NEWTON, Mass.--(BUSINESS WIRE)--Government Properties Income Trust (NYSE: GOV) today announced its financial results for the quarter and year ended December 31, 2014.
GOV President and Chief Operating Officer David Blackman made the following statement:
“I am pleased with our business performance in the fourth quarter. In addition to growing our Normalized FFO per share by 11.5%, we have maintained stable occupancy, increased rental rates on new and renewal leases as well as grown same property Cash Basis NOI. We also took advantage of today’s favorable capital markets by securing a new revolving credit facility and term loans at favorable terms.”
Results for the Quarter Ended December 31, 2014:
Normalized funds from operations, or Normalized FFO, for the quarter ended December 31, 2014 were $40.7 million, or $0.58 per basic and diluted share, compared to Normalized FFO for the quarter ended December 31, 2013 of $28.2 million, or $0.52 per basic and diluted share. The increase in Normalized FFO per share this quarter was primarily the result of GOV’s property acquisitions and its July 2014 investment in Select Income REIT (NYSE: SIR).
Net income was $14.1 million, or $0.20 per basic and diluted share, for the quarter ended December 31, 2014 compared to $12.7 million, or $0.23 per basic and diluted share, for the quarter ended December 31, 2013. The weighted average number of basic and diluted common shares outstanding was 70.3 million for the quarter ended December 31, 2014, and 54.6 million and 54.7 million, respectively, for the quarter ended December 31, 2013.
Reconciliations of funds from operations, or FFO, Normalized FFO and net operating income, or NOI, to net income determined in accordance with U.S. generally accepted accounting principles, or GAAP, for the quarters ended December 31, 2014 and 2013 appear later in this press release.
Results for the Year Ended December 31, 2014:
Normalized FFO for the year ended December 31, 2014 were $140.8 million, or $2.30 and $2.29 per basic and diluted share, respectively, compared to Normalized FFO for the year ended December 31, 2013 of $115.8 million, or $2.12 per basic and diluted share.
Net income was $56.5 million, or $0.92 per basic and diluted share, for the year ended December 31, 2014, compared to $54.6 million, or $1.00 per basic and diluted share, for the year ended December 31, 2013. The weighted average number of basic and diluted common shares outstanding was 61.3 million and 61.4 million, respectively, for the year ended December 31, 2014 and 54.6 million and 54.7 million, respectively, for the year ended December 31, 2013.
Reconciliations of FFO, Normalized FFO and NOI to net income determined in accordance with GAAP, for the years ended December 31, 2014 and 2013 appear later in this press release.
Leasing, Occupancy and Same Property Results:
GOV entered into new and renewal leases for 163,906 rentable square feet with government tenants during the quarter ended December 31, 2014 which had weighted (by rentable square feet) average rental rates that were 7.8% above prior rents for the same space. The weighted (by rentable square feet) average lease term for these leases was 5.6 years. GOV also entered into new and renewal leases for 33,962 rentable square feet with non-government tenants during the quarter ended December 31, 2014, which had weighted (by rentable square feet) average rental rates that were 5.8% above prior rents for the same space or, in the case of space acquired vacant, market rental rates for similar space in the building at the date of acquisition. The weighted (by rentable square feet) average lease term for leases to non-government tenants was 4.5 years. In aggregate, GOV entered into new and renewal leases for 197,868 rentable square feet at a 7.5% rollup in rent. Leasing capital commitments for new and renewal leases entered into during the quarter ended December 31, 2014 were $3.4 million, or $3.13 per square foot per lease year.
As of December 31, 2014, 94.9% of GOV’s rentable square feet at properties in continuing operations was leased. This compares with 94.8% as of December 31, 2013 and 95.4% as of September 30, 2014.
Occupancy for properties owned continuously since October 1, 2013 (or same property) decreased to 94.5% as of December 31, 2014, from 94.6% as of December 31, 2013. Same property NOI increased 2.2% for the quarter ended December 31, 2014 compared to the same period in 2013.
Recent Property Investment and Sales Activities:
As previously disclosed, in August 2014, a U.S. Government tenant notified GOV that it intended to exercise its option, pursuant to its lease, to acquire the office property it leased from GOV located in Riverdale, MD with 337,500 rentable square feet and a net book value of $30.4 million at December 31, 2014. The sale of this property was completed in February 2015 and the sale price was $30.6 million, excluding closing costs.
As previously disclosed, in April 2014, GOV entered into an agreement to sell an office property located in Falls Church, VA with 164,746 rentable square feet and a net book value of $12.3 million at December 31, 2014. The contract sales price is $16.5 million, excluding closing costs. The closing of this sale is subject to certain conditions, including the purchaser obtaining certain zoning entitlements, and is currently expected to occur before year end 2015.
Recent Financing Activities:
As previously disclosed, in November 2014, GOV replaced its existing unsecured revolving credit and term loan facilities that provide GOV with up to $1.3 billion in aggregate borrowing with extended maturities and at lower interest rates, as follows:
- GOV replaced its existing $550 million unsecured revolving credit facility with a maturity date of October 19, 2015 and interest payable on borrowings of LIBOR plus 150 basis points with a new $750 million unsecured revolving credit facility maturing on January 31, 2019 with interest payable on borrowings at LIBOR plus 125 basis points based on GOV's current credit ratings. The new revolving credit facility includes a borrower's option to extend the maturity date for one year to January 31, 2020 upon payment of a fee and meeting certain other conditions.
-
GOV also replaced its existing $350 million unsecured term loan
facility with a maturity date of January 11, 2017 and interest payable
on the amount outstanding at LIBOR plus 175 basis points with:
- A new $300 million unsecured term loan maturing on March 31, 2020 with interest paid on the amount outstanding at LIBOR plus 140 basis points based on GOV's current credit rating; and
- A new $250 million unsecured term loan maturing on March 31, 2022 with interest paid on the amount outstanding at LIBOR plus 180 basis points based on GOV's current credit ratings.
Conference Call:
On Friday, February 20, 2015, at 1:00 p.m. Eastern Time, President and Chief Operating Officer, David Blackman, and Treasurer and Chief Financial Officer, Mark Kleifges, will host a conference call to discuss GOV’s 2014 fourth quarter and year end results.
The conference call telephone number is (800) 230-1085. Participants calling from outside the United States and Canada should dial (612) 234-9959. No pass code is necessary to access the call from either number. Participants should dial in about 15 minutes prior to the scheduled start of the call. A replay of the conference call will be available through 11:59 p.m. Eastern Time on Friday, February 27, 2015. To hear the replay, dial (320) 365-3844. The replay pass code is 352025. A live audio webcast of the conference call will also be available in a listen only mode on GOV’s website, at www.govreit.com. Participants wanting to access the webcast should visit GOV’s website about five minutes before the call. The archived webcast will be available for replay on GOV’s website following the call for about one week. The transcription, recording and retransmission in any way of GOV’s fourth quarter conference call are strictly prohibited without the prior written consent of GOV.
Supplemental Data:
A copy of GOV’s Fourth Quarter 2014 Supplemental Operating and Financial Data is available for download at GOV’s website, www.govreit.com. GOV’s website is not incorporated as part of this press release.
GOV is a real estate investment trust, or REIT, which primarily owns properties located throughout the United States that are majority leased to the U.S. Government and other government tenants. GOV is headquartered in Newton, Massachusetts.
Please see the pages attached to this news release for a more detailed statement of GOV’s operating results and financial condition and for an explanation of GOV’s calculation of FFO, Normalized FFO and NOI.
WARNING CONCERNING FORWARD LOOKING STATEMENTS
THIS PRESS RELEASE CONTAINS STATEMENTS THAT CONSTITUTE FORWARD LOOKING STATEMENTS WITHIN THE MEANING OF THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995 AND OTHER SECURITIES LAWS. ALSO, WHENEVER GOV USES WORDS SUCH AS “BELIEVE”, “EXPECT”, “ANTICIPATE”, “INTEND”, “PLAN”, “ESTIMATE”, OR SIMILAR EXPRESSIONS, GOV IS MAKING FORWARD LOOKING STATEMENTS. THESE FORWARD LOOKING STATEMENTS ARE BASED UPON GOV’S PRESENT INTENT, BELIEFS OR EXPECTATIONS, BUT FORWARD LOOKING STATEMENTS ARE NOT GUARANTEED TO OCCUR AND MAY NOT OCCUR. GOV’S ACTUAL RESULTS MAY DIFFER MATERIALLY FROM THOSE CONTAINED IN OR IMPLIED BY THESE FORWARD LOOKING STATEMENTS AS A RESULT OF VARIOUS FACTORS. FOR EXAMPLE:
- GOV HAS ENTERED INTO AN AGREEMENT TO SELL ONE PROPERTY LOCATED IN FALLS CHURCH, VA. THIS TRANSACTION IS SUBJECT TO CERTAIN CONDITIONS, INCLUDING THE PURCHASER OBTAINING CERTAIN ZONING ENTITLEMENTS FOR THIS PROPERTY, AND THESE CONDITIONS MAY NOT BE MET. AS A RESULT, THIS TRANSACTION MAY NOT OCCUR, MAY BE DELAYED OR ITS TERMS MAY CHANGE.
- CONTINUED AVAILABILITY OF BORROWINGS UNDER GOV’S REVOLVING CREDIT FACILITY IS SUBJECT TO GOV SATISFYING CERTAIN FINANCIAL COVENANTS AND MEETING OTHER CUSTOMARY CREDIT FACILITY CONDITIONS.
- THE OPTION TO EXTEND THE MATURITY DATE OF GOV’S REVOLVING CREDIT FACILITY IS SUBJECT TO GOV’S PAYMENT OF A FEE AND MEETING CERTAIN OTHER CONDITIONS.
- ACTUAL COSTS UNDER GOV’S REVOLVING CREDIT FACILITY OR OTHER FLOATING RATE FACILITIES WILL BE HIGHER THAN LIBOR PLUS A PREMIUM BECAUSE OF OTHER FEES AND EXPENSES ASSOCIATED WITH SUCH FACILITIES.
- THE ACTUAL PREMIUM OVER LIBOR PAID BY GOV UNDER THE NEW FACILITIES WILL BE HIGHER OR LOWER THAN THOSE STATED IN THIS PRESS RELEASE IF GOV’S CREDIT RATINGS CHANGE.
THE INFORMATION CONTAINED IN GOV’S FILINGS WITH THE SECURITIES AND EXCHANGE COMMISSION, INCLUDING UNDER “RISK FACTORS” IN GOV’S PERIODIC REPORTS, OR INCORPORATED THEREIN, IDENTIFIES OTHER IMPORTANT FACTORS THAT COULD CAUSE GOV’S ACTUAL RESULTS TO DIFFER MATERIALLY FROM THOSE IN ITS FORWARD LOOKING STATEMENTS. GOV’S FILINGS WITH THE SECURITIES AND EXCHANGE COMMISSION ARE AVAILABLE ON ITS WEBSITE AT WWW.SEC.GOV.
YOU SHOULD NOT PLACE UNDUE RELIANCE UPON GOV’S FORWARD LOOKING STATEMENTS.
EXCEPT AS REQUIRED BY LAW, GOV DOES NOT INTEND TO UPDATE OR CHANGE ANY FORWARD LOOKING STATEMENTS AS A RESULT OF NEW INFORMATION, FUTURE EVENTS OR OTHERWISE.
|
Government Properties Income Trust Consolidated Statements of Income (amounts in thousands, except per share data) (unaudited) |
|||||||||||||||||||
|
Three Months Ended |
Year Ended December 31, | ||||||||||||||||||
| 2014 | 2013 | 2014 | 2013 | ||||||||||||||||
| Rental income | $ | 64,625 | $ | 58,271 | $ | 251,031 | $ | 226,910 | |||||||||||
| Expenses: | |||||||||||||||||||
| Real estate taxes | 7,384 | 6,650 | 28,389 | 25,710 | |||||||||||||||
| Utility expenses | 4,297 | 4,052 | 19,369 | 17,116 | |||||||||||||||
| Other operating expenses | 12,396 | 11,845 | 45,982 | 41,134 | |||||||||||||||
| Depreciation and amortization | 17,339 | 14,739 | 66,593 | 55,699 | |||||||||||||||
| Loss on asset impairment | 400 | — | 2,016 | — | |||||||||||||||
| Acquisition related costs | 54 | 738 | 1,344 | 2,439 | |||||||||||||||
| General and administrative | 4,272 | 3,361 | 15,809 | 12,710 | |||||||||||||||
| Total expenses | 46,142 | 41,385 | 179,502 | 154,808 | |||||||||||||||
| Operating income | 18,483 | 16,886 | 71,529 | 72,102 | |||||||||||||||
| Interest and other income | 1 | 17 | 69 | 37 | |||||||||||||||
| Interest expense (including net amortization of debt premiums and discounts | |||||||||||||||||||
| and deferred financing fees of $384, $338, $1,310 and $1,340, respectively) | (9,518 | ) | (4,443 | ) | (28,048 | ) | (16,831 | ) | |||||||||||
| Loss on early extinguishment of debt | (766 | ) | — | (1,307 | ) | — | |||||||||||||
| Income from continuing operations before income taxes and | |||||||||||||||||||
| equity in earnings of investees | 8,200 | 12,460 | 42,243 | 55,308 | |||||||||||||||
| Income tax benefit (expense) | 13 | (83 | ) | (117 | ) | (133 | ) | ||||||||||||
| Loss on issuance of shares by an equity investee | (14 | ) | — | (53 | ) | — | |||||||||||||
| Equity in earnings of investees | 6,032 | 115 | 10,963 | 334 | |||||||||||||||
| Income from continuing operations | 14,231 | 12,492 | 53,036 | 55,509 | |||||||||||||||
| Income (loss) from discontinued operations | (117 | ) | 232 | 3,498 | (889 | ) | |||||||||||||
| Net income | $ | 14,114 | $ | 12,724 | $ | 56,534 | $ | 54,620 | |||||||||||
| Weighted average common shares outstanding (basic) | 70,254 | 54,637 | 61,313 | 54,606 | |||||||||||||||
| Weighted average common shares outstanding (diluted) | 70,343 | 54,722 | 61,399 | 54,685 | |||||||||||||||
| Per common share amounts: | |||||||||||||||||||
| Income from continuing operations (basic) | $ | 0.20 | $ | 0.23 | $ | 0.87 | $ | 1.02 | |||||||||||
| Income from continuing operations (diluted) | $ | 0.20 | $ | 0.23 | $ | 0.86 | $ | 1.02 | |||||||||||
| Income (loss) from discontinued operations (basic and diluted) | $ | — | $ | — | $ | 0.06 | $ | (0.02 | ) | ||||||||||
| Net income (basic and diluted) | $ | 0.20 | $ | 0.23 | $ | 0.92 | $ | 1.00 | |||||||||||
|
Government Properties Income Trust
|
||||||||||||||||||
|
Three Months Ended |
Year Ended December 31, | |||||||||||||||||
| 2014 | 2013 | 2014 | 2013 | |||||||||||||||
| Calculation of Funds from Operations (FFO) and Normalized FFO: | ||||||||||||||||||
| Net income | $ | 14,114 | $ | 12,724 | $ | 56,534 | $ | 54,620 | ||||||||||
| Plus: depreciation and amortization from continuing operations | 17,339 | 14,739 | 66,593 | 55,699 | ||||||||||||||
| Plus: depreciation and amortization from discontinued operations | — | — | — | 1,025 | ||||||||||||||
| Plus: loss on asset impairment from continuing operations | 400 | — | 2,016 | — | ||||||||||||||
| Plus: loss on asset impairment from discontinued operations | — | — | — | 10,142 | ||||||||||||||
| Plus: FFO attributable to SIR investment | 13,447 | — | 24,677 | — | ||||||||||||||
| Less: equity in earnings of SIR | (6,004 | ) | — | (10,876 | ) | — | ||||||||||||
| Less: increase in carrying value of asset held for sale | — | — | (2,344 | ) | — | |||||||||||||
| Less: net gain on sale of properties from discontinued operations | — | — | (774 | ) | (8,168 | ) | ||||||||||||
| FFO | 39,296 | 27,463 | 135,826 | 113,318 | ||||||||||||||
| Plus: acquisition related costs | 54 | 738 | 1,344 | 2,439 | ||||||||||||||
| Plus: loss on early extinguishment of debt | 766 | — | 1,307 | — | ||||||||||||||
| Plus: loss on issuance of shares by an equity investee | 14 | — | 53 | — | ||||||||||||||
| Plus: normalized FFO attributable to SIR investment | 14,024 | — | 26,898 | — | ||||||||||||||
| Less: FFO attributable to SIR investment | (13,447 | ) | — | (24,677 | ) | — | ||||||||||||
| Normalized FFO | $ | 40,707 | $ | 28,201 | $ | 140,751 | $ | 115,757 | ||||||||||
| Weighted average common shares outstanding (basic) | 70,254 | 54,637 | 61,313 | 54,606 | ||||||||||||||
| Weighted average common shares outstanding (diluted) | 70,343 | 54,722 | 61,399 | 54,685 | ||||||||||||||
| Basic and diluted per common share amounts: | ||||||||||||||||||
| FFO per common share (basic) | $ | 0.56 | $ | 0.50 | $ | 2.22 | $ | 2.08 | ||||||||||
| FFO per common share (diluted) | $ | 0.56 | $ | 0.50 | $ | 2.21 | $ | 2.07 | ||||||||||
| Normalized FFO per common share (basic) | $ | 0.58 | $ | 0.52 | $ | 2.30 | $ | 2.12 | ||||||||||
| Normalized FFO per common share (diluted) | $ | 0.58 | $ | 0.52 | $ | 2.29 | $ | 2.12 | ||||||||||
(1) GOV calculates FFO and Normalized FFO as shown above. FFO is calculated on the basis defined by The National Association of Real Estate Investment Trusts, or NAREIT, which is net income, calculated in accordance with GAAP, plus real estate depreciation and amortization and the difference between FFO attributable to GOV’s equity investment in SIR and GOV’s equity in earnings of SIR but excluding impairment charges on real estate assets, carrying value adjustments of real estate assets held for sale, any gain or loss on sale of properties, as well as certain other adjustments currently not applicable to GOV. GOV's calculation of Normalized FFO differs from NAREIT's definition of FFO because GOV includes the difference between FFO and Normalized FFO attributable to GOV’s equity investment in SIR, includes business management incentive fees, if any, only in the fourth quarter versus the quarter they are recognized as expense in accordance with GAAP and excludes acquisition related costs, loss on early extinguishment of debt and loss on issuance of shares by an equity investee. GOV considers FFO and Normalized FFO to be appropriate measures of operating performance for a REIT, along with net income, operating income and cash flow from operating activities. GOV believes that FFO and Normalized FFO provide useful information to investors because by excluding the effects of certain historical amounts, such as depreciation expense, FFO and Normalized FFO may facilitate a comparison of GOV's operating performance between periods and with other REITs. FFO and Normalized FFO are among the factors considered by GOV's Board of Trustees when determining the amount of distributions to its shareholders. Other factors include, but are not limited to, requirements to maintain GOV's status as a REIT, limitations in GOV’s credit agreement and public debt covenants, the availability of debt and equity capital, GOV's expectation of its future capital requirements and operating performance, GOV’s receipt of distributions from SIR and GOV’S expected needs and availability of cash to pay its obligations. FFO and Normalized FFO do not represent cash generated by operating activities in accordance with GAAP and should not be considered as alternatives to net income, operating income or cash flow from operating activities, determined in accordance with GAAP, or as indicators of GOV's financial performance or liquidity, nor are these measures necessarily indicative of sufficient cash flow to fund all of GOV's needs. These measures should be considered in conjunction with net income, operating income and cash flow from operating activities as presented in GOV's Consolidated Statements of Income and Comprehensive Income and Consolidated Statements of Cash Flows. Other REITs and real estate companies may calculate FFO and Normalized FFO differently than GOV does.
|
Government Properties Income Trust Calculation and Reconciliation of Property Net Operating Income (NOI) and Cash Basis NOI(1) (amounts in thousands) (unaudited) |
|||||||||||||||||||
|
Three Months Ended |
Year Ended December 31, | ||||||||||||||||||
| 2014 | 2013 | 2014 | 2013 | ||||||||||||||||
| Calculation of NOI and Cash Basis NOI(2): | |||||||||||||||||||
| Rental income | $ | 64,625 | $ | 58,271 | $ | 251,031 | $ | 226,910 | |||||||||||
| Operating expenses | (24,077 | ) | (22,547 | ) | (93,740 | ) | (83,960 | ) | |||||||||||
| Property net operating income (NOI) | 40,548 | 35,724 | 157,291 | 142,950 | |||||||||||||||
| Non-cash straight line rent adjustments included in rental income | (1,123 | ) | (787 | ) | (4,501 | ) | (2,739 | ) | |||||||||||
| Lease value amortization included in rental income | 238 | 223 | 868 | 1,123 | |||||||||||||||
| Cash Basis NOI | $ | 39,663 | $ | 35,160 | $ | 153,658 | $ | 141,334 | |||||||||||
| Reconciliation of NOI and Cash Basis NOI to Net Income: | |||||||||||||||||||
| Cash Basis NOI | $ | 39,663 | $ | 35,160 | $ | 153,658 | $ | 141,334 | |||||||||||
| Non-cash straight line rent adjustments included in rental income | 1,123 | 787 | 4,501 | 2,739 | |||||||||||||||
| Lease value amortization included in rental income | (238 | ) | (223 | ) | (868 | ) | (1,123 | ) | |||||||||||
| NOI | 40,548 | 35,724 | 157,291 | 142,950 | |||||||||||||||
| Depreciation and amortization | (17,339 | ) | (14,739 | ) | (66,593 | ) | (55,699 | ) | |||||||||||
| Loss on asset impairment | (400 | ) | — | (2,016 | ) | — | |||||||||||||
| Acquisition related costs | (54 | ) | (738 | ) | (1,344 | ) | (2,439 | ) | |||||||||||
| General and administrative | (4,272 | ) | (3,361 | ) | (15,809 | ) | (12,710 | ) | |||||||||||
| Operating income | 18,483 | 16,886 | 71,529 | 72,102 | |||||||||||||||
| Interest and other income | 1 | 17 | 69 | 37 | |||||||||||||||
| Interest expense | (9,518 | ) | (4,443 | ) | (28,048 | ) | (16,831 | ) | |||||||||||
| Loss on early extinguishment of debt | (766 | ) | — | (1,307 | ) | — | |||||||||||||
| Income tax benefit (expense) | 13 | (83 | ) | (117 | ) | (133 | ) | ||||||||||||
| Loss on issuance of shares by an equity investee | (14 | ) | — | (53 | ) | — | |||||||||||||
| Equity in earnings of investees | 6,032 | 115 | 10,963 | 334 | |||||||||||||||
| Income from continuing operations | 14,231 | 12,492 | 53,036 | 55,509 | |||||||||||||||
| Income (loss) from discontinued operations | (117 | ) | 232 | 3,498 | (889 | ) | |||||||||||||
| Net income | $ | 14,114 | $ | 12,724 | $ | 56,534 | $ | 54,620 | |||||||||||
(1) GOV calculates NOI on a GAAP and cash basis as shown above. GOV defines NOI as income from our rental of real estate less our property operating expenses. NOI excludes amortization of capitalized tenant improvement costs and leasing commissions. GOV defines Cash Basis NOI as NOI excluding non-cash straight line rent adjustments and lease value amortization. GOV considers NOI and Cash Basis NOI to be appropriate supplemental measures to net income because they may help both investors and management to understand the operations of our properties. GOV uses NOI and Cash Basis NOI to evaluate individual and company wide property level performance, and GOV believes that NOI and Cash Basis NOI provide useful information to investors regarding our results of operations because they reflect only those income and expense items that are incurred at the property level and may facilitate comparisons of GOV’s operating performance between periods and with other REITs. The calculations of NOI and Cash Basis NOI exclude certain components of net income in order to provide results that are more closely related to our properties' results of operations. NOI and Cash Basis NOI do not represent cash generated by operating activities in accordance with GAAP and should not be considered as alternatives to net income, operating income or cash flow from operating activities, determined in accordance with GAAP, or as indicators of our financial performance or liquidity, nor are these measures necessarily indicative of sufficient cash flow to fund all of our needs. These measures should be considered in conjunction with net income, operating income and cash flow from operating activities as presented in GOV’s Consolidated Statements of Income and Comprehensive Income and Consolidated Statements of Cash Flows. Other REITs and real estate companies may calculate NOI and Cash Basis NOI differently than GOV does.
(2) Excludes properties classified as discontinued operations.
|
Government Properties Income Trust Consolidated Balance Sheets (amounts in thousands, except share data) (unaudited) |
|||||||||
| As of December 31, | |||||||||
| 2014 | 2013 | ||||||||
| ASSETS | |||||||||
| Real estate properties: | |||||||||
| Land | $ | 254,008 | $ | 243,686 | |||||
| Buildings and improvements | 1,428,472 | 1,324,876 | |||||||
| Total real estate properties, gross | 1,682,480 | 1,568,562 | |||||||
| Accumulated depreciation | (219,791) | (187,635) | |||||||
| Total real estate properties, net | 1,462,689 | 1,380,927 | |||||||
| Equity investment in Select Income REIT | 680,137 | — | |||||||
| Assets of discontinued operations | 13,165 | 25,997 | |||||||
| Assets of property held for sale | 32,797 | — | |||||||
| Acquired real estate leases, net | 150,080 | 142,266 | |||||||
| Cash and cash equivalents | 13,791 | 7,663 | |||||||
| Restricted cash | 2,280 | 1,689 | |||||||
| Rents receivable, net | 36,239 | 33,350 | |||||||
| Deferred leasing costs, net | 11,450 | 11,618 | |||||||
| Deferred financing costs, net | 12,782 | 3,911 | |||||||
| Other assets, net | 12,205 | 25,031 | |||||||
| Total assets | $ | 2,427,615 | $ | 1,632,452 | |||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||||
| Unsecured revolving credit facility | $ | — | $ | 157,000 | |||||
| Unsecured term loans | 550,000 | 350,000 | |||||||
| Unsecured senior notes, net of discount | 347,423 | — | |||||||
| Mortgage notes payable, including premiums | 187,694 | 90,727 | |||||||
| Liabilities of discontinued operations | 150 | 276 | |||||||
| Liabilities of property held for sale | 343 | — | |||||||
| Accounts payable and accrued expenses | 26,471 | 23,216 | |||||||
| Due to related persons | 2,161 | 2,474 | |||||||
| Assumed real estate lease obligations, net | 15,924 | 19,084 | |||||||
| Total liabilities | 1,130,166 | 642,777 | |||||||
| Commitments and contingencies | |||||||||
| Shareholders’ equity: | |||||||||
| Common shares of beneficial interest, $.01 par value: 100,000,000 and 70,000,000 shares authorized, respectively, 70,349,227 and 54,722,018 shares issued and outstanding, respectively | 703 | 547 | |||||||
| Additional paid in capital | 1,457,631 | 1,105,679 | |||||||
| Cumulative net income | 248,447 | 191,913 | |||||||
| Cumulative other comprehensive income | 37 | 49 | |||||||
| Cumulative common distributions | (409,369) | (308,513) | |||||||
| Total shareholders’ equity | 1,297,449 | 989,675 | |||||||
| Total liabilities and shareholders’ equity | $ | 2,427,615 | $ | 1,632,452 | |||||
