UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2012
OR
o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
Commission File Number 1-9317
COMMONWEALTH REIT
(Exact Name of Registrant as Specified in Its Charter)
Maryland |
|
04-6558834 |
(State or Other Jurisdiction of Incorporation or |
|
(IRS Employer Identification No.) |
Two Newton Place, 255 Washington Street, Suite 300, Newton, Massachusetts |
|
02458-1634 |
(Address of Principal Executive Offices) |
|
(Zip Code) |
617-332-3990
(Registrants Telephone Number, Including Area Code)
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act. (Check One):
Large accelerated filer x |
|
Accelerated filer o |
|
|
|
Non-accelerated filer o |
|
Smaller reporting company o |
(Do not check if a smaller reporting company) |
|
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x
Number of registrants common shares of beneficial interest, $0.01 par value per share, outstanding as of August 6, 2012: 83,732,451.
COMMONWEALTH REIT
FORM 10-Q
June 30, 2012
References in this Quarterly Report on Form 10-Q to we, us or our refer to CommonWealth REIT and its consolidated subsidiaries, including its majority owned consolidated subsidiary, Select Income REIT and its consolidated subsidiaries, or SIR, unless the context indicates otherwise.
SIR is itself a public company having common shares registered under the Securities Act of 1934, as amended. For further information about SIR, please see SIRs periodic reports and other filings with the Securities and Exchange Commission, or SEC, which are available at the SECs website at www.sec.gov. References in this Quarterly Report on Form 10-Q to SIRs filings with the SEC are included as textual references only, and the information in SIRs filings with the SEC is not incorporated by reference into this Quarterly Report on Form 10-Q unless otherwise expressly stated herein.
COMMONWEALTH REIT
CONDENSED CONSOLIDATED BALANCE SHEETS
(amounts in thousands, except share data)
(unaudited)
|
|
June 30, |
|
December 31, |
| ||
|
|
2012 |
|
2011 |
| ||
ASSETS |
|
|
|
|
| ||
Real estate properties: |
|
|
|
|
| ||
Land |
|
$ |
1,514,341 |
|
$ |
1,450,154 |
|
Buildings and improvements |
|
6,127,544 |
|
5,794,078 |
| ||
|
|
7,641,885 |
|
7,244,232 |
| ||
Accumulated depreciation |
|
(1,005,517 |
) |
(934,170 |
) | ||
|
|
6,636,368 |
|
6,310,062 |
| ||
Acquired real estate leases, net |
|
364,282 |
|
343,917 |
| ||
Equity investments |
|
180,237 |
|
177,477 |
| ||
Cash and cash equivalents |
|
138,805 |
|
192,763 |
| ||
Restricted cash |
|
14,329 |
|
7,869 |
| ||
Rents receivable, net of allowance for doubtful accounts of $12,427 and $12,575, respectively |
|
236,001 |
|
217,592 |
| ||
Other assets, net |
|
228,562 |
|
197,346 |
| ||
Total assets |
|
$ |
7,798,584 |
|
$ |
7,447,026 |
|
|
|
|
|
|
| ||
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
| ||
Revolving credit facility |
|
$ |
|
|
$ |
100,000 |
|
SIR revolving credit facility |
|
321,000 |
|
|
| ||
Senior unsecured debt, net |
|
2,695,152 |
|
2,845,030 |
| ||
Mortgage notes payable, net |
|
801,709 |
|
632,301 |
| ||
Accounts payable and accrued expenses |
|
158,044 |
|
158,272 |
| ||
Assumed real estate lease obligations, net |
|
69,237 |
|
70,179 |
| ||
Rent collected in advance |
|
32,163 |
|
37,653 |
| ||
Security deposits |
|
24,489 |
|
23,779 |
| ||
Due to related persons |
|
14,664 |
|
11,295 |
| ||
Total liabilities |
|
4,116,458 |
|
3,878,509 |
| ||
|
|
|
|
|
| ||
Shareholders equity: |
|
|
|
|
| ||
Shareholders equity attributable to CommonWealth REIT: |
|
|
|
|
| ||
Preferred shares of beneficial interest, $0.01 par value: |
|
|
|
|
| ||
50,000,000 shares authorized; |
|
|
|
|
| ||
Series C preferred shares; 7 1/8% cumulative redeemable since 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 |
| ||
Series E preferred shares; 7 1/4% cumulative redeemable on or after May 15, 2016; 11,000,000 shares issued and outstanding, aggregate liquidation preference $275,000 |
|
265,391 |
|
265,391 |
| ||
Common shares of beneficial interest, $0.01 par value: |
|
|
|
|
| ||
350,000,000 shares authorized; 83,730,451 and 83,721,736 shares issued and outstanding, respectively |
|
837 |
|
837 |
| ||
Additional paid in capital |
|
3,590,410 |
|
3,614,079 |
| ||
Cumulative net income |
|
2,522,066 |
|
2,482,321 |
| ||
Cumulative other comprehensive loss |
|
(6,073 |
) |
(4,709 |
) | ||
Cumulative common distributions |
|
(2,909,752 |
) |
(2,826,030 |
) | ||
Cumulative preferred distributions |
|
(504,123 |
) |
(476,657 |
) | ||
Total shareholders equity attributable to CommonWealth REIT |
|
3,472,041 |
|
3,568,517 |
| ||
Noncontrolling interest |
|
210,085 |
|
|
| ||
Total shareholders equity |
|
3,682,126 |
|
3,568,517 |
| ||
Total liabilities and shareholders equity |
|
$ |
7,798,584 |
|
$ |
7,447,026 |
|
See accompanying notes.
COMMONWEALTH REIT
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(amounts in thousands, except per share data)
(unaudited)
|
|
Three Months Ended |
|
Six Months Ended |
| ||||||||
|
|
June 30, |
|
June 30, |
| ||||||||
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Rental income |
|
$ |
255,374 |
|
$ |
217,938 |
|
$ |
506,620 |
|
$ |
428,611 |
|
|
|
|
|
|
|
|
|
|
| ||||
Expenses: |
|
|
|
|
|
|
|
|
| ||||
Operating expenses |
|
108,093 |
|
90,623 |
|
212,183 |
|
181,020 |
| ||||
Depreciation and amortization |
|
63,552 |
|
50,394 |
|
124,903 |
|
102,683 |
| ||||
General and administrative |
|
13,364 |
|
11,624 |
|
25,674 |
|
22,583 |
| ||||
Acquisition related costs |
|
1,434 |
|
2,358 |
|
3,936 |
|
4,917 |
| ||||
Total expenses |
|
186,443 |
|
154,999 |
|
366,696 |
|
311,203 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Operating income |
|
68,931 |
|
62,939 |
|
139,924 |
|
117,408 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Interest and other income |
|
413 |
|
367 |
|
701 |
|
1,075 |
| ||||
Interest expense (including net amortization of debt discounts, premiums and deferred financing fees of $1,005, $1,920, $1,751 and $3,952, respectively) |
|
(50,237 |
) |
(48,200 |
) |
(99,343 |
) |
(95,614 |
) | ||||
Loss on early extinguishment of debt |
|
(1,608 |
) |
|
|
(1,675 |
) |
|
| ||||
Equity in earnings of investees |
|
2,829 |
|
2,910 |
|
5,787 |
|
5,622 |
| ||||
Income from continuing operations before income tax expense |
|
20,328 |
|
18,016 |
|
45,394 |
|
28,491 |
| ||||
Income tax expense |
|
(92 |
) |
(90 |
) |
(584 |
) |
(436 |
) | ||||
Income from continuing operations |
|
20,236 |
|
17,926 |
|
44,810 |
|
28,055 |
| ||||
Discontinued operations: |
|
|
|
|
|
|
|
|
| ||||
Income from discontinued operations |
|
|
|
2,038 |
|
|
|
3,949 |
| ||||
Net gain on sale of properties from discontinued operations |
|
|
|
|
|
|
|
34,572 |
| ||||
Income before gain on sale of properties |
|
20,236 |
|
19,964 |
|
44,810 |
|
66,576 |
| ||||
Gain on sale of properties |
|
350 |
|
|
|
350 |
|
|
| ||||
Net income |
|
20,586 |
|
19,964 |
|
45,160 |
|
66,576 |
| ||||
Net income attributable to noncontrolling interest |
|
(4,521 |
) |
|
|
(5,415 |
) |
|
| ||||
Net income attributable to CommonWealth REIT |
|
16,065 |
|
19,964 |
|
39,745 |
|
66,576 |
| ||||
Preferred distributions |
|
(13,823 |
) |
(10,500 |
) |
(27,646 |
) |
(19,339 |
) | ||||
Net income available for CommonWealth REIT common shareholders |
|
$ |
2,242 |
|
$ |
9,464 |
|
$ |
12,099 |
|
$ |
47,237 |
|
|
|
|
|
|
|
|
|
|
| ||||
Amounts attributable to CommonWealth REIT common shareholders: |
|
|
|
|
|
|
|
|
| ||||
Income from continuing operations |
|
$ |
2,242 |
|
$ |
7,426 |
|
$ |
12,099 |
|
$ |
8,716 |
|
Income from discontinued operations |
|
|
|
2,038 |
|
|
|
3,949 |
| ||||
Net gain on sale of properties from discontinued operations |
|
|
|
|
|
|
|
34,572 |
| ||||
Net income |
|
$ |
2,242 |
|
$ |
9,464 |
|
$ |
12,099 |
|
$ |
47,237 |
|
|
|
|
|
|
|
|
|
|
| ||||
Weighted average common shares outstanding basic and diluted |
|
83,727 |
|
72,144 |
|
83,724 |
|
72,142 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Basic and diluted earnings per common share attributable to CommonWealth REIT common shareholders: |
|
|
|
|
|
|
|
|
| ||||
Income from continuing operations |
|
$ |
0.03 |
|
$ |
0.10 |
|
$ |
0.14 |
|
$ |
0.12 |
|
Income from discontinued operations |
|
$ |
|
|
$ |
0.03 |
|
$ |
|
|
$ |
0.53 |
|
Net income available for common shareholders |
|
$ |
0.03 |
|
$ |
0.13 |
|
$ |
0.14 |
|
$ |
0.65 |
|
See accompanying notes.
COMMONWEALTH REIT
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(amounts in thousands)
(unaudited)
|
|
Three Months Ended |
|
Six Months Ended |
| ||||||||
|
|
June 30, |
|
June 30, |
| ||||||||
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net income |
|
$ |
20,586 |
|
$ |
19,964 |
|
$ |
45,160 |
|
$ |
66,576 |
|
|
|
|
|
|
|
|
|
|
| ||||
Other comprehensive income: |
|
|
|
|
|
|
|
|
| ||||
Unrealized loss on derivative instruments |
|
(2,404 |
) |
(4,119 |
) |
(2,441 |
) |
(2,074 |
) | ||||
Realized gain on sale of investment in available for sale securities |
|
|
|
|
|
|
|
(18 |
) | ||||
Foreign currency translation adjustments |
|
(3,447 |
) |
11,343 |
|
1,081 |
|
15,705 |
| ||||
(Decrease) increase in share of investees other comprehensive (loss) income |
|
(3 |
) |
40 |
|
(4 |
) |
44 |
| ||||
Total comprehensive income |
|
14,732 |
|
27,228 |
|
43,796 |
|
80,233 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Less: comprehensive income attributable to noncontrolling interest |
|
(4,521 |
) |
|
|
(5,415 |
) |
|
| ||||
Comprehensive income attributable to CommonWealth REIT |
|
$ |
10,211 |
|
$ |
27,228 |
|
$ |
38,381 |
|
$ |
80,233 |
|
See accompanying notes.
COMMONWEALTH REIT
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(amounts in thousands)
(unaudited)
|
|
Six Months Ended June 30, |
| ||||
|
|
2012 |
|
2011 |
| ||
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
| ||
Net income |
|
$ |
45,160 |
|
$ |
66,576 |
|
Adjustments to reconcile net income to cash provided by operating activities: |
|
|
|
|
| ||
Depreciation |
|
90,680 |
|
80,722 |
| ||
Net amortization of debt discounts, premiums and deferred financing fees |
|
1,751 |
|
3,952 |
| ||
Straight line rental income |
|
(17,991 |
) |
(16,017 |
) | ||
Amortization of acquired real estate leases |
|
29,422 |
|
20,145 |
| ||
Other amortization |
|
9,815 |
|
8,094 |
| ||
Loss on early extinguishment of debt |
|
1,675 |
|
|
| ||
Equity in earnings of investees |
|
(5,787 |
) |
(5,622 |
) | ||
Distributions of earnings from investees |
|
5,592 |
|
5,539 |
| ||
Net gain on sale of properties |
|
(350 |
) |
(34,572 |
) | ||
Change in assets and liabilities: |
|
|
|
|
| ||
Increase in restricted cash |
|
(4,339 |
) |
(27 |
) | ||
Increase in rents receivable and other assets |
|
(17,943 |
) |
(8,407 |
) | ||
Increase in accounts payable and accrued expenses |
|
2,429 |
|
4,964 |
| ||
(Decrease) increase in rent collected in advance |
|
(5,493 |
) |
2,602 |
| ||
Increase in security deposits |
|
713 |
|
772 |
| ||
Increase in due to related persons |
|
3,369 |
|
2,622 |
| ||
Cash provided by operating activities |
|
138,703 |
|
131,343 |
| ||
|
|
|
|
|
| ||
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
| ||
Real estate acquisitions |
|
(253,710 |
) |
(499,490 |
) | ||
Real estate improvements |
|
(50,636 |
) |
(41,264 |
) | ||
Investment in direct financing lease, net |
|
|
|
(38,635 |
) | ||
Principal payments received from direct financing lease |
|
3,283 |
|
2,050 |
| ||
Principal payments received from real estate mortgage receivable |
|
|
|
209 |
| ||
Proceeds from sale of properties, net |
|
338 |
|
97,362 |
| ||
Distributions in excess of earnings from investees |
|
2,766 |
|
2,720 |
| ||
Investment in Affiliates Insurance Company |
|
(5,335 |
) |
|
| ||
Increase in restricted cash |
|
(2,121 |
) |
|
| ||
Cash used in investing activities |
|
(305,415 |
) |
(477,048 |
) | ||
|
|
|
|
|
| ||
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
| ||
Proceeds from issuance of common shares, net |
|
180,814 |
|
|
| ||
Proceeds from issuance of preferred shares, net |
|
|
|
265,804 |
| ||
Proceeds from borrowings |
|
444,500 |
|
485,000 |
| ||
Payments on borrowings |
|
(395,250 |
) |
(454,596 |
) | ||
Deferred financing fees |
|
(6,049 |
) |
(273 |
) | ||
Distributions to common shareholders |
|
(83,722 |
) |
(72,139 |
) | ||
Distributions to preferred shareholders |
|
(27,466 |
) |
(17,679 |
) | ||
Cash provided by financing activities |
|
112,827 |
|
206,117 |
| ||
|
|
|
|
|
| ||
Effect of exchange rate changes on cash |
|
(73 |
) |
583 |
| ||
|
|
|
|
|
| ||
Decrease in cash and cash equivalents |
|
(53,958 |
) |
(139,005 |
) | ||
Cash and cash equivalents at beginning of period |
|
192,763 |
|
194,040 |
| ||
Cash and cash equivalents at end of period |
|
$ |
138,805 |
|
$ |
55,035 |
|
|
|
|
|
|
| ||
SUPPLEMENTAL CASH FLOW INFORMATION: |
|
|
|
|
| ||
Interest paid |
|
$ |
99,227 |
|
$ |
91,033 |
|
Taxes paid |
|
536 |
|
381 |
| ||
|
|
|
|
|
| ||
NON-CASH INVESTING ACTIVITIES: |
|
|
|
|
| ||
Real estate acquisitions |
|
$ |
(176,884 |
) |
$ |
(60,294 |
) |
Investment in real estate mortgages receivable |
|
(1,419 |
) |
|
| ||
|
|
|
|
|
| ||
NON-CASH FINANCING ACTIVITIES: |
|
|
|
|
| ||
Issuance of common shares |
|
$ |
187 |
|
$ |
265 |
|
Assumption of mortgage notes payable |
|
176,884 |
|
56,235 |
| ||
Assumption of note payable |
|
|
|
4,059 |
|
See accompanying notes.
COMMONWEALTH REIT
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands, except per share data)
Note 1. Basis of Presentation
The accompanying condensed consolidated financial statements of CommonWealth REIT and its subsidiaries, or CWH, we, us or our, have been prepared without audit. Certain information and footnote disclosures required by U.S. generally accepted accounting principles, or GAAP, for complete financial statements have been condensed or omitted. We believe the disclosures made are adequate to make the information presented not misleading. However, the accompanying condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes contained in our Annual Report on Form 10-K for the year ended December 31, 2011, or our Annual Report. In the opinion of our management, all adjustments, which include only normal recurring adjustments considered necessary for a fair presentation, have been included. All intercompany transactions and balances with or among our subsidiaries have been eliminated. Operating results for interim periods are not necessarily indicative of the results that may be expected for the full year. Reclassifications have been made to the prior years financial statements to conform to the current years presentation.
The preparation of financial statements in conformity with GAAP requires us to make estimates and assumptions that affect reported amounts. Actual results could differ from those estimates. Significant estimates in the condensed consolidated financial statements include the allowance for doubtful accounts, purchase price allocations, useful lives of fixed assets and impairment of real estate and intangible assets.
On March 12, 2012, our then wholly owned subsidiary, Select Income REIT, completed an initial public offering of 9,200,000 of its common shares, or the SIR IPO. We refer to Select Income REIT and its consolidated subsidiaries as SIR. SIR intends to be taxable as a real estate investment trust, or REIT. SIR owns substantially all of our commercial and industrial properties located on Oahu, HI as well as 28 suburban office and industrial properties located throughout the mainland United States. After the SIR IPO, we continue to own 22,000,000 SIR common shares, or approximately 70.5% of SIRs outstanding common shares, and SIR remains one of our consolidated subsidiaries. See Note 13 for additional information regarding the SIR IPO.
Note 2. Recent Accounting Pronouncements
In January 2012, we adopted the Financial Accounting Standards Board, or FASB, Accounting Standards Update No. 2011-04, Amendments to Achieve Common Fair Value Measurements and Disclosure Requirements in U.S. GAAP and IFRS. This update clarified the application of existing fair value measurement requirements. This update also required reporting entities to disclose additional information regarding fair value measurements categorized within Level 3 of the fair value hierarchy. This update was effective for interim and annual reporting periods beginning after December 15, 2011. The implementation of this update did not cause any material changes to the disclosures in, or presentation of, our condensed consolidated financial statements.
Additionally, in January 2012, we adopted FASB Accounting Standards Update No. 2011-05, Presentation of Comprehensive Income. This update eliminated the option to report other comprehensive income and its components in the statement of shareholders equity. This update was intended to enhance comparability between entities that report under GAAP and to provide a more consistent method of presenting non-owner transactions that affect an entitys equity. This standard was effective for interim and annual reporting periods beginning after December 15, 2011. The implementation of this update did not cause any material changes to our condensed consolidated financial statements, other than the presentation of the condensed consolidated statements of comprehensive income.
Note 3. Real Estate Properties
In this Note 3, references to we, us, our or CWH refer to CWH and its consolidated subsidiaries other than SIR and its consolidated subsidiaries, unless noted otherwise.
During the six months ended June 30, 2012, we (including SIR) acquired five properties with a combined 2,594,248 square feet for an aggregate purchase price of $405,500, including the assumption of $176,884 of mortgage debt and excluding closing costs. We (including SIR) also funded $47,932 of improvements to our properties during the six months ended June 30, 2012. In addition, since June 30, 2012, SIR acquired three properties with a combined 412,271 square feet for an aggregate purchase price of $46,575, excluding closing costs. As of August 6, 2012, we (including SIR) have also entered into agreements to acquire seven properties with
COMMONWEALTH REIT
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(dollars in thousands, except per share data)
a combined 2,968,822 square feet for an aggregate purchase price of $365,200, including the assumption of approximately $182,600 of mortgage debt and excluding closing costs. Details of completed acquisitions during 2012 to date are as follows:
Completed Acquisitions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquired |
|
|
|
|
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
Acquired |
|
Real Estate |
|
|
|
Premium |
| |||||||
|
|
|
|
Square |
|
Purchase |
|
|
|
Buildings and |
|
Real Estate |
|
Lease |
|
Assumed |
|
on Assumed |
| |||||||
Date |
|
Location |
|
Feet |
|
Price(1) |
|
Land |
|
Improvements |
|
Leases |
|
Obligations |
|
Debt |
|
Debt |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
CWH (excluding SIR) Acquisitions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
January 2012 |
|
Chicago, IL |
|
1,009,940 |
|
$ |
150,600 |
|
$ |
30,400 |
|
$ |
115,817 |
|
$ |
22,189 |
|
$ |
5,348 |
|
$ |
147,872 |
|
$ |
12,458 |
|
March 2012 |
|
Hartford, CT |
|
868,395 |
|
101,500 |
|
15,930 |
|
60,312 |
|
25,542 |
|
284 |
|
|
|
|
| |||||||
May 2012 |
|
Austin, TX |
|
170,052 |
|
49,000 |
|
7,900 |
|
38,533 |
|
4,733 |
|
30 |
|
29,012 |
|
2,136 |
| |||||||
|
|
|
|
2,048,387 |
|
301,100 |
|
54,230 |
|
214,662 |
|
52,464 |
|
5,662 |
|
176,884 |
|
14,594 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
SIR Acquisitions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
June 2012 |
|
Provo, UT |
|
405,699 |
|
85,500 |
|
6,700 |
|
78,800 |
|
|
|
|
|
|
|
|
| |||||||
June 2012 |
|
Englewood, CO |
|
140,162 |
|
18,900 |
|
3,230 |
|
11,801 |
|
3,869 |
|
|
|
|
|
|
| |||||||
|
|
|
|
545,861 |
|
104,400 |
|
9,930 |
|
90,601 |
|
3,869 |
|
|
|
|
|
|
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
|
|
|
2,594,248 |
|
$ |
405,500 |
|
$ |
64,160 |
|
$ |
305,263 |
|
$ |
56,333 |
|
$ |
5,662 |
|
$ |
176,884 |
|
$ |
14,594 |
|
(1) Purchase price includes the assumption of mortgage debt, if any, and excludes closing costs.
In July 2012, SIR acquired three properties with a combined 412,271 square feet for an aggregate purchase price of $46,575, excluding closing costs.
During the three months ended March 31, 2012, we completed the purchase price allocation on four properties located in Phoenix, AZ with a combined 1,063,364 square feet. We acquired these properties in March 2011 for an aggregate purchase price of $136,500, excluding closing costs. Based upon our evaluation of an appraisal prepared by an independent real estate appraisal firm completed in March 2012, we estimated the fair value of the acquired land and buildings and improvements to be $22,614 and $64,104, respectively. As a result, we retrospectively adjusted the preliminary purchase price allocation by reallocating $8,371 from land to buildings and improvements. All other allocation amounts were unchanged.
Our and SIRs Pending Acquisitions:
In May 2012, we entered into an agreement to acquire an office property located in Columbia, SC with 333,708 square feet. The purchase price is $60,000, including the assumption of approximately $40,600 of mortgage debt and excluding closing costs. We currently expect to acquire this property during the third quarter of 2012; however, this acquisition is subject to customary closing conditions, including the assumption of existing mortgage debt, and we can provide no assurance that we will acquire this property in that time period or at all.
Also in May 2012, we entered into an agreement to acquire two office properties located in Indianapolis, IN with a combined 1,058,258 square feet. The aggregate purchase price is $195,500, including the assumption of approximately $116,000 of mortgage debt and excluding closing costs. We currently expect to acquire these properties during the third quarter of 2012; however, this acquisition is subject to customary closing conditions, including the assumption of existing mortgage debt, and we can provide no assurance that we will acquire these properties in that time period or at all.
In addition, as of August 6, 2012, SIR has entered into agreements to acquire four properties with a combined 1,576,856 square feet for an aggregate purchase price of $109,700, including the assumption of approximately $26,000 of mortgage debt and excluding closing costs. We understand that SIR currently expects that it will acquire these properties during the remainder of 2012;
COMMONWEALTH REIT
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(dollars in thousands, except per share data)
however, these acquisitions are subject to SIRs satisfactory completion of diligence and other customary closing conditions. Accordingly, we can provide no assurance that SIR will acquire all or any of these properties in that time period or at all.
Property Sales:
In April 2012, we sold an office property located in Salina, NY with 12,934 square feet for $575, excluding closing costs. In connection with this sale, we provided mortgage financing to the buyer, an unrelated third party, totaling $419 at 6.0% per annum and recognized a gain on sale of $158. In June 2012, we sold an office property located in Santa Fe, NM with 76,978 square feet for $1,250, excluding closing costs. We provided mortgage financing to the buyer, an unrelated third party, totaling $1,000 at 5.0% per annum and recognized a gain on sale of $192.
As of June 30, 2012 and December 31, 2011, none of our properties were classified as held for sale. We classify all properties probable for sale within one year as held for sale in our condensed consolidated balance sheets. Results of operations for properties sold or held for sale are included in discontinued operations in our condensed consolidated statements of income, if such results are material. Results of operations for the properties sold during 2012 are not material to our consolidated results of operations and are not included in discontinued operations. Prior periods have been restated to reflect 12 office properties and one industrial property reclassified to discontinued operations from continuing operations during the third quarter of 2011, which were sold in 2011, and seven office properties and 20 industrial properties reclassified to continuing operations from discontinued operations during the fourth quarter of 2011. Summarized income statement information for the three and six months ended June 30, 2011, for properties sold in 2011 is as follows:
Income Statement:
|
|
Three Months |
|
Six Months |
| ||
|
|
Ended |
|
Ended |
| ||
|
|
June 30, 2011 |
|
June 30, 2011 |
| ||
Rental income |
|
$ |
6,614 |
|
$ |
13,853 |
|
Operating expenses |
|
(2,706 |
) |
(6,144 |
) | ||
Depreciation and amortization |
|
(1,579 |
) |
(3,131 |
) | ||
General and administrative |
|
(235 |
) |
(489 |
) | ||
Acquisition related costs |
|
(57 |
) |
(143 |
) | ||
Operating income |
|
2,037 |
|
3,946 |
| ||
|
|
|
|
|
| ||
Interest income |
|
1 |
|
3 |
| ||
Income from discontinued operations |
|
$ |
2,038 |
|
$ |
3,949 |
|
COMMONWEALTH REIT
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(dollars in thousands, except per share data)
Note 4. Investment in Direct Financing Lease
We have an investment in a direct financing lease that relates to a lease with a term that exceeds 75% of the useful life of an office tower located within a mixed use property in Phoenix, AZ. We recognize income using the effective interest method to produce a level yield on funds not yet recovered. Estimated unguaranteed residual values at the date of lease inception represent our initial estimates of the fair value of the leased assets at the expiration of the lease, which do not exceed their original cost. Significant assumptions used in estimating residual values include estimated net cash flows over the remaining lease term and expected future real estate values. The carrying amount of our net investment is included in other assets in our condensed consolidated balance sheets. The following table summarizes the carrying amount of our net investment in this direct financing lease:
|
|
June 30, |
|
December 31, |
| ||
|
|
2012 |
|
2011 |
| ||
Total minimum lease payments receivable |
|
$ |
35,133 |
|
$ |
39,182 |
|
Estimated unguaranteed residual value of leased asset |
|
4,951 |
|
4,951 |
| ||
Unearned income |
|
(9,988 |
) |
(10,754 |
) | ||
Net investment in direct financing lease |
|
$ |
30,096 |
|
$ |
33,379 |
|
Additionally, we have determined that no allowance for losses related to our direct financing lease was necessary at June 30, 2012. Our direct financing lease has an expiration date in 2045.
Note 5. Equity Investments
At June 30, 2012 and December 31, 2011, we had the following equity investments in Government Properties Income Trust, or GOV, and Affiliates Insurance Company, or AIC (including 100% attribution of SIRs 12.5% equity ownership interest in AIC):
|
|
Ownership Percentage |
|
Equity Investments |
|
Equity in Earnings |
| ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
| ||||||||||
|
|
June 30, |
|
December 31, |
|
June 30, |
|
December 31, |
|
June 30, |
|
June 30, |
| ||||||||||
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||||
GOV |
|
21.1 |
% |
21.1 |
% |
$ |
169,421 |
|
$ |
172,186 |
|
$ |
2,680 |
|
$ |
2,864 |
|
$ |
5,593 |
|
$ |
5,539 |
|
AIC |
|
25.0 |
% |
14.3 |
% |
10,816 |
|
5,291 |
|
149 |
|
46 |
|
194 |
|
83 |
| ||||||
|
|
|
|
|
|
$ |
180,237 |
|
$ |
177,477 |
|
$ |
2,829 |
|
$ |
2,910 |
|
$ |
5,787 |
|
$ |
5,622 |
|
At June 30, 2012, we owned 9,950,000, or approximately 21.1%, of the common shares of beneficial interest of GOV, with a carrying value of $169,421 and a market value, based on quoted market prices, of $225,069 ($22.62 per share). GOV is a REIT which primarily owns properties that are majority leased to government tenants and was our wholly owned subsidiary until its initial public offering, or the GOV IPO, in June 2009 when it became a separate public entity.
Since the GOV IPO, we have accounted for our investment in GOV using the equity method. Under the equity method, we record our percentage share of net earnings of GOV in our condensed consolidated statements of income. Prior to the GOV IPO, the operating results and investments of GOV were included in our consolidated results of operations and financial position. The market value of our GOV common shares on the date of the GOV IPO exceeded our carrying value by $13,824. We are amortizing the difference between our carrying value of GOV and our share of the underlying equity of GOV as of the GOV IPO over a 30 year period, which approximates the remaining useful lives of the properties that we initially contributed to GOV. If we determine there is an other than temporary decline in the fair value of this investment, we would record a charge to earnings.
During the six months ended June 30, 2012 and 2011, we received cash distributions from GOV totaling $8,358 and $8,259, respectively.
COMMONWEALTH REIT
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(dollars in thousands, except per share data)
The following summarized financial data of GOV is as reported in GOVs Quarterly Report on Form 10-Q for the period ended June 30, 2012. References in our financial statements to the Quarterly Report on Form 10-Q for GOV are included as references to the source of the data only, and the information in GOVs Quarterly Report on Form 10-Q is not incorporated by reference into our financial statements.
Condensed Consolidated Balance Sheets:
|
|
June 30, |
|
December 31, |
|
|
|
|
| ||
|
|
2012 |
|
2011 |
|
|
|
|
| ||
Real estate properties, net |
|
$ |
1,211,295 |
|
$ |
1,198,050 |
|
|
|
|
|
Acquired real estate leases, net |
|
110,805 |
|
117,596 |
|
|
|
|
| ||
Cash and cash equivalents |
|
1,394 |
|
3,272 |
|
|
|
|
| ||
Rents receivable, net |
|
27,086 |
|
29,000 |
|
|
|
|
| ||
Other assets, net |
|
32,244 |
|
20,657 |
|
|
|
|
| ||
Total assets |
|
$ |
1,382,824 |
|
$ |
1,368,575 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Unsecured revolving credit facility |
|
$ |
27,000 |
|
$ |
345,500 |
|
|
|
|
|
Unsecured term loan |
|
350,000 |
|
|
|
|
|
|
| ||
Mortgage notes payable |
|
94,271 |
|
95,383 |
|
|
|
|
| ||
Assumed real estate lease obligations, net |
|
10,721 |
|
11,262 |
|
|
|
|
| ||
Other liabilities |
|
22,530 |
|
24,762 |
|
|
|
|
| ||
Shareholders equity |
|
878,302 |
|
891,668 |
|
|
|
|
| ||
Total liabilities and shareholders equity |
|
$ |
1,382,824 |
|
$ |
1,368,575 |
|
|
|
|
|
Condensed Consolidated Statements of Income:
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
| ||||||||
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
Rental income |
|
$ |
50,273 |
|
$ |
42,107 |
|
$ |
100,728 |
|
$ |
81,335 |
|
Operating expenses |
|
(19,144 |
) |
(15,437 |
) |
(37,365 |
) |
(30,322 |
) | ||||
Depreciation and amortization |
|
(12,153 |
) |
(9,097 |
) |
(24,225 |
) |
(17,483 |
) | ||||
Acquisition related costs |
|
(245 |
) |
(1,009 |
) |
(294 |
) |
(1,838 |
) | ||||
General and administrative |
|
(2,719 |
) |
(2,566 |
) |
(5,758 |
) |
(4,909 |
) | ||||
Operating income |
|
16,012 |
|
13,998 |
|
33,086 |
|
26,783 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Interest and other income |
|
6 |
|
20 |
|
14 |
|
35 |
| ||||
Interest expense |
|
(4,096 |
) |
(3,076 |
) |
(8,119 |
) |
(5,613 |
) | ||||
Equity in earnings of an investee |
|
76 |
|
46 |
|
121 |
|
83 |
| ||||
Income before income tax expense |
|
11,998 |
|
10,988 |
|
25,102 |
|
21,288 |
| ||||
Income tax expense |
|
(44 |
) |
(56 |
) |
(89 |
) |
(102 |
) | ||||
Net income |
|
$ |
11,954 |
|
$ |
10,932 |
|
$ |
25,013 |
|
$ |
21,186 |
|
|
|
|
|
|
|
|
|
|
| ||||
Weighted average common shares outstanding |
|
47,098 |
|
40,506 |
|
47,075 |
|
40,503 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net income per common share |
|
$ |
0.25 |
|
$ |
0.27 |
|
$ |
0.53 |
|
$ |
0.52 |
|
As of June 30, 2012, we and SIR have invested $10,544 in AIC, an insurance company owned in equal proportion by Reit Management & Research LLC, our business and property manager, or RMR, us (excluding SIRs AIC interest), SIR and five other companies to which RMR provides management services, including GOV and Senior Housing Properties Trust, or SNH. We and SIR may invest additional amounts in AIC in the future if the expansion of this insurance business requires additional capital, but we and SIR are not obligated to do so. At June 30, 2012, we and SIR each owned 12.5% of AIC with a combined carrying value of $10,816. We and SIR use the equity method to account for this investment because we and SIR believe that we each have significant influence
COMMONWEALTH REIT
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(dollars in thousands, except per share data)
over AIC because four of our Trustees and all of SIRs trustees are also directors of AIC. Under the equity method, we record our and SIRs percentage share of net earnings from AIC in our condensed consolidated statements of income. If we determine there is an other than temporary decline in the fair value of this investment, we would record a charge to earnings. In evaluating the fair value of this investment, we have considered, among other things, the assets and liabilities held by AIC, AICs overall financial condition and the financial condition and prospects for AICs insurance business. See Note 13 for additional information about our and SIRs investment in AIC.
Note 6. Real Estate Mortgages Receivable
We provided mortgage financing totaling $419 at 6.0% per annum in connection with an office property sold in April 2012. This real estate mortgage requires monthly interest payments and matures on April 30, 2019. We also provided mortgage financing totaling $1,000 at 5.0% per annum in connection with an office property sold in June 2012. This real estate mortgage requires monthly interest payments and matures on July 1, 2017. As of June 30, 2012, these mortgages had a carrying value of $1,419 that was included in other assets in our condensed consolidated balance sheet.
Note 7. Indebtedness
In January 2012, we prepaid at par all $150,680 of our then outstanding 6.95% senior notes due 2012, using cash on hand and borrowings under our revolving credit facility. In connection with this prepayment, we recorded a loss on early extinguishment of debt of $67 from the write off of unamortized discounts and deferred financing fees.
Also in January 2012, we assumed a mortgage totaling $147,872, which was recorded at a fair value of $160,330, in connection with our acquisition of a property. This mortgage bears interest at a rate of 6.29%, requires monthly principal and interest payments and matures in 2016.
In February 2012, we repaid at maturity $5,404 of 7.31% mortgage debt using cash on hand.
In May 2012, we prepaid at par $12,720 of 6.06% mortgage debt using cash on hand. In connection with this prepayment, we recorded a loss on early extinguishment of debt of $1,608 from the write off of unamortized discounts and deferred financing fees.
Also, in May 2012, we assumed a mortgage totaling $29,012, which was recorded at a fair value of $31,148, in connection with an acquisition of a property. This mortgage bears interest at a rate of 5.69%, requires monthly principal and interest payments and matures in 2021.
We have a $750,000 unsecured revolving credit facility that we use for acquisitions, working capital and general business purposes. The credit facility matures on October 19, 2015 and includes an option for us to extend the facility an additional year to October 19, 2016, subject to payment of a fee and satisfaction of certain conditions. Interest payable by us under our credit facility is set at LIBOR plus 125 basis points, subject to adjustments based on our credit ratings. The interest rate on our revolving credit facility averaged 1.5% and 2.2% per annum for the six months ended June 30, 2012 and 2011, respectively. As of June 30, 2012, we had no borrowings outstanding and $750,000 available under our revolving credit facility.
Simultaneous with the SIR IPO on March 12, 2012, SIR entered into a $500,000 revolving credit facility, or the SIR revolving credit facility, that is available to SIR for general business purposes, including acquisitions. The SIR revolving credit facility is scheduled to mature on March 11, 2016 and subject to SIRs payment of a fee and meeting certain other conditions, SIR has the option to extend the stated maturity date by one year. Interest under the SIR revolving credit facility is calculated at floating rates based upon LIBOR plus premiums that vary depending upon certain factors, including SIRs leverage. The interest rate on the SIR revolving credit facility averaged 1.5% for the six months ended June 30, 2012. As of June 30, 2012, SIR had $321,000 outstanding and $179,000 available under the SIR revolving credit facility. In July 2012, SIR amended the SIR revolving credit facility to terminate the pledge of equity of certain of SIRs subsidiaries.
Our public debt indentures, our revolving credit facility agreement, our term loan agreement and SIRs revolving credit facility agreement contain a number of financial and other covenants, including credit facility and term loan covenants that restrict our
COMMONWEALTH REIT
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(dollars in thousands, except per share data)
or SIRs ability to make distributions under certain circumstances. At June 30, 2012, we believe we and SIR were in compliance with all of our covenants under our public debt indentures, our revolving credit facility, our term loan and SIRs revolving credit facility agreements.
At June 30, 2012, 21 properties costing $1,064,267 with an aggregate net book value of $944,552 were secured by mortgage notes totaling $801,709 (net of discounts and premiums) maturing from 2012 through 2026.
In July 2012, we prepaid at par all $190,980 of our 6.50% unsecured senior notes due 2013, using cash on hand and borrowings under our revolving credit facility.
Also in July 2012, we issued $175,000 of unsecured senior notes in a public offering, raising net proceeds of approximately $169,100. These notes bear interest at 5.75%, require quarterly interest payments and mature in August 2042. We used the net proceeds from these notes to repay amounts outstanding under our revolving credit facility and deposited the excess proceeds in short term investments. Shortly after the closing of this transaction, we issued a notice to redeem all 6,000,000 of our 7 1/8% series C preferred shares for $25.00 each plus accrued and unpaid distributions. We expect to fund this redemption in August 2012 with cash on hand and borrowings under our revolving credit facility.
Also in July 2012, SIR entered into a five year $350,000 unsecured term loan, or the SIR term loan, with a group of institutional lenders. The SIR term loan matures on July 11, 2017 and is prepayable without penalty at any time. In addition, the SIR term loan includes a feature under which maximum borrowings may be increased to up to $700,000 in certain circumstances. SIR used the net proceeds of the SIR term loan to repay amounts outstanding under the SIR revolving credit facility and for general business activities, including acquisitions. Interest on the SIR term loan will be calculated at floating rates based upon LIBOR plus premiums that vary based upon certain factors, including SIRs leverage.
Note 8. Shareholders Equity
The following is a reconciliation of changes in our shareholders equity for the six months ended June 30, 2012:
|
|
Shareholders |
|
Shareholders |
|
|
| |||
|
|
Equity |
|
Equity |
|
|
| |||
|
|
Attributable to |
|
Attributable to |
|
Total |
| |||
|
|
CommonWealth |
|
Noncontrolling |
|
Shareholders |
| |||
|
|
REIT |
|
Interest |
|
Equity |
| |||
Balance at December 31, 2011 |
|
$ |
3,568,517 |
|
$ |
|
|
$ |
3,568,517 |
|
Net income |
|
39,745 |
|
5,415 |
|
45,160 |
| |||
|
|
|
|
|
|
|
| |||
Other comprehensive income: |
|
|
|
|
|
|
| |||
Unrealized loss on derivative instrument |
|
(2,441 |
) |
|
|
(2,441 |
) | |||
Foreign currency translation adjustments |
|
1,081 |
|
|
|
1,081 |
| |||
Decrease in share of investees other comprehensive loss |
|
(4 |
) |
|
|
(4 |
) | |||
Total comprehensive income |
|
38,381 |
|
5,415 |
|
43,796 |
| |||
|
|
|
|
|
|
|
| |||
Issuance of shares of subsidiary, net |
|
(23,856 |
) |
204,670 |
|
180,814 |
| |||
Share grants |
|
187 |
|
|
|
187 |
| |||
Distributions |
|
(111,188 |
) |
|
|
(111,188 |
) | |||
Balance at June 30, 2012 |
|
$ |
3,472,041 |
|
$ |
210,085 |
|
$ |
3,682,126 |
|
Distributions:
On February 15, 2012, we paid a distribution on our series C preferred shares of $0.4453 per share, or $2,672, a distribution on our series D preferred shares of $0.4063 per share, or $6,167, and a distribution on our series E preferred shares of $0.4531 per share, or $4,984, all of which were paid to shareholders of record as of February 1, 2012.
COMMONWEALTH REIT
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(dollars in thousands, except per share data)
On February 21, 2012, we paid a distribution on our common shares of $0.50 per share, or $41,861, to shareholders of record on January 20, 2012.
On May 15, 2012, we paid a distribution on our series C preferred shares of $0.4453 per share, or $2,672, a distribution on our series D preferred shares of $0.4063 per share, or $6,167, and a distribution on our series E preferred shares of $0.4531 per share, or $4,984, all of which were paid to shareholders of record as of May 1, 2012.
On May 24, 2012, we paid a distribution on our common shares of $0.50 per share, or $41,861, to shareholders of record on April 23, 2012.
In July 2012, we declared a distribution of $0.50 per common share, or approximately $41,900, to be paid on or about August 24, 2012 to shareholders of record on July 26, 2012. We also announced in July 2012 a distribution on our series C preferred shares of $0.4453 per share, or $2,672, a distribution on our series D preferred shares of $0.4063 per share, or $6,167, and a distribution on our series E preferred shares of $0.4531 per share, or $4,984, all of which we expect to pay on or about August 15, 2012 to our preferred shareholders of record as of August 1, 2012.
Also in July 2012, SIR declared a distribution of $0.49 per SIR common share, or approximately $15,300, to be paid on or about August 20, 2012 to SIR shareholders of record on July 24, 2012. This distribution includes a regular quarterly distribution of $0.40 per SIR common share ($1.60 per SIR common share per year) with respect to the quarter ended June 30, 2012, plus an additional $0.09 per SIR common share reflecting SIRs first 20 days as a public company during the prior quarter.
Share Issuances:
On May 8, 2012, pursuant to our equity compensation plan we issued 2,000 common shares of beneficial interest, par value $0.01 per share, valued at $18.74 per share, the closing price of our common shares on the New York Stock Exchange, or NYSE, on that day, to each of our five then Trustees as part of their annual compensation. In addition, on July 18, 2012, pursuant to our equity compensation plan we issued 2,000 common shares of beneficial interest, par value $0.01 per share, valued at $19.27 per share, the closing price of our common shares on the NYSE on that day, to a new Trustee, who was elected to our Board that day, as part of his annual compensation.
Note 9. Income Taxes
We have elected to be taxed as a REIT under the Internal Revenue Code of 1986, as amended, and are generally not subject to federal and state income taxes provided we distribute our taxable income to our shareholders and meet other requirements for qualifying as a REIT. However, we are subject to certain state, local and Australian taxes without regard to our REIT status. During the three and six months ended June 30, 2012, we recognized current state tax expense of $107 and $249, respectively. In addition, during the three and six months ended June 30, 2012, we recognized a deferred tax (benefit) expense of ($15) and $335, respectively, related to basis differences in our Australian properties. During the three and six months ended June 30, 2011, we recognized current tax expense of $499 and $765, respectively, which includes $312 and $476 of foreign taxes, respectively, and $187 and $289 of certain state taxes, respectively. In addition, during the three and six months ended June 30, 2011, we recognized a deferred tax (benefit) of ($409) and ($329), respectively, related to basis differences in our Australian properties. At June 30, 2012 and December 31, 2011, we had deferred tax assets of $3,610 and $1,992, respectively, of which $2,639 and $1,414, respectively, related to different carrying amounts for financial reporting and for Australian income tax purposes of our properties in Australia. At June 30, 2012 and December 31, 2011, we had deferred tax liabilities of $3,170 and $1,214, respectively. Because we are uncertain of our ability to realize the future benefit of certain Australian loss carry forwards, we have reduced our net deferred income tax assets by a valuation allowance of $590 and $165 as of June 30, 2012 and December 31, 2011, respectively.
COMMONWEALTH REIT
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(dollars in thousands, except per share data)
Note 10. Fair Value of Assets and Liabilities
The table below presents certain of our assets and liabilities measured at fair value during 2012, categorized by the level of inputs used in the valuation of each asset and liability:
|
|
|
|
Fair Value at Reporting Date Using |
| ||||||||
|
|
|
|
Quoted Prices in |
|
|
|
Significant |
| ||||
|
|
|
|
Active Markets for |
|
Significant Other |
|
Unobservable |
| ||||
|
|
|
|
Identical Assets |
|
Observable Inputs |
|
Inputs |
| ||||
Description |
|
Total |
|
(Level 1) |
|
(Level 2) |
|
(Level 3) |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Recurring Fair Value Measurements: |
|
|
|
|
|
|
|
|
| ||||
Effective portion of interest rate contracts (1) |
|
$ |
(18,237 |
) |
$ |
|
|
$ |
(18,237 |
) |
$ |
|
|
(1) The fair value of our interest rate swap contracts is determined using the net discounted cash flows of the expected cash flows of each derivative based on the market based interest rate curve (level 2 inputs) and adjusted for our credit spread and the actual and estimated credit spreads of the counterparties (level 3 inputs). Although we have determined that the majority of the inputs used to value our derivatives fall within level 2 of the fair value hierarchy, the credit valuation adjustments associated with our derivatives utilize level 3 inputs, such as estimates of current credit spreads, to evaluate the likelihood of default by us and the counterparties. As of June 30, 2012, we have assessed the significance of the impact of the credit valuation adjustments on the overall valuation of our derivative positions and have determined that the credit valuation adjustments are not significant to the overall valuation of our derivatives. As a result, we have determined that our derivative valuations in their entirety are classified as level 2 inputs in the fair value hierarchy.
We are exposed to certain risks relating to our ongoing business operations, including the effect of changes in foreign currency exchange rates and interest rates. The only risk currently managed by using our derivative instruments is a part of our interest rate risk. Although we have not done so as of June 30, 2012 and have no present intention to do so, we may manage our Australian currency exchange exposure by borrowing in Australian dollars or using derivative instruments in the future, depending on the relative significance of our business activities in Australia at that time. We have interest rate swap agreements to manage our interest rate risk exposure on $175,000 of mortgage notes payable due 2019, with interest payable at a rate equal to a spread over LIBOR. The interest rate swap agreements utilized by us qualify as cash flow hedges and effectively modify our exposure to interest rate risk by converting our floating interest rate debt to a fixed interest rate basis for this loan through December 1, 2016, thus reducing the impact of interest rate changes on future interest expense. These agreements involve the receipt of floating interest rate amounts in exchange for fixed rate interest payments over the life of the agreements without an exchange of the underlying principal amount. The fair value of our derivative instruments decreased by $2,404 and $2,441 during the three and six months ended June 30, 2012, respectively, based primarily on changes in market interest rates. The fair value of our derivative instruments decreased by $4,119 and $2,074 during the three and six months ended June 30, 2011 based primarily on changes in market interest rates. As of June 30, 2012 and December 31, 2011, the fair value of these derivative instruments included in accounts payable and accrued expenses and cumulative other comprehensive loss in our condensed consolidated balance sheets totaled ($18,237) and ($15,796), respectively. We may enter additional interest rate swaps or hedge agreements from time to time to manage some of our additional interest rate risk associated with our floating rate borrowings.
In addition to the liabilities described in the above table, our financial instruments include our cash and cash equivalents, rents receivable, equity investments, investment in direct financing lease receivable, real estate mortgages receivable, restricted cash, revolving credit facilities, senior notes and mortgage notes payable, accounts payable and accrued expenses, rent collected in advance, security deposits and amounts due to related persons. At June 30, 2012 and December 31, 2011, the fair values of these additional financial instruments were not materially different from their carrying values, except as follows:
COMMONWEALTH REIT
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(dollars in thousands, except per share data)
|
|
June 30, 2012 |
|
December 31, 2011 |
| ||||||||
|
|
Carrying |
|
Fair |
|
Carrying |
|
Fair |
| ||||
|
|
Amount |
|
Value |
|
Amount |
|
Value |
| ||||
Equity investment in GOV |
|
$ |
169,421 |
|
$ |
225,069 |
|
$ |
172,186 |
|
$ |
224,373 |
|
Senior notes and mortgage notes payable |
|
$ |
2,764,861 |
|
$ |
2,916,469 |
|
$ |
2,745,331 |
|
$ |
2,924,141 |
|
At June 30, 2012 and December 31, 2011, the fair values of our equity investment in GOV are based on quoted market prices of $22.62 and $22.55, respectively (level 1 inputs). The fair values of our senior notes and mortgage notes payable are based on estimates using discounted cash flow analyses and currently prevailing interest rates adjusted by credit risk spreads (level 3 inputs).
Other financial instruments that potentially subject us to concentrations of credit risk consist principally of rents receivable; however, as of June 30, 2012, no single tenant of ours was responsible for more than 3% of our total annualized rents.
We maintain derivative financial instruments, including interest rate swaps, with major financial institutions and monitor the amount of credit exposure to any one counterparty.
Note 11. Earnings Per Common Share
As of June 30, 2012, we had 15,180,000 shares of series D cumulative convertible preferred shares that were convertible into 7,298,165 of our common shares. The effect of our convertible preferred shares on income from continuing operations attributable to CommonWealth REIT common shareholders per share is anti-dilutive for all periods presented.
COMMONWEALTH REIT
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(dollars in thousands, except per share data)
Note 12. Segment Information
As of June 30, 2012, we owned 48 Central Business District, or CBD, office properties, 272 suburban office properties and 199 industrial & other properties. We account for all of these properties in geographic operating segments for financial reporting purposes based on our method of internal reporting. We account for our properties by property type (i.e. CBD office, suburban office and industrial & other) and by geographic regions. We define these individual geographic segments as those which currently, or during either of the last two quarters, represent or generate 5% or more of our total square feet, annualized revenues or property net operating income, or NOI, which we define as rental income less operating expenses. Our geographic segments include Metro Chicago, IL, Metro Philadelphia, PA, Oahu, HI, Metro Denver, CO, Metro Washington, DC and Other Markets, which includes properties located elsewhere throughout the United States and Australia. Prior periods have been restated to reflect 12 office properties and one industrial property reclassified to discontinued operations from continuing operations during the third quarter of 2011, which were sold in 2011, and seven office properties and 20 industrial properties reclassified to continuing operations from discontinued operations during the fourth quarter of 2011. Property level information by geographic segment and property type as of and for the three and six months ended June 30, 2012 and 2011 is as follows:
|
|
As of June 30, 2012 |
|
As of June 30, 2011 |
| ||||||||||||
|
|
CBD |
|
Suburban |
|
Industrial & |
|
|
|
CBD |
|
Suburban |
|
Industrial & |
|
|
|
|
|
Office |
|
Office |
|
Other |
|
Totals |
|
Office |
|
Office |
|
Other |
|
Totals |
|
Property square feet (in thousands): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Metro Chicago, IL |
|
3,592 |
|
1,164 |
|
104 |
|
4,860 |
|
1,072 |
|
1,164 |
|
103 |
|
2,339 |
|
Metro Philadelphia, PA |
|
4,596 |
|
462 |
|
|
|
5,058 |
|
4,592 |
|
462 |
|
|
|
5,054 |
|
Oahu, HI |
|
|
|
|
|
17,876 |
|
17,876 |
|
|
|
|
|
17,914 |
|
17,914 |
|
Metro Denver, CO |
|
672 |
|
789 |
|
553 |
|
2,014 |
|
672 |
|
789 |
|
553 |
|
2,014 |
|
Metro Washington, DC |
|
428 |
|
1,221 |
|
|
|
1,649 |
|
428 |
|
1,216 |
|
|
|
1,644 |
|
Other Markets |
|
10,586 |
|
18,966 |
|
13,744 |
|
43,296 |
|
7,780 |
|
18,534 |
|
13,765 |
|
40,079 |
|
Totals |
|
19,874 |
|
22,602 |
|
32,277 |
|
74,753 |
|
14,544 |
|
22,165 |
|
32,335 |
|
69,044 |
|
COMMONWEALTH REIT
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(dollars in thousands, except per share data)
|
|
Three Months Ended June 30, 2012 |
|
Three Months Ended June 30, 2011 |
| ||||||||||||||||||||
|
|
CBD |
|
Suburban |
|
Industrial & |
|
|
|
CBD |
|
Suburban |
|
Industrial & |
|
|
| ||||||||
|
|
Office |
|
Office |
|
Other |
|
Totals |
|
Office |
|
Office |
|
Other |
|
Totals |
| ||||||||
Property rental income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Metro Chicago, IL |
|
$ |
26,472 |
|
$ |
6,748 |
|
$ |
111 |
|
$ |
33,331 |
|
$ |
4,226 |
|
$ |
7,134 |
|
$ |
110 |
|
$ |
11,470 |
|
Metro Philadelphia, PA |
|
29,287 |
|
1,206 |
|
|
|
30,493 |
|
28,637 |
|
1,222 |
|
|
|
29,859 |
| ||||||||
Oahu, HI |
|
|
|
|
|
18,298 |
|
18,298 |
|
|
|
|
|
18,117 |
|
18,117 |
| ||||||||
Metro Denver, CO |
|
4,815 |
|
2,883 |
|
2,357 |
|
10,055 |
|
5,679 |
|
3,459 |
|
2,166 |
|
11,304 |
| ||||||||
Metro Washington, DC |
|
3,646 |
|
6,763 |
|
|
|
10,409 |
|
3,384 |
|
6,356 |
|
|
|
9,740 |
| ||||||||
Other Markets |
|
62,041 |
|
71,366 |
|
19,381 |
|
152,788 |
|
48,103 |
|
69,761 |
|
19,584 |
|
137,448 |
| ||||||||
Totals |
|
$ |
126,261 |
|
$ |
88,966 |
|
$ |
40,147 |
|
$ |
255,374 |
|
$ |
90,029 |
|
$ |
87,932 |
|
$ |
39,977 |
|
$ |
217,938 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Property net operating income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Metro Chicago, IL |
|
$ |
13,909 |
|
$ |
3,660 |
|
$ |
103 |
|
$ |
17,672 |
|
$ |
2,181 |
|
$ |
4,415 |
|
$ |
103 |
|
$ |
6,699 |
|
Metro Philadelphia, PA |
|
16,193 |
|
128 |
|
|
|
16,321 |
|
14,809 |
|
(19 |
) |
|
|
14,790 |
| ||||||||
Oahu, HI |
|
|
|
|
|
14,171 |
|
14,171 |
|
|
|
|
|
13,825 |
|
13,825 |
| ||||||||
Metro Denver, CO |
|
3,066 |
|
2,168 |
|
1,454 |
|
6,688 |
|
3,819 |
|
2,786 |
|
1,272 |
|
7,877 |
| ||||||||
Metro Washington, DC |
|
2,431 |
|
4,194 |
|
|
|
6,625 |
|
2,318 |
|
3,878 |
|
|
|
6,196 |
| ||||||||
Other Markets |
|
31,663 |
|
40,178 |
|
13,963 |
|
85,804 |
|
25,277 |
|
39,885 |
|
12,766 |
|
77,928 |
| ||||||||
Totals |
|
$ |
67,262 |
|
$ |
50,328 |
|
$ |
29,691 |
|
$ |
147,281 |
|
$ |
48,404 |
|
$ |
50,945 |
|
$ |
27,966 |
|
$ |
127,315 |
|
|
|
Six Months Ended June 30, 2012 |
|
Six Months Ended June 30, 2011 |
| ||||||||||||||||||||
|
|
CBD |
|
Suburban |
|
Industrial & |
|
|
|
CBD |
|
Suburban |
|
Industrial & |
|
|
| ||||||||
|
|
Office |
|
Office |
|
Other |
|
Totals |
|
Office |
|
Office |
|
Other |
|
Totals |
| ||||||||
Property rental income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Metro Chicago, IL |
|
$ |
51,047 |
|
$ |
12,611 |
|
$ |
222 |
|
$ |
63,880 |
|
$ |
4,226 |
|
$ |
14,927 |
|
$ |
236 |
|
$ |
19,389 |
|
Metro Philadelphia, PA |
|
58,587 |
|
2,310 |
|
|
|
60,897 |
|
56,910 |
|
2,579 |
|
|
|
59,489 |
| ||||||||
Oahu, HI |
|
|
|
|
|
38,193 |
|
38,193 |
|
|
|
|
|
36,713 |
|
36,713 |
| ||||||||
Metro Denver, CO |
|
10,369 |
|
6,381 |
|
4,452 |
|
21,202 |
|
11,042 |
|
6,949 |
|
4,350 |
|
22,341 |
| ||||||||
Metro Washington, DC |
|
7,665 |
|
13,630 |
|
|
|
21,295 |
|
6,840 |
|
12,281 |
|
|
|
19,121 |
| ||||||||
Other Markets |
|
119,814 |
|
142,335 |
|
39,004 |
|
301,153 |
|
92,990 |
|
140,015 |
|
38,553 |
|
271,558 |
| ||||||||
Totals |
|
$ |
247,482 |
|
$ |
177,267 |
|
$ |
81,871 |
|
$ |
506,620 |
|
$ |
172,008 |
|
$ |
176,751 |
|
$ |
79,852 |
|
$ |
428,611 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Property net operating income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Metro Chicago, IL |
|
$ |
26,287 |
|
$ |
6,623 |
|
$ |
207 |
|
$ |
33,117 |
|
$ |
2,181 |
|
$ |
9,104 |
|
$ |
213 |
|
$ |
11,498 |
|
Metro Philadelphia, PA |
|
31,777 |
|
231 |
|
|
|
32,008 |
|
29,065 |
|
137 |
|
|
|
29,202 |
| ||||||||
Oahu, HI |
|
|
|
|
|
29,685 |
|
29,685 |
|
|
|
|
|
27,246 |
|
27,246 |
| ||||||||
Metro Denver, CO |
|
6,829 |
|
5,261 |
|
2,696 |
|
14,786 |
|
7,319 |
|
5,554 |
|
2,480 |
|
15,353 |
| ||||||||
Metro Washington, DC |
|
5,592 |
|
8,709 |
|
|
|
14,301 |
|
4,927 |
|
7,421 |
|
|
|
12,348 |
| ||||||||
Other Markets |
|
63,714 |
|
80,021 |
|
26,805 |
|
170,540 |
|
49,362 |
|
78,068 |
|
24,514 |
|
151,944 |
| ||||||||
Totals |
|
$ |
134,199 |
|
$ |
100,845 |
|
$ |
59,393 |
|
$ |
294,437 |
|
$ |
92,854 |
|
$ |
100,284 |
|
$ |
54,453 |
|
$ |
247,591 |
|
COMMONWEALTH REIT
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(dollars in thousands, except per share data)
The following table reconciles our calculation of NOI to net income, the most directly comparable financial measure under GAAP reported in our condensed consolidated financial statements. We define NOI as rental income from real estate including lease termination fees received from tenants less our property operating expenses including property marketing costs. NOI excludes capitalized tenant improvement costs and leasing commissions. We consider NOI to be appropriate supplemental information to net income because it may help both investors and management to understand the operations of our properties. We use NOI internally to evaluate individual, regional and company wide property level performance and we 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 and may facilitate comparisons of our operating performance between periods. The calculation of NOI excludes certain components of net income in order to provide results that are more closely related to our properties results of operations. This measure does not represent cash generated by operating activities in accordance with GAAP and should not be considered as an alternative to net income, net income attributable to CommonWealth REIT, net income available for CommonWealth REIT common shareholders, operating income or cash flow from operating activities determined in accordance with GAAP, or as an indicator of our financial performance or liquidity, nor is this measure necessarily indicative of sufficient cash flow to fund all of our needs. We believe that this data may facilitate an understanding of our consolidated historical operating results. This measure should be considered in conjunction with net income, net income attributable to CommonWealth REIT, net income available for CommonWealth REIT common shareholders, operating income and cash flow from operating activities as presented in our condensed consolidated statements of income and condensed consolidated statements of cash flows. Other REITs and real estate companies may calculate NOI differently than we do. A reconciliation of NOI to net income for the three and six months ended June 30, 2012 and 2011 is as follows:
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
| ||||||||
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
Rental income |
|
$ |
255,374 |
|
$ |
217,938 |
|
$ |
506,620 |
|
$ |
428,611 |
|
Operating expenses |
|
(108,093 |
) |
(90,623 |
) |
(212,183 |
) |
(181,020 |
) | ||||
Property net operating income (NOI) |
|
$ |
147,281 |
|
$ |
127,315 |
|
$ |
294,437 |
|
$ |
247,591 |
|
|
|
|
|
|
|
|
|
|
| ||||
Property NOI |
|
$ |
147,281 |
|
$ |
127,315 |
|
$ |