Table of Contents

 

 

 

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 September 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
Organization)

 

(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

(Registrant’s 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 registrant’s common shares of beneficial interest, $0.01 par value per share, outstanding as of November 6, 2012: 83,804,068.

 

 

 



Table of Contents

 

COMMONWEALTH REIT

 

FORM 10-Q

 

September 30, 2012

 

INDEX

 

 

 

 

 

Page

PART I

 

Financial Information

 

 

 

 

 

 

 

Item 1.

 

Financial Statements (unaudited)

 

 

 

 

 

 

 

 

 

Condensed Consolidated Balance Sheets — September 30, 2012 and December 31, 2011

 

1

 

 

 

 

 

 

 

Condensed Consolidated Statements of Income — Three and Nine Months Ended September 30, 2012 and 2011

 

2

 

 

 

 

 

 

 

Condensed Consolidated Statements of Comprehensive Income (Loss) — Three and Nine Months Ended September 30, 2012 and 2011

 

3

 

 

 

 

 

 

 

Condensed Consolidated Statements of Cash Flows — Nine Months Ended September 30, 2012 and 2011

 

4

 

 

 

 

 

 

 

Notes to Condensed Consolidated Financial Statements

 

5

 

 

 

 

 

Item 2.

 

Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

22

 

 

 

 

 

Item 3.

 

Quantitative and Qualitative Disclosures About Market Risk

 

39

 

 

 

 

 

Item 4.

 

Controls and Procedures

 

41

 

 

 

 

 

 

 

Warning Concerning Forward Looking Statements

 

42

 

 

 

 

 

 

 

Statement Concerning Limited Liability

 

45

 

 

 

 

 

PART II

 

Other Information

 

 

 

 

 

 

 

Item 1A.

 

Risk Factors

 

46

 

 

 

 

 

Item 2.

 

Unregistered Sales of Equity Securities and Use of Proceeds

 

46

 

 

 

 

 

Item 6.

 

Exhibits

 

46

 

 

 

 

 

 

 

Signatures

 

49

 

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 Exchange Act of 1934, as amended. For further information about SIR, please see SIR’s periodic reports and other filings with the Securities and Exchange Commission, or SEC, which are available at the SEC’s website at www.sec.gov. References in this Quarterly Report on Form 10-Q to SIR’s filings with the SEC are included as textual references only, and the information in SIR’s filings with the SEC is not incorporated by reference into this Quarterly Report on Form 10-Q unless otherwise expressly stated herein.

 



Table of Contents

 

PART I.      Financial Information

 

Item 1.         Financial Statements.

 

COMMONWEALTH REIT

 

CONDENSED CONSOLIDATED BALANCE SHEETS

(amounts in thousands, except share data)

(unaudited)

 

 

 

September 30,

 

December 31,

 

 

 

2012

 

2011

 

ASSETS

 

 

 

 

 

Real estate properties:

 

 

 

 

 

Land

 

$

1,531,466

 

$

1,450,154

 

Buildings and improvements

 

6,331,605

 

5,794,078

 

 

 

7,863,071

 

7,244,232

 

Accumulated depreciation

 

(1,045,477

)

(934,170

)

 

 

6,817,594

 

6,310,062

 

Acquired real estate leases, net

 

371,929

 

343,917

 

Equity investments

 

178,996

 

177,477

 

Cash and cash equivalents

 

72,680

 

192,763

 

Restricted cash

 

13,631

 

7,869

 

Rents receivable, net of allowance for doubtful accounts of $11,798 and $12,575, respectively

 

246,313

 

217,592

 

Other assets, net

 

245,812

 

197,346

 

Total assets

 

$

7,946,955

 

$

7,447,026

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

Revolving credit facility

 

$

160,000

 

$

100,000

 

SIR revolving credit facility

 

92,000

 

 

Senior unsecured debt, net

 

3,029,652

 

2,845,030

 

Mortgage notes payable, net

 

869,384

 

632,301

 

Accounts payable and accrued expenses

 

143,192

 

158,272

 

Assumed real estate lease obligations, net

 

70,587

 

70,179

 

Rent collected in advance

 

25,883

 

37,653

 

Security deposits

 

24,191

 

23,779

 

Due to related persons

 

31,942

 

11,295

 

Total liabilities

 

4,446,831

 

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; zero and 6,000,000 shares issued and outstanding, respectively, aggregate liquidation preference $150,000

 

 

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; 83,804,068 and 83,721,736 shares issued and outstanding, respectively

 

838

 

837

 

Additional paid in capital

 

3,585,964

 

3,614,079

 

Cumulative net income

 

2,539,684

 

2,482,321

 

Cumulative other comprehensive loss

 

(1,044

)

(4,709

)

Cumulative common distributions

 

(2,951,618

)

(2,826,030

)

Cumulative preferred distributions

 

(518,215

)

(476,657

)

Total shareholders’ equity attributable to CommonWealth REIT

 

3,289,270

 

3,568,517

 

Noncontrolling interest

 

210,854

 

 

Total shareholders’ equity

 

3,500,124

 

3,568,517

 

Total liabilities and shareholders’ equity

 

$

7,946,955

 

$

7,447,026

 

 

See accompanying notes.

 

1



Table of Contents

 

COMMONWEALTH REIT

 

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(amounts in thousands, except per share data)

(unaudited)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2012

 

2011

 

2012

 

2011

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

261,661

 

$

241,785

 

$

768,281

 

$

670,396

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

Operating expenses

 

112,577

 

104,683

 

324,760

 

285,703

 

Depreciation and amortization

 

63,437

 

56,389

 

188,340

 

159,072

 

General and administrative

 

14,592

 

11,692

 

40,266

 

34,275

 

Loss on asset impairment

 

 

9,247

 

 

9,247

 

Acquisition related costs

 

1,066

 

4,805

 

5,002

 

9,722

 

Total expenses

 

191,672

 

186,816

 

558,368

 

498,019

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

69,989

 

54,969

 

209,913

 

172,377

 

 

 

 

 

 

 

 

 

 

 

Interest and other income

 

399

 

320

 

1,100

 

1,395

 

Interest expense (including net amortization of debt discounts, premiums and deferred financing fees of $1,001, $1,515, $2,752 and $5,467, respectively)

 

(51,138

)

(49,423

)

(150,481

)

(145,037

)

(Loss) gain on early extinguishment of debt

 

(220

)

310

 

(1,895

)

310

 

Equity in earnings of investees

 

2,868

 

2,768

 

8,655

 

8,390

 

Gain on issuance of shares by an equity investee

 

 

11,177

 

 

11,177

 

Income from continuing operations before income tax expense

 

21,898

 

20,121

 

67,292

 

48,612

 

Income tax expense

 

(1,322

)

(307

)

(1,906

)

(743

)

Income from continuing operations

 

20,576

 

19,814

 

65,386

 

47,869

 

Discontinued operations:

 

 

 

 

 

 

 

 

 

Income from discontinued operations

 

 

1,720

 

 

5,669

 

Net gain on sale of properties from discontinued operations

 

 

7,001

 

 

41,573

 

Income before gain on sale of properties

 

20,576

 

28,535

 

65,386

 

95,111

 

Gain on sale of properties

 

1,689

 

 

2,039

 

 

Net income

 

22,265

 

28,535

 

67,425

 

95,111

 

Net income attributable to noncontrolling interest

 

(4,647

)

 

(10,062

)

 

Net income attributable to CommonWealth REIT

 

17,618

 

28,535

 

57,363

 

95,111

 

Preferred distributions

 

(12,755

)

(13,823

)

(40,401

)

(33,162

)

Excess redemption price paid over carrying value of preferred shares

 

(4,985

)

 

(4,985

)

 

Net (loss) income available for CommonWealth REIT common shareholders

 

$

(122

)

$

14,712

 

$

11,977

 

$

61,949

 

 

 

 

 

 

 

 

 

 

 

Amounts attributable to CommonWealth REIT common shareholders:

 

 

 

 

 

 

 

 

 

(Loss) income from continuing operations

 

$

(122

)

$

5,991

 

$

11,977

 

$

14,707

 

Income from discontinued operations

 

 

1,720

 

 

5,669

 

Net gain on sale of properties from discontinued operations

 

 

7,001

 

 

41,573

 

Net (loss) income

 

$

(122

)

$

14,712

 

$

11,977

 

$

61,949

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding — basic and diluted

 

83,745

 

81,536

 

83,731

 

75,307

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted earnings per common share attributable to CommonWealth REIT common shareholders:

 

 

 

 

 

 

 

 

 

(Loss) income from continuing operations

 

$

 

$

0.07

 

$

0.14

 

$

0.20

 

Income from discontinued operations

 

$

 

$

0.11

 

$

 

$

0.63

 

Net (loss) income available for common shareholders

 

$

 

$

0.18

 

$

0.14

 

$

0.82

 

 

See accompanying notes.

 

2



Table of Contents

 

COMMONWEALTH REIT

 

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(amounts in thousands)

(unaudited)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2012

 

2011

 

2012

 

2011

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

22,265

 

$

28,535

 

$

67,425

 

$

95,111

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

Unrealized gain (loss) on derivative instruments

 

454

 

(6,577

)

(1,987

)

(8,651

)

Realized gain on sale of investment in available for sale securities

 

 

 

 

(18

)

Foreign currency translation adjustments

 

4,516

 

(33,289

)

5,597

 

(17,584

)

Increase in share of investees’ other comprehensive income

 

69

 

14

 

65

 

58

 

Total comprehensive income (loss)

 

27,304

 

(11,317

)

71,100

 

68,916

 

 

 

 

 

 

 

 

 

 

 

Less: comprehensive income attributable to noncontrolling interest

 

(4,657

)

 

(10,072

)

 

Comprehensive income (loss) attributable to CommonWealth REIT

 

$

22,647

 

$

(11,317

)

$

61,028

 

$

68,916

 

 

See accompanying notes.

 

3



Table of Contents

 

COMMONWEALTH REIT

 

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(amounts in thousands)

(unaudited)

 

 

 

Nine Months Ended September 30,

 

 

 

2012

 

2011

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

Net income

 

$

67,425

 

$

95,111

 

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

 

 

 

 

 

Depreciation

 

137,039

 

123,324

 

Net amortization of debt discounts, premiums and deferred financing fees

 

2,752

 

5,467

 

Straight line rental income

 

(28,666

)

(23,823

)

Amortization of acquired real estate leases

 

44,154

 

33,654

 

Other amortization

 

14,610

 

12,186

 

Loss on asset impairment

 

 

9,247

 

Loss (gain) on early extinguishment of debt

 

1,895

 

(310

)

Equity in earnings of investees

 

(8,655

)

(8,390

)

Gain on issuance of shares by an equity investee

 

 

(11,177

)

Distributions of earnings from investees

 

8,230

 

8,279

 

Net gain on sale of properties

 

(2,039

)

(41,573

)

Change in assets and liabilities:

 

 

 

 

 

Restricted cash

 

(3,689

)

(5,020

)

Rents receivable and other assets

 

(46,790

)

(33,149

)

Accounts payable and accrued expenses

 

(9,140

)

2,366

 

Rent collected in advance

 

(11,775

)

6,667

 

Security deposits

 

415

 

2,072

 

Due to related persons

 

20,646

 

18,271

 

Cash provided by operating activities

 

186,412

 

193,202

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

Real estate acquisitions

 

(389,536

)

(749,987

)

Real estate improvements

 

(86,077

)

(66,543

)

Investment in direct financing lease, net

 

 

(38,635

)

Principal payments received from direct financing lease

 

4,954

 

3,643

 

Principal payments received from real estate mortgage receivable

 

 

8,183

 

Proceeds from sale of properties, net

 

9,643

 

263,170

 

Distributions in excess of earnings from investees

 

4,307

 

4,159

 

Investment in Affiliates Insurance Company

 

(5,335

)

 

Increase in restricted cash

 

(2,073

)

 

Cash used in investing activities

 

(464,117

)

(576,010

)

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

Proceeds from issuance of common shares, net

 

180,814

 

264,056

 

Proceeds from issuance of preferred shares, net

 

 

265,391

 

Redemption of preferred shares

 

(150,000

)

 

Proceeds from borrowings

 

1,368,500

 

750,000

 

Payments on borrowings

 

(1,055,681

)

(738,904

)

Deferred financing fees

 

(14,734

)

(853

)

Distributions to common shareholders

 

(125,588

)

(108,213

)

Distributions to preferred shareholders

 

(41,558

)

(30,582

)

Distributions to noncontrolling interest

 

(4,508

)

 

Cash provided by financing activities

 

157,245

 

400,895

 

 

 

 

 

 

 

Effect of exchange rate changes on cash

 

377

 

(1,454

)

 

 

 

 

 

 

(Decrease) increase in cash and cash equivalents

 

(120,083

)

16,633

 

Cash and cash equivalents at beginning of period

 

192,763

 

194,040

 

Cash and cash equivalents at end of period

 

$

72,680

 

$

210,673

 

 

 

 

 

 

 

SUPPLEMENTAL CASH FLOW INFORMATION:

 

 

 

 

 

Interest paid

 

$

165,874

 

$

151,259

 

Taxes paid

 

568

 

403

 

 

 

 

 

 

 

NON-CASH INVESTING ACTIVITIES:

 

 

 

 

 

Real estate acquisitions

 

$

(243,212

)

$

(321,235

)

Investment in real estate mortgages receivable

 

(1,419

)

 

 

 

 

 

 

 

NON-CASH FINANCING ACTIVITIES:

 

 

 

 

 

Issuance of common shares

 

$

986

 

$

1,039

 

Assumption of mortgage notes payable

 

243,212

 

321,235

 

Assumption of note payable

 

 

4,059

 

 

See accompanying notes.

 

4



Table of Contents

 

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 material 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 year’s 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 32 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 70.4% of SIR’s 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 entity’s 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

 

Completed Acquisitions:

 

Since January 1, 2012, we have acquired 15 properties with a combined 5,975,699 square feet for an aggregate purchase price of $817,257, including the assumption of $359,212 of mortgage debt and excluding closing costs.  Details of acquisitions we completed during 2012 are as follows:

 

5



Table of Contents

 

COMMONWEALTH REIT

 

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(dollars in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired

 

Real Estate

 

 

 

Premium

 

 

 

 

 

Square

 

Purchase

 

 

 

Buildings and

 

Real Estate

 

Lease

 

Assumed

 

on Assumed

 

Date

 

Location

 

Feet

 

Price(1)

 

Land(2)

 

Improvements(2)

 

Leases(2)

 

Obligations(2)

 

Debt

 

Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CWH (excluding SIR) Acquisitions through September 30, 2012:

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

September 2012

 

Columbia, SC

 

334,075

 

60,000

 

1,661

 

53,058

 

11,375

 

3,932

 

40,328

 

2,162

 

 

 

 

 

2,382,462

 

361,100

 

55,891

 

267,720

 

63,839

 

9,594

 

217,212

 

16,756

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SIR Acquisitions through September 30, 2012:

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

July 2012

 

Windsor, CT

 

268,328

 

27,175

 

4,250

 

16,695

 

6,230

 

 

 

 

July 2012

 

Topeka, KS

 

143,934

 

19,400

 

1,300

 

15,918

 

2,182

 

 

 

 

August 2012

 

Huntsville, AL

 

1,370,974

 

72,782

 

4,030

 

68,752

 

 

 

 

 

September 2012

 

Carlsbad, CA

 

95,000

 

24,700

 

3,450

 

19,800

 

2,934

 

 

18,500

 

1,484

 

September 2012

 

Chelmsford, MA

 

110,882

 

12,200

 

2,040

 

8,532

 

2,292

 

217

 

7,500

 

447

 

 

 

 

 

2,534,979

 

260,657

 

25,000

 

220,298

 

17,507

 

217

 

26,000

 

1,931

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,917,441

 

$

621,757

 

$

80,891

 

$

488,018

 

$

81,346

 

$

9,811

 

$

243,212

 

$

18,687

 

 


(1)                 Purchase price includes the assumption of mortgage debt, if any, and excludes closing costs.

(2)                 The allocation of purchase price is based on preliminary estimates and may change upon completion, among other reasons, of (i) third party appraisals and (ii) our analysis of acquired in place leases and building valuations.

 

In October 2012, we acquired two office properties located in Indianapolis, IN with a combined 1,058,258 square feet.  The aggregate purchase price was $195,500, including the assumption of $116,000 of mortgage debt and excluding closing costs.

 

We also funded $80,168 of improvements to our properties during the nine months ended September 30, 2012.

 

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 SIR’s Pending Acquisitions:

 

As of November 6, 2012, SIR has agreed to acquire five properties with a combined 506,592 square feet for an aggregate purchase price of $132,400, excluding closing costs.  We understand that these pending acquisitions are subject to SIR’s 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.

 

6



Table of Contents

 

COMMONWEALTH REIT

 

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(dollars in thousands, except per share data)

 

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.  In September 2012, we sold an office property located in Foxborough, MA with 208,850 square feet for $9,900, excluding closing costs, and recognized a gain on sale of $1,689.

 

As of September 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 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 nine months ended September 30, 2011, for properties sold in 2011 is as follows:

 

Income Statement:

 

 

 

Three Months

 

Nine Months

 

 

 

Ended

 

Ended

 

 

 

September 30,
2011

 

September 30,
2011

 

Rental income

 

$

6,573

 

$

20,426

 

Operating expenses

 

(3,284

)

(9,428

)

Depreciation and amortization

 

(1,336

)

(4,467

)

General and administrative

 

(228

)

(717

)

Acquisition related costs

 

(5

)

(148

)

Operating income

 

1,720

 

5,666

 

 

 

 

 

 

 

Interest income

 

 

3

 

Income from discontinued operations

 

$

1,720

 

$

5,669

 

 

7



Table of Contents

 

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:

 

 

 

September 30,

 

December 31,

 

 

 

2012

 

2011

 

Total minimum lease payments receivable

 

$

33,109

 

$

39,182

 

Estimated unguaranteed residual value of leased asset

 

4,951

 

4,951

 

Unearned income

 

(9,635

)

(10,754

)

Net investment in direct financing lease

 

$

28,425

 

$

33,379

 

 

Additionally, we have determined that no allowance for losses related to our direct financing lease was necessary at September 30, 2012.  Our direct financing lease has an expiration date in 2045.

 

Note 5.  Equity Investments

 

At September 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 SIR’s 12.5% equity ownership interest in AIC):

 

 

 

Ownership Percentage

 

Equity Investments

 

Equity in Earnings

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

December 31,

 

September 30,

 

December 31,

 

September 30,

 

September 30,

 

 

 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

 

GOV

 

21.1

%

21.1

%

$

167,880

 

$

172,186

 

$

2,638

 

$

2,740

 

$

8,231

 

$

8,279

 

AIC

 

25.0

%

14.3

%

11,116

 

5,291

 

230

 

28

 

424

 

111

 

 

 

 

 

 

 

$

178,996

 

$

177,477

 

$

2,868

 

$

2,768

 

$

8,655

 

$

8,390

 

 

At September 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 $167,880 and a market value, based on quoted market prices, of $232,830 ($23.40 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 date 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.

 

In October 2012, GOV issued 7,500,000 common shares in a public offering for $23.25 per common share, raising net proceeds of approximately $166,600.  We expect to recognize a gain on this sale by an investee of approximately $7,300 as a result of the per share sales price of this transaction being above our per share carrying value.  Our ownership percentage in GOV was reduced

 

8



Table of Contents

 

COMMONWEALTH REIT

 

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(dollars in thousands, except per share data)

 

to 18.2% after this transaction.  Although we own less than 20% of the common shares of GOV after this transaction, we continue to use the equity method to account for this investment because we believe that we have significant influence over GOV because our Managing Trustees are also managing trustees of GOV.

 

During the nine months ended September 30, 2012 and 2011, we received cash distributions from GOV totaling $12,537 and $12,438, respectively.

 

The following summarized financial data of GOV is as reported in GOV’s Quarterly Report on Form 10-Q for the period ended September 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 GOV’s Quarterly Report on Form 10-Q is not incorporated by reference into our financial statements.

 

Condensed Consolidated Balance Sheets:

 

 

 

September 30,

 

December 31,

 

 

 

2012

 

2011

 

Real estate properties, net

 

$

1,337,958

 

$

1,198,050

 

Acquired real estate leases, net

 

131,159

 

117,596

 

Cash and cash equivalents

 

3,169

 

3,272

 

Rents receivable, net

 

26,806

 

29,000

 

Other assets, net

 

25,695

 

20,657

 

Total assets

 

$

1,524,787

 

$

1,368,575

 

 

 

 

 

 

 

Unsecured revolving credit facility

 

$

167,000

 

$

345,500

 

Unsecured term loan

 

350,000

 

 

Mortgage notes payable

 

93,709

 

95,383

 

Assumed real estate lease obligations, net

 

14,038

 

11,262

 

Other liabilities

 

29,047

 

24,762

 

Shareholders’ equity

 

870,993

 

891,668

 

Total liabilities and shareholders’ equity

 

$

1,524,787

 

$

1,368,575

 

 

Condensed Consolidated Statements of Income:

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

 

2012

 

2011

 

2012

 

2011

 

Rental income

 

$

54,083

 

$

45,889

 

$

154,811

 

$

127,224

 

Operating expenses

 

(20,433

)

(17,121

)

(57,798

)

(47,443

)

Depreciation and amortization

 

(13,056

)

(10,379

)

(37,281

)

(27,862

)

Acquisition related costs

 

(763

)

(1,008

)

(1,057

)

(2,846

)

General and administrative

 

(3,637

)

(2,746

)

(9,395

)

(7,655

)

Operating income

 

16,194

 

14,635

 

49,280

 

41,418

 

 

 

 

 

 

 

 

 

 

 

Interest and other income

 

7

 

54

 

21

 

89

 

Interest expense

 

(4,530

)

(3,162

)

(12,649

)

(8,775

)

Equity in earnings of an investee

 

115

 

28

 

236

 

111

 

Income before income tax expense

 

11,786

 

11,555

 

36,888

 

32,843

 

Income tax (expense) benefit

 

(30

)

8

 

(119

)

(94

)

Net income

 

$

11,756

 

$

11,563

 

$

36,769

 

$

32,749

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

47,108

 

45,322

 

47,086

 

42,127

 

 

 

 

 

 

 

 

 

 

 

Net income per common share

 

$

0.25

 

$

0.26

 

$

0.78

 

$

0.78

 

 

9



Table of Contents

 

COMMONWEALTH REIT

 

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(dollars in thousands, except per share data)

 

As of September 30, 2012, we and SIR have invested a total of $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 SIR’s 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 September 30, 2012, we (without SIR) and SIR each owned 12.5% of AIC with a combined carrying value of $11,116.  We and SIR use the equity method to account for this investment because we and SIR believe that we each have significant influence over AIC because all of our Trustees and all of SIR’s trustees are also directors of AIC.  Under the equity method, we record our and SIR’s 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, AIC’s overall financial condition and the financial condition and prospects for AIC’s insurance business.  See Note 13 for additional information about our and SIR’s 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 September 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 this Note 7, references to we, us, our or CWH refer to CWH and its consolidated subsidiaries other than SIR and its consolidated subsidiaries, unless noted otherwise.

 

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.

 

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.  In connection with this prepayment, we recorded a loss on early extinguishment of debt of $220 from the write off of unamortized discounts and deferred financing fees.

 

Also in July 2012, we issued $175,000 of unsecured senior notes in a public offering, raising net proceeds of approximately $169,000.  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 redeem in August 2012 all 6,000,000 shares of our 7 1/8% series C preferred stock for par plus accrued and unpaid distributions (approximately $150,000), and used any excess proceeds to partially fund certain acquisitions.

 

10



Table of Contents

 

COMMONWEALTH REIT

 

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(dollars in thousands, except per share data)

 

In September 2012, we assumed a mortgage totaling $40,328, which was recorded at a fair value of $42,490, in connection with an acquisition of a property.  This mortgage bears interest at a rate of 5.30%, 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 by one year to October 19, 2016, subject to our payment of a fee and satisfaction of certain conditions.  Our revolving credit facility includes a feature under which maximum borrowings may be increased to up to $1,500,000 in certain circumstances.  Borrowings under our revolving credit facility bear interest at LIBOR plus a spread of 125 basis points.  We also pay a facility fee of 25 basis points per annum on the total amount of lending commitments under our revolving credit facility.  Both the interest rate spread and the facility fee are subject to adjustment based upon changes to our credit ratings.  The interest rate on our revolving credit facility averaged 1.5% and 2.2% per annum for the nine months ended September 30, 2012 and 2011, respectively.  As of September 30, 2012, we had $160,000 outstanding and $590,000 available under our revolving credit facility.

 

We also have a $557,000 unsecured term loan, $500,000 of which matures in December 2016 and $57,000 of which matures in December 2012.  Repayments with respect to $500,000 of our term loan may be made at any time without penalty.  Our term loan includes a feature under which maximum borrowings may be increased to up to $1,000,000 in certain circumstances.  Our term loan bears interest at LIBOR plus a spread of 150 basis points that is subject to adjustment based on our credit ratings.  The interest rate on our term loan averaged 1.8% and 2.2% for the nine months ended September 30, 2012 and 2011, respectively.

 

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 SIR’s payment of an extension fee and meeting certain other conditions, SIR has the option to extend the stated maturity date by one year.  The SIR revolving credit facility includes a feature under which maximum borrowings may be increased to up to $1,000,000 in certain circumstances.  Borrowings under the SIR revolving credit facility bear interest at LIBOR plus a spread.  SIR also pays a per annum facility fee on the total amount of lending commitments under the SIR revolving credit facility.  Both the interest rate spread and the facility fee are subject to adjustment based upon changes to SIR’s debt leverage or credit ratings.  As of September 30, 2012, the SIR revolving credit facility spread was 130 basis points and the SIR facility fee was 30 basis points.  The interest rate on the SIR revolving credit facility averaged 1.5% for the period from March 12, 2012 to September 30, 2012.  As of September 30, 2012, SIR had $92,000 outstanding and $408,000 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 SIR’s subsidiaries which previously secured this facility.

 

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.  The amount outstanding under the SIR term loan bears interest at LIBOR plus a spread that is subject to adjustment based upon changes to SIR’s debt leverage or credit ratings, if any.  As of September 30, 2012, the spread on the SIR term loan was 155 basis points.  The interest rate on the SIR term loan averaged 1.8% for the period from July 12, 2012 to September 30, 2012.

 

In September 2012, SIR assumed a mortgage totaling $18,500, which was recorded at a fair value of $19,984, in connection with an acquisition of two properties.  This mortgage bears interest at a rate of 5.95%, requires monthly principal and interest payments and matures in 2017.  Also in September 2012, SIR assumed a mortgage totaling $7,500, which was recorded at a fair value of $7,947, in connection with the acquisition of a property.  This mortgage bears interest at a rate of 5.689%, requires monthly interest payments and matures in 2016.

 

Our public debt indentures, our revolving credit facility agreement, our term loan agreement, SIR’s revolving credit facility agreement and SIR’s term loan agreement contain a number of financial and other covenants, including credit facility and term loan covenants that restrict our or SIR’s ability to make distributions under certain circumstances.  At September 30, 2012, we believe we

 

11



Table of Contents

 

COMMONWEALTH REIT

 

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(dollars in thousands, except per share data)

 

and SIR, as applicable, were in compliance with all of our respective covenants under our public debt indentures, our revolving credit facility, our term loan, SIR’s revolving credit facility and SIR’s term loan agreements.

 

At September 30, 2012, 25 of our and SIR’s properties costing $1,154,955 with an aggregate net book value of $1,028,581 were secured by mortgage notes totaling $869,384 (including net discounts and premiums) maturing from 2012 through 2026.

 

In October 2012, we repaid at maturity $4,507 of 6.00% mortgage debt using cash on hand.

 

Note 8.  Shareholders’ Equity

 

The following is a reconciliation of changes in our shareholders’ equity for the nine months ended September 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

 

57,363

 

10,062

 

67,425

 

 

 

 

 

 

 

 

 

Other comprehensive income:

 

 

 

 

 

 

 

Unrealized loss on derivative instrument

 

(1,987

)

 

(1,987

)

Foreign currency translation adjustments

 

5,597

 

 

5,597

 

Increase in share of investees other comprehensive income

 

55

 

10

 

65

 

Total comprehensive income

 

61,028

 

10,072

 

71,100

 

 

 

 

 

 

 

 

 

Issuance of shares of subsidiary, net

 

(24,369

)

205,183

 

180,814

 

Redemption of preferred shares

 

(150,000

)

 

(150,000

)

Share grants

 

1,240

 

107

 

1,347

 

Distributions

 

(167,146

)

(4,508

)

(171,654

)

Balance at September 30, 2012

 

$

3,289,270

 

$

210,854

 

$

3,500,124

 

 

CWH (excluding SIR) Distributions:

 

On February 15, 2012, we paid a quarterly distribution on our series C preferred shares of $0.4453 per share, or $2,672, a quarterly distribution on our series D preferred shares of $0.4063 per share, or $6,167, and a quarterly 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.

 

On February 21, 2012, we paid a quarterly 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 quarterly distribution on our series C preferred shares of $0.4453 per share, or $2,672, a quarterly distribution on our series D preferred shares of $0.4063 per share, or $6,167, and a quarterly 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 quarterly distribution on our common shares of $0.50 per share, or $41,861, to shareholders of record on April 23, 2012.

 

On August 15, 2012, we paid a quarterly distribution on our series C preferred shares of $0.4453 per share, or $2,672, a quarterly distribution on our series D preferred shares of $0.4063 per share, or $6,167, and a quarterly 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 August 1, 2012.

 

12



Table of Contents

 

COMMONWEALTH REIT

 

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(dollars in thousands, except per share data)

 

On August 24, 2012, we paid a quarterly distribution on our common shares of $0.50 per share, or $41,866, to shareholders of record on July 26, 2012.

 

In October 2012, we declared a new quarterly distribution rate of $0.25 per common share, or approximately $21,000, to be paid on or about November 21, 2012 to shareholders of record on October 22, 2012.  We also announced in October 2012 a quarterly distribution on our series D preferred shares of $0.4063 per share, or $6,167, and a quarterly distribution on our series E preferred shares of $0.4531 per share, or $4,984, both of which we expect to pay on or about November 15, 2012 to our preferred shareholders of record as of November 1, 2012.

 

SIR Distributions:

 

On August 20, 2012, SIR paid a distribution on its common shares of $0.49 per share, or $15,288, to its shareholders of record on July 24, 2012.  This distribution included a quarterly distribution of $0.40 per SIR common share with respect to the quarter ended June 30, 2012 and $0.09 per SIR common share reflecting SIR’s first 20 days as a public company during the prior quarter.

 

In October 2012, SIR declared a new quarterly distribution rate of $0.42 per SIR common share, or approximately $13,100, to be paid on or about November 19, 2012 to SIR shareholders of record on October 22, 2012.

 

Share Issuances (excluding SIR):

 

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 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.

 

On September 14, 2012, pursuant to our equity compensation plan we granted an aggregate of 71,617 common shares, which were valued at $15.52 per share, the closing price of our common shares on the NYSE on that day, to our officers and certain employees of our manager, RMR.

 

Share Issuances by SIR:

 

On September 14, 2012, pursuant to its equity compensation plan, SIR granted 2,000 of its common shares to each of its five trustees as part of their annual compensation and granted an aggregate of 22,592 of its common shares to its officers and certain employees of RMR.  All of these common shares granted by SIR on September 14, 2012 were valued at $24.84 per share, the closing price of SIR’s common shares on the NYSE on that day.

 

Preferred Share Redemption:

 

In August 2012, we redeemed all 6,000,000 shares of our 7 1/8% series C preferred stock for par plus accrued and unpaid distributions (approximately $150,000).  We funded this redemption using proceeds from our senior notes issued during July 2012.

 

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 nine months ended September 30, 2012, we recognized current state tax expense of $130 and $379, respectively.  In addition, during the three and nine months ended September 30, 2012, we recognized deferred tax expense of $1,192 and $1,527, respectively, related to basis differences in our Australian properties.  During the three and nine months ended September 30, 2011, we recognized current tax expense of $206 and $971, respectively, which includes $88 and $564 of foreign taxes, respectively, and $118 and $407 of certain state taxes, respectively.  In addition, during the three and nine months ended September 30, 2011, we

 

13



Table of Contents

 

COMMONWEALTH REIT

 

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(dollars in thousands, except per share data)

 

recognized a deferred tax provision of $101 and a deferred tax benefit of $228, respectively, related to basis differences in our Australian properties.  At September 30, 2012 and December 31, 2011, we had deferred tax assets of $3,006 and $1,992, respectively, of which $2,328 and $1,414, respectively, related to different carrying amounts for financial reporting and for Australian income tax purposes of our properties in Australia.  At September 30, 2012 and December 31, 2011, we had deferred tax liabilities of $3,601 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 $598 and $165 as of September 30, 2012 and December 31, 2011, respectively.

 

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)

 

$

(17,783

)

$

 

$

(17,783

)

$

 

 


(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 September 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 September 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 increased by $454 during the three months ended September 30, 2012 and decreased by $1,987 during the nine months ended September 30, 2012, based primarily on changes in projected market interest rates.  The fair value of our derivative instruments decreased by $6,577 and $8,651 during the three and nine months ended September 30, 2011, based primarily on changes in market interest rates.  As of September 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 ($17,783) 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.

 

14



Table of Contents

 

COMMONWEALTH REIT

 

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(dollars in thousands, except per share data)

 

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 September 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:

 

 

 

September 30, 2012

 

December 31, 2011

 

 

 

Carrying

 

Fair

 

Carrying

 

Fair

 

 

 

Amount

 

Value

 

Amount

 

Value

 

Equity investment in GOV

 

$

167,880

 

$

232,830

 

$

172,186

 

$

224,373

 

Senior notes and mortgage notes payable

 

$

2,817,036

 

$

3,074,099

 

$

2,745,331

 

$

2,924,141

 

 

At September 30, 2012 and December 31, 2011, the fair values of our equity investment in GOV are based on quoted market prices of $23.40 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 September 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 September 30, 2012, we had 15,180,000 shares of series D cumulative convertible preferred stock 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.

 

15



Table of Contents

 

COMMONWEALTH REIT

 

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(dollars in thousands, except per share data)

 

Note 12.  Segment Information

 

As of September 30, 2012, we owned 50 Central Business District, or CBD, office properties, 275 suburban office properties and 201 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 rental income 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 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 nine months ended September 30, 2012 and 2011 is as follows:

 

 

 

As of September 30, 2012

 

As of September 30, 2011

 

 

 

CBD

 

Suburban

 

Industrial &

 

 

 

CBD

 

Suburban

 

Industrial &

 

 

 

 

 

Office

 

Office

 

Other

 

Totals

 

Office

 

Office

 

Other

 

Totals

 

Property square feet (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Metro Chicago, IL

 

3,600

 

1,164

 

104

 

4,868

 

2,582

 

1,164

 

104

 

3,850

 

Metro Philadelphia, PA

 

4,596

 

462

 

 

5,058

 

4,591

 

462

 

 

5,053

 

Oahu, HI

 

 

 

17,844

 

17,844

 

 

 

17,896

 

17,896

 

Metro Denver, CO

 

672

 

929

 

553

 

2,154

 

672

 

789

 

553

 

2,014

 

Metro Washington, DC

 

428

 

1,210

 

 

1,638

 

428

 

1,216

 

 

1,644

 

Other Markets

 

11,064

 

18,918

 

15,288

 

45,270

 

9,547

 

18,516

 

13,767

 

41,830

 

Totals

 

20,360

 

22,683

 

33,789

 

76,832

 

17,820

 

22,147

 

32,320

 

72,287

 

 

16



Table of Contents

 

COMMONWEALTH REIT

 

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(dollars in thousands, except per share data)

 

 

 

Three Months Ended September 30, 2012

 

Three Months Ended September 30, 2011

 

 

 

CBD

 

Suburban

 

Industrial &

 

 

 

CBD

 

Suburban

 

Industrial &

 

 

 

 

 

Office

 

Office

 

Other

 

Totals

 

Office

 

Office

 

Other

 

Totals

 

Property rental income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Metro Chicago, IL

 

$

26,900

 

$

7,005

 

$

111

 

$

34,016

 

$

14,510

 

$

6,783

 

$

110

 

$

21,403

 

Metro Philadelphia, PA

 

29,134

 

1,073

 

 

30,207

 

29,363

 

1,378

 

 

30,741

 

Oahu, HI

 

 

 

18,318

 

18,318

 

 

 

18,238

 

18,238

 

Metro Denver, CO

 

4,800

 

3,685

 

2,404

 

10,889

 

4,998

 

4,005

 

2,324

 

11,327

 

Metro Washington, DC

 

3,073

 

6,099

 

 

9,172

 

4,756

 

8,811

 

 

13,567

 

Other Markets

 

63,552

 

73,881

 

21,626

 

159,059

 

52,463

 

73,536

 

20,510

 

146,509

 

Totals

 

$

127,459

 

$

91,743

 

$

42,459

 

$

261,661

 

$

106,090

 

$

94,513

 

$

41,182

 

$

241,785

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property net operating income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Metro Chicago, IL

 

$

14,858

 

$

3,854

 

$

103

 

$

18,815

 

$

8,044

 

$

3,683

 

$

104

 

$

11,831

 

Metro Philadelphia, PA

 

14,829

 

116

 

 

14,945

 

14,854

 

247

 

 

15,101

 

Oahu, HI

 

 

 

14,294

 

14,294

 

 

 

13,637

 

13,637

 

Metro Denver, CO

 

3,022

 

2,746

 

1,227

 

6,995

 

3,136

 

3,086

 

1,191

 

7,413

 

Metro Washington, DC

 

2,370

 

3,319

 

 

5,689

 

3,942

 

5,957

 

 

9,899

 

Other Markets

 

32,149

 

41,447

 

14,750

 

88,346

 

26,701

 

39,319

 

13,201

 

79,221

 

Totals

 

$

67,228

 

$

51,482

 

$

30,374

 

$

149,084

 

$

56,677

 

$

52,292

 

$

28,133

 

$

137,102

 

 

 

 

Nine Months Ended September 30, 2012

 

Nine Months Ended September 30, 2011

 

 

 

CBD

 

Suburban

 

Industrial &

 

 

 

CBD

 

Suburban

 

Industrial &

 

 

 

 

 

Office

 

Office

 

Other

 

Totals

 

Office

 

Office

 

Other

 

Totals

 

Property rental income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Metro Chicago, IL

 

$

77,947

 

$

19,616

 

$

333

 

$

97,896

 

$

18,736

 

$

21,710

 

$

346

 

$

40,792

 

Metro Philadelphia, PA

 

87,721

 

3,383

 

 

91,104

 

86,273

 

3,957

 

 

90,230

 

Oahu, HI

 

 

 

56,511

 

56,511

 

 

 

54,951

 

54,951

 

Metro Denver, CO

 

15,169

 

10,162

 

6,856

 

32,187

 

16,040

 

10,954

 

6,674

 

33,668

 

Metro Washington, DC

 

10,738

 

19,729

 

 

30,467

 

11,596

 

21,092

 

 

32,688

 

Other Markets

 

183,366

 

216,120

 

60,630

 

460,116

 

145,453

 

213,551

 

59,063

 

418,067

 

Totals

 

$

374,941

 

$

269,010

 

$

124,330

 

$

768,281

 

$

278,098

 

$

271,264

 

$

121,034

 

$

670,396

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property net operating income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Metro Chicago, IL

 

$

41,145

 

$

10,477

 

$

310

 

$

51,932

 

$

10,225

 

$

12,787

 

$

317

 

$

23,329

 

Metro Philadelphia, PA

 

46,606