condensed Consolidated Statements of Income (Loss)
(amounts in thousands, except per share data)
(unaudited)


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
 
 
 
 
2016
 
2015
 
2016
 
2015
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Rental income
 
 
 
$
64,478

 
$
62,092

 
$
192,150

 
$
186,864

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Real estate taxes
 
 
 
 
7,591

 
 
7,735

 
 
22,810

 
 
22,819

 
Utility expenses
 
 
 
 
5,483

 
 
5,194

 
 
13,330

 
 
13,788

 
Other operating expenses
 
 
 
 
13,854

 
 
12,281

 
 
40,031

 
 
36,659

 
Depreciation and amortization
 
 
 
 
18,404

 
 
17,161

 
 
54,713

 
 
51,675

 
Acquisition related costs
 
 
 
 
147

 
 
270

 
 
363

 
 
459

 
General and administrative
 
 
 
 
3,816

 
 
3,714

 
 
11,350

 
 
11,431

 
Total expenses
 
 
 
 
49,295

 
 
46,355

 
 
142,597

 
 
136,831

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating income
 
 
 
 
15,183

 
 
15,737

 
 
49,553

 
 
50,033

 
Dividend income
 
 
 
 
304

 
 

 
 
667

 
 

 
Interest income
 
 
 
 
47

 
 
2

 
 
63

 
 
14

 
Interest expense (including net amortization of debt premiums and discounts
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 and debt issuance costs of $805, $360, $2,024, and $1,020, respectively)
 
 
 
 
(12,608)

 
 
(9,137)

 
 
(32,286)

 
 
(27,894)

 
Gain on early extinguishment of debt
 
 
 
 

 
 
34

 
 
104

 
 
34

 
Gain (loss) on issuance of shares by Select Income REIT
 
 
 
 
72

 
 
(21)

 
 
88

 
 
(42,145)

 
Loss on impairment of Select Income REIT investment
 
 
 
 

 
 

 
 

 
 
(203,297)

 
Income (loss) from continuing operations before income taxes and equity in earnings
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
of investees
 
 
 
 
2,998

 
 
6,615

 
 
18,189

 
 
(223,255)

 
Income tax (expense) benefit
 
 
 
 
(13)

 
 
13

 
 
(63)

 
 
(49)

 
Equity in earnings of investees
 
 
 
 
8,668

 
 
10,294

 
 
28,002

 
 
16,072

 
Income (loss) from continuing operations
 
 
 
 
11,653

 
 
16,922

 
 
46,128

 
 
(207,232)

 
Loss from discontinued operations
 
 
 
 
(154)

 
 
(11)

 
 
(429)

 
 
(390)

 
Income (loss) before gain on sale of property
 
 
 
 
11,499

 
 
16,911

 
 
45,699

 
 
(207,622)

 
Gain on sale of property
 
 
 
 
79

 
 

 
 
79

 
 

 
Net income (loss)
 
 
 
$
11,578

 
$
16,911

 
$
45,778

 
$
(207,622)

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Weighted average common shares outstanding (basic)
 
 
 
 
71,054

 
 
71,004

 
 
71,041

 
 
70,589

 
Weighted average common shares outstanding (diluted)
 
 
 
 
71,084

 
 
71,021

 
 
71,064

 
 
70,589

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Per common share amounts (basic and diluted):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income (loss) from continuing operations
 
 
 
$
0.16

 
$
0.24

 
$
0.65

 
$
(2.94)

 
Loss from discontinued operations
 
 
 
$

 
$

 
$
(0.01)

 
$
(0.01)

 
Net income (loss)
 
 
 
$
0.16

 
$
0.24

 
$
0.64

 
$
(2.94)

 

5




Government Properties Income Trust
Funds from Operations and Normalized Funds from Operations (1) 
(amounts in thousands, except per share data)
(unaudited)

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
 
 
 
2016
 
2015
 
2016
 
2015
Calculation of Funds from Operations (FFO) and Normalized FFO:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income (loss)
 
 
 
$
11,578

 
$
16,911

 
$
45,778

 
$
(207,622)

Add: Depreciation and amortization
 
 
 
 
18,404

 
 
17,161

 
 
54,713

 
 
51,675

FFO attributable to SIR investment
 
 
 
 
17,264

 
 
17,780

 
 
53,609

 
 
43,961

Less: Equity in earnings of SIR
 
 
 
 
(8,655)

 
 
(10,318)

 
 
(27,895)

 
 
(16,002)

Gain on sale of property
 
 
 
 
(79)

 
 

 
 
(79)

 
 

FFO
 
 
 
 
38,512

 
 
41,534

 
 
126,126

 
 
(127,988)

Add: Acquisition related costs
 
 
 
 
147

 
 
270

 
 
363

 
 
459

Loss on issuance of shares by SIR
 
 
 
 

 
 
21

 
 

 
 
42,145

Loss on impairment of SIR investment
 
 
 
 

 
 

 
 

 
 
203,297

Normalized FFO attributable to SIR investment
 
 
 
 
17,267

 
 
17,892

 
 
53,629

 
 
51,177

Less: FFO attributable to SIR investment
 
 
 
 
(17,264)

 
 
(17,780)

 
 
(53,609)

 
 
(43,961)

Gain on early extinguishment of debt
 
 
 
 

 
 
(34)

 
 
(104)

 
 
(34)

Gain on issuance of shares by SIR
 
 
 
 
(72)

 
 

 
 
(88)

 
 

Normalized FFO
 
 
 
$
38,590

 
$
41,903

 
$
126,317

 
$
125,095

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Weighted average common shares outstanding (basic)
 
 
 
 
71,054

 
 
71,004

 
 
71,041

 
 
70,589

Weighted average common shares outstanding (diluted)
 
 
 
 
71,084

 
 
71,021

 
 
71,064

 
 
70,589

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Per common share amounts (basic and diluted):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
FFO
 
 
 
$
0.54

 
$
0.58

 
$
1.78

 
$
(1.81)

Normalized FFO
 
 
 
$
0.54

 
$
0.59

 
$
1.78

 
$
1.77


(1)
GOV calculates FFO and Normalized FFO as shown above. FFO is calculated on the basis defined by The National Association of Real Estate Investment Trusts, or NAREIT, which is net income (loss), calculated in accordance with GAAP, plus real estate depreciation and amortization and the difference between FFO attributable to an equity investment and equity in earnings of an equity investee but excluding impairment charges on real estate assets, any gain or loss on sale of properties, as well as certain other adjustments currently not applicable to GOV. GOV's calculation of Normalized FFO differs from NAREIT's definition of FFO because GOV includes the difference between FFO and Normalized FFO attributable to GOV’s equity investment in Select Income REIT, or SIR, GOV includes business management incentive fees, if any, only in the fourth quarter versus the quarter when they are recognized as expense in accordance with GAAP due to their quarterly volatility not necessarily being indicative of GOV’s core operating performance and the uncertainty as to whether any such business management incentive fees will ultimately be payable when all contingencies for determining any such fees are determined at the end of the calendar year and GOV excludes acquisition related costs, gains or losses on early extinguishment of debt, loss on impairment of SIR investment and gains or losses on issuance of shares by SIR. GOV considers FFO and Normalized FFO to be appropriate supplemental measures of operating performance for a REIT, along with net income (loss) and operating income. GOV believes that FFO and Normalized FFO provide useful information to investors because by excluding the effects of certain historical amounts, such as depreciation expense, FFO and Normalized FFO may facilitate a comparison of GOV's operating performance between periods and with other REITs. FFO and Normalized FFO are among the factors considered by GOV's Board of Trustees when determining the amount of distributions to its shareholders. Other factors include, but are not limited to, requirements to maintain GOV's qualification for taxation as a REIT, limitations in GOV’s credit agreement and public debt covenants, the availability to GOV of debt and equity capital, GOV's expectation of its future capital requirements and operating performance, GOV’s receipt of distributions from SIR and GOV’S expected needs and availability of cash to pay its obligations. FFO and Normalized FFO do not represent cash generated by operating activities in accordance with GAAP and should not be considered as alternatives to net income (loss) or operating income as an indicator of GOV's operating performance or as a measure of GOV’s liquidity. These measures should be considered in conjunction with net income (loss) and operating income as presented in GOV's Condensed Consolidated Statements of Income (Loss). Other REITs and real estate companies may calculate FFO and Normalized FFO differently than GOV does.





6



Government Properties Income Trust
Calculation and Reconciliation of Property Net Operating Income (NOI) and Cash Basis NOI (1) 
(amounts in thousands)
(unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
 
 
2016
 
2015
 
2016
 
2015
Calculation of NOI and Cash Basis NOI (2):
 
 
 
 
 
 
 
 
 
 
 
 
 
Rental income
 
 
$
64,478

 
$
62,092

 
$
192,150

 
$
186,864

Property operating expenses
 
 
 
(26,928)

 
 
(25,210)

 
 
(76,171)

 
 
(73,266)

Property net operating income (NOI)
 
 
 
37,550

 
 
36,882

 
 
115,979

 
 
113,598

Non-cash straight line rent adjustments included in rental income (3)
 
 
 
(1,205)

 
 
(613)

 
 
(1,789)

 
 
(2,820)

Lease value amortization included in rental income (3)
 
 
 
370

 
 
298

 
 
1,103

 
 
862

Non-cash amortization included in property operating expenses (4)
 
 
 
(121)

 
 
(125)

 
 
(363)

 
 
(125)

Cash Basis NOI
 
 
$
36,594

 
$
36,442

 
$
114,930

 
$
111,515

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of NOI and Cash Basis NOI to Net Income (Loss):
 
 
 
 
 
 
 
 
 
Cash Basis NOI
 
 
$
36,594

 
$
36,442

 
$
114,930

 
$
111,515

Non-cash straight line rent adjustments included in rental income (3)
 
 
 
1,205

 
 
613

 
 
1,789

 
 
2,820

Lease value amortization included in rental income (3)
 
 
 
(370)

 
 
(298)

 
 
(1,103)

 
 
(862)

Non-cash amortization included in property operating expenses (4)
 
 
 
121

 
 
125

 
 
363

 
 
125

NOI
 
 
 
37,550

 
 
36,882

 
 
115,979

 
 
113,598

Depreciation and amortization
 
 
 
(18,404)

 
 
(17,161)

 
 
(54,713)

 
 
(51,675)

Acquisition related costs
 
 
 
(147)

 
 
(270)

 
 
(363)

 
 
(459)

General and administrative
 
 
 
(3,816)

 
 
(3,714)

 
 
(11,350)

 
 
(11,431)

Operating income
 
 
 
15,183

 
 
15,737

 
 
49,553

 
 
50,033

Dividend income
 
 
 
304

 
 

 
 
667

 
 

Interest income
 
 
 
47

 
 
2

 
 
63

 
 
14

Interest expense
 
 
 
(12,608)

 
 
(9,137)

 
 
(32,286)

 
 
(27,894)

Gain on early extinguishment of debt
 
 
 

 
 
34

 
 
104

 
 
34

Gain (loss) on issuance of shares by SIR
 
 
 
72

 
 
(21)

 
 
88

 
 
(42,145)

Loss on impairment of SIR investment
 
 
 

 
 

 
 

 
 
(203,297)

Income tax (expense) benefit
 
 
 
(13)

 
 
13

 
 
(63)

 
 
(49)

Equity in earnings of investees
 
 
 
8,668

 
 
10,294

 
 
28,002

 
 
16,072

Income (loss) from continuing operations
 
 
 
11,653

 
 
16,922

 
 
46,128

 
 
(207,232)

Loss from discontinued operations
 
 
 
(154)

 
 
(11)

 
 
(429)

 
 
(390)

Income (loss) before gain on sale of property
 
 
 
11,499

 
 
16,911

 
 
45,699

 
 
(207,622)

Gain on sale of property
 
 
 
79

 
 

 
 
79

 
 

Net income (loss)
 
 
$
11,578

 
$
16,911

 
$
45,778

 
$
(207,622)

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of NOI to Same Property NOI (5):
 
 
 
 
 
 
 
 
 
 
 
 
 
Rental income
 
 
$
64,478

 
$
62,092

 
$
192,150

 
$
186,864

Property operating expenses
 
 
 
(26,928)

 
 
(25,210)

 
 
(76,171)

 
 
(73,266)

Property NOI
 
 
 
37,550

 
 
36,882

 
 
115,979

 
 
113,598

Less: NOI of properties not included in same property results
 
 
 
(1,182)

 
 
38

 
 
(3,364)

 
 
(970)

Same property NOI
 
 
$
36,368

 
$
36,920

 
$
112,615

 
$
112,628

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Calculation of Same Property Cash Basis NOI (5)(6):
 
 
 
 
 
 
 
 
 
 
 
 
 
Same property NOI
 
 
$
36,368

 
$
36,920

 
$
112,615

 
$
112,628

Plus: Lease value amortization included in rental income (3)
 
 
 
380

 
 
298

 
 
1,112

 
 
862

Less: Non-cash straight line rent adjustments included in rental income (3)
 
 
 
(1,143)

 
 
(612)

 
 
(1,612)

 
 
(2,909)

          Non-cash amortization included in property operating expenses (4)
 
 
 
(121)

 
 
(121)

 
 
(363)

 
 
(121)

Same property Cash Basis NOI
 
 
$
35,484

 
$
36,485

 
$
111,752

 
$
110,460


(1)
GOV calculates NOI and Cash Basis NOI as shown above. The calculations of NOI and Cash Basis NOI exclude certain components of net income (loss) in order to provide results that are more closely related to GOV’s property level results of operations. GOV defines NOI as income from its rental of real estate less its property operating expenses. NOI excludes amortization of capitalized tenant improvement costs and leasing commissions because GOV records those amounts as depreciation and amortization. GOV defines Cash Basis NOI as NOI excluding non-cash straight line rent adjustments, lease value amortization and non-cash amortization included in other operating expenses. GOV considers NOI and Cash Basis NOI to be appropriate supplemental measures to net income (loss) because they may help both investors and management to understand the operations of GOV’s properties. GOV uses NOI and Cash Basis NOI to evaluate individual and company wide property level performance, and GOV believes that NOI and Cash Basis NOI provide useful information to investors regarding GOV’s results of operations because they reflect only those income and expense items that are generated and incurred at the property level and may facilitate comparisons of GOV’s operating performance between periods and with other REITs. NOI and Cash Basis NOI do not represent cash generated by operating activities in accordance with GAAP and should not be

7



considered as alternatives to net income (loss) or operating income as an indicator of our operating performance or as a measure of GOV’s liquidity. These measures should be considered in conjunction with net income (loss) and operating income as presented in GOV’s Condensed Consolidated Statements of Income (Loss). Other REITs and real estate companies may calculate NOI and Cash Basis NOI differently than GOV does.
(2)
Excludes one property (one building) classified as discontinued operations.
(3)
GOV reports rental income on a straight line basis over the terms of the respective leases; as a result, rental income includes non-cash straight line rent adjustments. Rental income also includes expense reimbursements, tax escalations, parking revenues, service income and other fixed and variable charges paid to GOV by its tenants, as well as the net effect of non-cash amortization of intangible lease assets and liabilities.
(4)
GOV recorded a liability for the amount by which the estimated fair value for accounting purposes exceeded the price GOV paid for its investment in RMR common stock in June 2015. A portion of this liability is being amortized on a straight line basis through December 31, 2035 as a reduction to property management fees, which are included in property operating expenses.
(5)
For the three months ended September 30, 2016, same property NOI and same property Cash Basis NOI are based on properties GOV owned as of September 30, 2016, and which it owned continuously since July 1, 2015, excluding one property (one building) classified as discontinued operations.
(6)
For the nine months ended September 30, 2016, same property NOI and same property Cash Basis NOI are based on properties GOV owned as of September 30, 2016, and which it owned continuously since January 1, 2015, excluding one property (one building) classified as discontinued operations.

8




Government Properties Income Trust
Condensed Consolidated Balance Sheets
(amounts in thousands, except share data)
(unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
September 30,
 
December 31,
 
 
 
 
2016
 
2015
ASSETS
 
 
 
 
 
 
 
 
Real estate properties:
 
 
 
 
 
 
 
 
Land
 
 
 
$
259,416

 
$
253,058
Buildings and improvements
 
 
 
 
1,528,585

 
 
1,443,074
Total real estate properties, gross
 
 
 
 
1,788,001

 
 
1,696,132
Accumulated depreciation
 
 
 
 
(285,974)

 
 
(255,879)
Total real estate properties, net
 
 
 
 
1,502,027

 
 
1,440,253
 
 
 
 
 
 
 
 
 
Equity investment in Select Income REIT
 
 
 
 
491,973

 
 
491,369
Assets of discontinued operations
 
 
 
 
12,490

 
 
12,468
Assets of property held for sale
 
 
 
 

 
 
3,098
Acquired real estate leases, net
 
 
 
 
105,499

 
 
118,267
Cash and cash equivalents
 
 
 
 
13,749

 
 
8,785
Restricted cash
 
 
 
 
514

 
 
1,022
Rents receivable, net
 
 
 
 
49,350

 
 
45,269
Deferred leasing costs, net
 
 
 
 
20,012

 
 
14,299
Other assets, net
 
 
 
 
69,456

 
 
33,680
Total assets
 
 
 
$
2,265,070

 
$
2,168,510
 
 
 
 
 
 
 
 
 
LIABILITIES AND SHAREHOLDERS' EQUITY
 
 
 
 
 
 
 
 
Unsecured revolving credit facility
 
 
 
$
25,000

 
$
117,000
Unsecured term loans, net
 
 
 
 
547,000

 
 
546,490
Senior unsecured notes, net
 
 
 
 
646,551

 
 
345,809
Mortgage notes payable, net
 
 
 
 
28,250

 
 
136,299
Liabilities of discontinued operations
 
 
 
 
61

 
 
54
Liabilities of property held for sale
 
 
 
 

 
 
43
Accounts payable and other liabilities
 
 
 
 
52,237

 
 
50,543
Due to related persons
 
 
 
 
3,974

 
 
2,886
Assumed real estate lease obligations, net
 
 
 
 
11,257

 
 
12,735
Total liabilities
 
 
 
 
1,314,330

 
 
1,211,859
 
 
 
 
 
 
 
 
 
Commitments and contingencies
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Shareholders' equity:
 
 
 
 
 
 
 
 
Common shares of beneficial interest, $0.01 par value:
 
 
 
 
 
 
 
 
100,000,000 shares authorized, 71,178,999 and
 
 
 
 
 
 
 
 
71,126,308 issued and outstanding, respectively
 
 
 
 
712

 
 
711
Additional paid in capital
 
 
 
 
1,473,557

 
 
1,472,482
Cumulative net income
 
 
 
 
84,264

 
 
38,486
Cumulative other comprehensive income (loss)
 
 
 
 
24,127

 
 
(14,867)
Cumulative common distributions
 
 
 
 
(631,920)

 
 
(540,161)
Total shareholders' equity
 
 
 
 
950,740

 
 
956,651
Total liabilities and shareholders' equity
 
 
 
$
2,265,070

 
$
2,168,510

9