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, 2013
OR
o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
Commission File Number 1-9317
COMMONWEALTH REIT
(Exact Name of Registrant as Specified in Its Charter)
Maryland |
|
04-6558834 |
(State or Other Jurisdiction of Incorporation or |
|
(IRS Employer Identification No.) |
Two Newton Place, 255 Washington Street, Suite 300, Newton, Massachusetts |
|
02458-1634 |
(Address of Principal Executive Offices) |
|
(Zip Code) |
617-332-3990
(Registrants Telephone Number, Including Area Code)
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act. (Check One):
Large accelerated filer x |
|
Accelerated filer o |
|
|
|
Non-accelerated filer o |
|
Smaller reporting company o |
(Do not check if a smaller reporting company) |
|
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x
Number of registrants common shares of beneficial interest, $0.01 par value per share, outstanding as of November 4, 2013: 118,387,518.
COMMONWEALTH REIT
FORM 10-Q
September 30, 2013
References in this Quarterly Report on Form 10-Q to the Company, CWH, we, us or our refer to CommonWealth REIT and its consolidated subsidiaries, as of September 30, 2013, unless the context indicates otherwise. On July 2, 2013, Select Income REIT, or SIR, completed an underwritten public offering of its common shares, at which time CWH ceased to own a majority of SIRs common shares. Accordingly, following July 2, 2013, CWH no longer consolidates its investment in SIR, but instead accounts for such investment under the equity method.
The financial information presented in this Quarterly Report on Form 10-Q includes SIRs financial position and results of operations for periods prior to July 2, 2013 when SIR was CWHs consolidated subsidiary, unless the context indicates otherwise. SIR is itself a public company that has common shares registered under the Securities Exchange Act of 1934, as amended. For further information about SIR, please see SIRs periodic reports and other filings with the Securities and Exchange Commission, or the SEC, which are available at the SECs website at www.sec.gov. References in this Quarterly Report on Form 10-Q to SIRs filings with the SEC are included as textual references only, and the information in SIRs filings with the SEC is not incorporated by reference into this Quarterly Report on Form 10-Q unless otherwise expressly stated herein.
COMMONWEALTH REIT
CONDENSED CONSOLIDATED BALANCE SHEETS
(amounts in thousands, except share data)
(unaudited)
|
|
September 30, |
|
December 31, |
| ||
|
|
2013 |
|
2012 |
| ||
ASSETS |
|
|
|
|
| ||
Real estate properties: |
|
|
|
|
| ||
Land |
|
$ |
740,613 |
|
$ |
1,531,416 |
|
Buildings and improvements |
|
4,890,457 |
|
6,297,993 |
| ||
|
|
5,631,070 |
|
7,829,409 |
| ||
Accumulated depreciation |
|
(874,032 |
) |
(1,007,606 |
) | ||
|
|
4,757,038 |
|
6,821,803 |
| ||
Properties held for sale |
|
678,250 |
|
171,832 |
| ||
Acquired real estate leases, net |
|
272,381 |
|
427,756 |
| ||
Equity investments |
|
517,254 |
|
184,711 |
| ||
Cash and cash equivalents |
|
165,990 |
|
102,219 |
| ||
Restricted cash |
|
17,443 |
|
16,626 |
| ||
Rents receivable, net of allowance for doubtful accounts of $7,750 and $9,962, respectively |
|
218,301 |
|
253,394 |
| ||
Other assets, net |
|
195,330 |
|
211,293 |
| ||
Total assets |
|
$ |
6,821,987 |
|
$ |
8,189,634 |
|
|
|
|
|
|
| ||
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
| ||
Revolving credit facility |
|
$ |
235,000 |
|
$ |
297,000 |
|
SIR revolving credit facility |
|
|
|
95,000 |
| ||
Senior unsecured debt, net |
|
1,954,701 |
|
2,972,994 |
| ||
Mortgage notes payable, net |
|
925,120 |
|
984,827 |
| ||
Liabilities related to properties held for sale |
|
30,322 |
|
2,339 |
| ||
Accounts payable and accrued expenses |
|
169,498 |
|
194,184 |
| ||
Assumed real estate lease obligations, net |
|
38,087 |
|
69,304 |
| ||
Rent collected in advance |
|
29,220 |
|
35,700 |
| ||
Security deposits |
|
12,442 |
|
23,860 |
| ||
Due to related persons |
|
6,564 |
|
12,958 |
| ||
Total liabilities |
|
3,400,954 |
|
4,688,166 |
| ||
|
|
|
|
|
| ||
Shareholders equity: |
|
|
|
|
| ||
Shareholders equity attributable to CommonWealth REIT: |
|
|
|
|
| ||
Preferred shares of beneficial interest, $0.01 par value: 50,000,000 shares authorized; |
|
|
|
|
| ||
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; 118,387,518 and 83,804,068 shares issued and outstanding, respectively |
|
1,184 |
|
838 |
| ||
Additional paid in capital |
|
4,213,472 |
|
3,585,400 |
| ||
Cumulative net income |
|
2,215,141 |
|
2,386,900 |
| ||
Cumulative other comprehensive (loss) income |
|
(26,930 |
) |
565 |
| ||
Cumulative common distributions |
|
(3,052,675 |
) |
(2,972,569 |
) | ||
Cumulative preferred distributions |
|
(562,820 |
) |
(529,367 |
) | ||
Total shareholders equity attributable to CommonWealth REIT |
|
3,421,033 |
|
3,105,428 |
| ||
Noncontrolling interest in consolidated subsidiary |
|
|
|
396,040 |
| ||
Total shareholders equity |
|
3,421,033 |
|
3,501,468 |
| ||
Total liabilities and shareholders equity |
|
$ |
6,821,987 |
|
$ |
8,189,634 |
|
See accompanying notes.
COMMONWEALTH REIT
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(amounts in thousands, except per share data)
(unaudited)
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
September 30, |
|
September 30, |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Rental income |
|
$ |
201,741 |
|
$ |
226,802 |
|
$ |
699,207 |
|
$ |
662,587 |
|
|
|
|
|
|
|
|
|
|
| ||||
Expenses: |
|
|
|
|
|
|
|
|
| ||||
Operating expenses |
|
94,632 |
|
92,005 |
|
287,650 |
|
265,227 |
| ||||
Depreciation and amortization |
|
52,150 |
|
52,353 |
|
169,930 |
|
154,623 |
| ||||
General and administrative |
|
25,069 |
|
12,565 |
|
61,445 |
|
34,190 |
| ||||
Acquisition related costs |
|
(436 |
) |
1,066 |
|
337 |
|
5,002 |
| ||||
Total expenses |
|
171,415 |
|
157,989 |
|
519,362 |
|
459,042 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Operating income |
|
30,326 |
|
68,813 |
|
179,845 |
|
203,545 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Interest and other income |
|
227 |
|
399 |
|
931 |
|
1,020 |
| ||||
Interest expense (including net amortization of debt discounts, premiums and deferred financing fees of ($589), $1,001, $321 and $2,717, respectively) |
|
(39,359 |
) |
(50,736 |
) |
(134,824 |
) |
(148,924 |
) | ||||
Loss on early extinguishment of debt |
|
|
|
(220 |
) |
(60,027 |
) |
(287 |
) | ||||
Equity in earnings of investees |
|
10,492 |
|
2,868 |
|
14,913 |
|
8,655 |
| ||||
Gain on sale of equity investment |
|
|
|
|
|
66,293 |
|
|
| ||||
Income from continuing operations before income tax expense |
|
1,686 |
|
21,124 |
|
67,131 |
|
64,009 |
| ||||
Income tax expense |
|
(785 |
) |
(1,322 |
) |
(2,527 |
) |
(1,906 |
) | ||||
Income from continuing operations |
|
901 |
|
19,802 |
|
64,604 |
|
62,103 |
| ||||
Discontinued operations: |
|
|
|
|
|
|
|
|
| ||||
(Loss) income from discontinued operations |
|
(28 |
) |
774 |
|
4,390 |
|
4,891 |
| ||||
Loss on asset impairment from discontinued operations |
|
(217,080 |
) |
|
|
(225,615 |
) |
|
| ||||
Loss on early extinguishment of debt from discontinued operations |
|
|
|
|
|
|
|
(1,608 |
) | ||||
Net gain on sale of properties from discontinued operations |
|
|
|
1,689 |
|
3,359 |
|
2,039 |
| ||||
(Loss) income before gain on sale of properties |
|
(216,207 |
) |
22,265 |
|
(153,262 |
) |
67,425 |
| ||||
Gain on sale of properties |
|
|
|
|
|
1,596 |
|
|
| ||||
Net (loss) income |
|
(216,207 |
) |
22,265 |
|
(151,666 |
) |
67,425 |
| ||||
Net income attributable to noncontrolling interest in consolidated subsidiary |
|
(108 |
) |
(4,647 |
) |
(20,093 |
) |
(10,062 |
) | ||||
Net (loss) income attributable to CommonWealth REIT |
|
(216,315 |
) |
17,618 |
|
(171,759 |
) |
57,363 |
| ||||
Preferred distributions |
|
(11,151 |
) |
(12,755 |
) |
(33,453 |
) |
(40,401 |
) | ||||
Excess redemption price paid over carrying value of preferred shares |
|
|
|
(4,985 |
) |
|
|
(4,985 |
) | ||||
Net (loss) income available for CommonWealth REIT common shareholders |
|
$ |
(227,466 |
) |
$ |
(122 |
) |
$ |
(205,212 |
) |
$ |
11,977 |
|
|
|
|
|
|
|
|
|
|
| ||||
Amounts attributable to CommonWealth REIT common shareholders: |
|
|
|
|
|
|
|
|
| ||||
(Loss) income from continuing operations |
|
$ |
(10,358 |
) |
$ |
(2,585 |
) |
$ |
12,654 |
|
$ |
6,655 |
|
(Loss) income from discontinued operations |
|
(28 |
) |
774 |
|
4,390 |
|
4,891 |
| ||||
Loss on asset impairment from discontinued operations |
|
(217,080 |
) |
|
|
(225,615 |
) |
|
| ||||
Loss on early extinguishment of debt from discontinued operations |
|
|
|
|
|
|
|
(1,608 |
) | ||||
Net gain on sale of properties from discontinued operations |
|
|
|
1,689 |
|
3,359 |
|
2,039 |
| ||||
Net (loss) income |
|
$ |
(227,466 |
) |
$ |
(122 |
) |
$ |
(205,212 |
) |
$ |
11,977 |
|
|
|
|
|
|
|
|
|
|
| ||||
Weighted average common shares outstanding basic and diluted |
|
118,328 |
|
83,745 |
|
110,353 |
|
83,731 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Basic and diluted earnings per common share attributable to CommonWealth REIT common shareholders: |
|
|
|
|
|
|
|
|
| ||||
(Loss) income from continuing operations |
|
$ |
(0.09 |
) |
$ |
(0.03 |
) |
$ |
0.11 |
|
$ |
0.08 |
|
(Loss) income from discontinued operations |
|
$ |
(1.83 |
) |
$ |
0.03 |
|
$ |
(1.97 |
) |
$ |
0.06 |
|
Net (loss) income available for common shareholders |
|
$ |
(1.92 |
) |
$ |
|
|
$ |
(1.86 |
) |
$ |
0.14 |
|
See accompanying notes.
COMMONWEALTH REIT
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE (LOSS) INCOME
(amounts in thousands)
(unaudited)
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
September 30, |
|
September 30, |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net (loss) income |
|
$ |
(216,207 |
) |
$ |
22,265 |
|
$ |
(151,666 |
) |
$ |
67,425 |
|
|
|
|
|
|
|
|
|
|
| ||||
Other comprehensive (loss) income, net of tax: |
|
|
|
|
|
|
|
|
| ||||
Unrealized gain (loss) on derivative instruments |
|
178 |
|
454 |
|
4,011 |
|
(1,987 |
) | ||||
Foreign currency translation adjustments |
|
5,455 |
|
4,516 |
|
(31,393 |
) |
5,597 |
| ||||
Equity in unrealized income (loss) of an investee |
|
13 |
|
69 |
|
(149 |
) |
65 |
| ||||
Total comprehensive (loss) income |
|
(210,561 |
) |
27,304 |
|
(179,197 |
) |
71,100 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Less: comprehensive income attributable to noncontrolling interest in consolidated subsidiary |
|
(108 |
) |
(4,657 |
) |
(20,057 |
) |
(10,072 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Comprehensive (loss) income attributable to CommonWealth REIT |
|
$ |
(210,669 |
) |
$ |
22,647 |
|
$ |
(199,254 |
) |
$ |
61,028 |
|
See accompanying notes.
COMMONWEALTH REIT
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(amounts in thousands)
(unaudited)
|
|
Nine Months Ended September 30, |
| ||||
|
|
2013 |
|
2012 |
| ||
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
| ||
Net (loss) income |
|
$ |
(151,666 |
) |
$ |
67,425 |
|
Adjustments to reconcile net (loss) income to cash provided by operating activities: |
|
|
|
|
| ||
Depreciation |
|
140,357 |
|
137,039 |
| ||
Net amortization of debt discounts, premiums and deferred financing fees |
|
321 |
|
2,752 |
| ||
Straight line rental income |
|
(26,056 |
) |
(28,666 |
) | ||
Amortization of acquired real estate leases |
|
46,350 |
|
44,154 |
| ||
Other amortization |
|
14,727 |
|
14,610 |
| ||
Loss on asset impairment |
|
225,615 |
|
|
| ||
Loss on early extinguishment of debt |
|
60,027 |
|
1,895 |
| ||
Equity in earnings of investees |
|
(14,913 |
) |
(8,655 |
) | ||
Gain on sale of equity investment |
|
(66,293 |
) |
|
| ||
Distributions of earnings from investees |
|
13,791 |
|
8,230 |
| ||
Net gain on sale of properties |
|
(4,955 |
) |
(2,039 |
) | ||
Change in assets and liabilities: |
|
|
|
|
| ||
Restricted cash |
|
2,149 |
|
(3,689 |
) | ||
Rents receivable and other assets |
|
(58,705 |
) |
(46,790 |
) | ||
Accounts payable and accrued expenses |
|
11,116 |
|
(9,140 |
) | ||
Rent collected in advance |
|
1,945 |
|
(11,775 |
) | ||
Security deposits |
|
527 |
|
415 |
| ||
Due to related persons |
|
(4,677 |
) |
20,646 |
| ||
Cash provided by operating activities |
|
189,660 |
|
186,412 |
| ||
|
|
|
|
|
| ||
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
| ||
Real estate acquisitions |
|
(154,430 |
) |
(389,536 |
) | ||
Real estate improvements |
|
(80,239 |
) |
(86,077 |
) | ||
Principal payments received from direct financing lease |
|
5,196 |
|
4,954 |
| ||
Principal payments received from real estate mortgages receivable |
|
1,000 |
|
|
| ||
Proceeds from sale of properties, net |
|
37,699 |
|
9,643 |
| ||
Proceeds from sale of equity investment, net |
|
239,576 |
|
|
| ||
Distributions in excess of earnings from investees |
|
168 |
|
4,307 |
| ||
Investment in Affiliates Insurance Company |
|
|
|
(5,335 |
) | ||
Increase in restricted cash |
|
(3,008 |
) |
(2,073 |
) | ||
Deconsolidation of a subsidiary |
|
(12,286 |
) |
|
| ||
Cash provided by (used in) investing activities |
|
33,676 |
|
(464,117 |
) | ||
|
|
|
|
|
| ||
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
| ||
Proceeds from issuance of common shares, net |
|
626,809 |
|
180,814 |
| ||
Redemption of preferred shares |
|
|
|
(150,000 |
) | ||
Repurchase and retirement of outstanding debt securities |
|
(728,021 |
) |
|
| ||
Proceeds from borrowings |
|
1,036,000 |
|
1,368,500 |
| ||
Payments on borrowings |
|
(964,258 |
) |
(1,055,681 |
) | ||
Deferred financing fees |
|
(1,204 |
) |
(14,734 |
) | ||
Distributions to common shareholders |
|
(80,106 |
) |
(125,588 |
) | ||
Distributions to preferred shareholders |
|
(33,453 |
) |
(41,558 |
) | ||
Distributions to noncontrolling interest in consolidated subsidiary |
|
(14,863 |
) |
(4,508 |
) | ||
Cash (used in) provided by financing activities |
|
(159,096 |
) |
157,245 |
| ||
|
|
|
|
|
| ||
Effect of exchange rate changes on cash |
|
(469 |
) |
377 |
| ||
|
|
|
|
|
| ||
Increase (decrease) in cash and cash equivalents |
|
63,771 |
|
(120,083 |
) | ||
Cash and cash equivalents at beginning of period |
|
102,219 |
|
192,763 |
| ||
Cash and cash equivalents at end of period |
|
$ |
165,990 |
|
$ |
72,680 |
|
See accompanying notes.
COMMONWEALTH REIT
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
(amounts in thousands)
(unaudited)
|
|
Nine Months Ended September 30, |
| ||||
|
|
2013 |
|
2012 |
| ||
|
|
|
|
|
| ||
SUPPLEMENTAL CASH FLOW INFORMATION: |
|
|
|
|
| ||
Interest paid |
|
$ |
156,841 |
|
$ |
165,874 |
|
Taxes paid |
|
1,197 |
|
568 |
| ||
|
|
|
|
|
| ||
NON-CASH INVESTING ACTIVITIES: |
|
|
|
|
| ||
Real estate acquisitions |
|
$ |
|
|
$ |
(243,212 |
) |
Investment in real estate mortgages receivable |
|
(7,688 |
) |
(1,419 |
) | ||
|
|
|
|
|
| ||
NON-CASH FINANCING ACTIVITIES: |
|
|
|
|
| ||
Issuance of common shares |
|
$ |
1,535 |
|
$ |
986 |
|
Assumption of mortgage notes payable |
|
|
|
243,212 |
|
See accompanying notes.
COMMONWEALTH REIT
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands, except per share data)
Note 1. Basis of Presentation
The accompanying condensed consolidated financial statements of CommonWealth REIT and its subsidiaries, or the Company, 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, 2012, 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 years presentation.
The preparation of financial statements in conformity with GAAP requires us to make estimates and assumptions that affect reported amounts. Actual results could differ from those estimates. Significant estimates in the condensed consolidated financial statements include the allowance for doubtful accounts, purchase price allocations, useful lives of fixed assets and impairment of real estate and intangible assets.
On March 12, 2012, our then wholly owned subsidiary, Select Income REIT, completed an initial public offering of 9,200,000 of its common shares, or the SIR IPO. We refer to Select Income REIT and its consolidated subsidiaries as SIR. SIR is a real estate investment trust, or REIT. On July 2, 2013, SIR issued and sold to the public 10,500,000 of its common shares of beneficial interest in an underwritten public offering. Before this offering, our 22,000,000 common shares of SIR represented approximately 56.0% of SIRs outstanding common shares and SIR was one of our consolidated subsidiaries. As of September 30, 2013, we owned 22,000,000 SIR common shares, or approximately 44.2% of SIRs outstanding common shares. Since our investment in SIR is below 50% after this offering, effective July 2, 2013, we no longer consolidate our investment in SIR, but instead account for such investment under the equity method. See Note 6 and Note 15 for additional information regarding SIR.
Note 2. Recent Accounting Pronouncements
Effective January 2013, we adopted Financial Accounting Standards Board, or FASB, Accounting Standards Update No. 2013-02, Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income. This update is the culmination of the FASBs deliberation on reporting reclassification adjustments from accumulated other comprehensive income, or AOCI. This standard does not change the current requirements for reporting net income or other comprehensive income. However, it requires disclosure of amounts reclassified out of AOCI in their entirety, by component, on the face of the statement of operations or in the notes thereto. Amounts that are not required to be reclassified in their entirety to net income must be cross referenced to other disclosures that provide additional detail. This standard was effective prospectively for interim and annual reporting periods beginning after December 15, 2012. The implementation of this update did not cause any material changes to the presentation of our condensed consolidated financial statements.
COMMONWEALTH REIT
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(dollars in thousands, except per share data)
Note 3. Board of Trustees
On February 26, 2013, Corvex Management LP, or Corvex, Related Fund Management, LLC and certain of their affiliates, or together with Corvex, Corvex/Related, publicly disclosed their accumulation of the Companys common shares. Corvex/Related have since undertaken a series of actions in an effort to influence and control the Company, including publishing open letters to our Board of Trustees, announcing conditional, unfinanced purported offers to acquire all the common shares of the Company and running a purported consent solicitation seeking to remove, without cause, all of the members of our Board of Trustees. Corvex/Related unilaterally, publicly stated that they believed the record date for their purported consent solicitation was April 22, 2013 and solicited consents from our shareholders as of that date to their removal proposal. On June 21, 2013, Corvex delivered to the Company a letter and enclosed materials that it claimed were written consents from the Companys shareholders that effectuated the immediate removal of the Companys entire Board of Trustees.
The legal effectiveness of the Corvex/Related purported consent solicitation is the subject of legal proceedings before an arbitration panel. We believe that the Corvex/Related consent solicitation has no legal effect because, among other things, under our declaration of trust and bylaws, the power to set a record date for a consent solicitation rests with the Companys Board of Trustees and our Board of Trustees did not set such a record date for the Corvex/Related purported consent solicitation as the Corvex/Related request for a record date did not comply with requirements in our governing documents. Moreover, our Board of Trustees believes that the removal of all of our Trustees without cause and in one removal action conflicts with our Board of Trustees election to be subject to certain provisions of the Maryland Unsolicited Takeovers Act. On June 24, 2013, the Company responded to the June 21, 2013 letter from Corvex/Related pointing out that the legal effectiveness of the Corvex/Related consent solicitation is currently the subject of proceedings before an arbitration panel and that the Board of Trustees would continue to manage the Company unless and until the arbitration panel directs otherwise. An evidentiary hearing on the legal effectiveness of the Corvex/Related consent solicitation was held before the arbitration panel from October 7, 2013 through October 17, 2013, and the parties submitted post-hearing briefs on October 30, 2013. Our current expectation is that the arbitration panel will issue a ruling regarding these matters on or before November 29, 2013.
We believe that the Corvex/Related purported consent solicitation has no legal effect and to date, no court or arbitration panel has ruled that it is legally effective. However, if the arbitration panel determines that the Corvex/Related consent solicitation is legally effective and the entire Board of Trustees has been removed as a result of the Corvex/Related consent solicitation, such removal may, among other things, disrupt the Companys business and operations, give rise to preferred shareholder conversion rights and events of default under certain material agreements, affect our ability to pay dividends, borrow money and implement our business plan, and have other effects which may adversely affect us.
Note 4. Real Estate Properties
The information presented in this Note 4 excludes information related to SIR and its consolidated subsidiaries, unless the context indicates otherwise.
We did not make any acquisitions during the nine months ended September 30, 2013.
During the nine months ended September 30, 2013, we made improvements totaling $75,431 to our properties, including improvements made by SIR to its properties for the period that SIR was our consolidated subsidiary, which was until July 2, 2013.
Property Sales:
During the nine months ended September 30, 2013, we sold nine properties (27 buildings) with a combined 2,394,680 square feet and two land parcels for an aggregate sale price of $46,712, excluding closing costs. Details of these completed sales are as follows:
· In January 2013, we sold three suburban office and industrial properties (18 buildings) in suburbs of Detroit, MI with a combined 1,060,026 square feet for $10,250, excluding closing costs. In connection with the sale of these properties, we
COMMONWEALTH REIT
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(dollars in thousands, except per share data)
provided mortgage financing to the buyer, an unrelated third party, totaling $7,688 at 6.0% per annum and recognized a gain on sale of $1,277.
· As a result of an eminent domain taking in March 2013, we sold a land parcel adjacent to one of our central business district, or CBD, properties located in Boston, MA for $1,806, excluding closing costs, and recognized a gain on sale of $1,596.
· In April 2013, we sold a suburban property (one building) with 618,000 square feet for $830, excluding closing costs.
· In May 2013, we sold a suburban property (one building) with 57,250 square feet for $4,025, excluding closing costs.
· In June 2013, we sold a suburban property (two buildings) with a combined 356,045 square feet for an aggregate sale price of $16,300, excluding closing costs.
· Also in June 2013, we sold a suburban property (one building) with 30,105 square feet for $1,600, excluding closing costs, and recognized a gain on sale of $317.
· Also in June 2013, we sold a suburban property (one building) with 143,802 square feet for $5,250, excluding closing costs.
· Also in June 2013, we sold a parcel of land in Tukwila, WA for $2,551, excluding closing costs, and recognized a gain on sale of $1,765.
· In August 2013, we sold a suburban property (three buildings) with a combined 129,452 square feet for $4,100, excluding closing costs.
We classify all properties that meet the criteria outlined in the Property, Plant and Equipment Topic of the FASB Accounting Standards CodificationTM, or the Codification, as held for sale as such on our condensed consolidated balance sheets. As of December 31, 2012, we had one CBD property (one building) and 39 suburban properties (93 buildings) with a combined 6,673,851 square feet held for sale. As of September 30, 2013, we had four CBD properties (five buildings) and 72 suburban properties (172 buildings) with a combined 12,704,719 square feet held for sale. As of November 4, 2013, we have sold 29 of these properties (65 buildings) with a combined 4,201,777 square feet for an aggregate sale price of $111,400, excluding closing costs. In addition, as of November 4, 2013, we have two of these properties (two buildings) with a combined 77,394 square feet under agreement to sell for an aggregate sale price of $2,050, excluding closing costs. We expect to complete the sale of these two properties currently under agreement for sale by year end 2013 and the remaining 45 properties listed for sale by mid-year 2014; however, no assurance can be given that these properties will be sold in those time periods or at all, or what the ultimate terms of those sales may be. Results of operations for properties sold or held for sale are included in discontinued operations in our condensed consolidated statements of operations once the criteria for discontinued operations in the Presentation of Financial Statements Topic of the Codification are met. Summarized balance sheet information for all properties classified as held for sale and income statement information for properties held for sale or sold is as follows:
COMMONWEALTH REIT
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(dollars in thousands, except per share data)
Balance Sheets:
|
|
September 30, |
|
December 31, |
| ||
Real estate properties |
|
$ |
631,057 |
|
$ |
164,041 |
|
Acquired real estate leases |
|
9,416 |
|
453 |
| ||
Rents receivable |
|
16,941 |
|
2,791 |
| ||
Other assets, net |
|
20,836 |
|
4,547 |
| ||
Properties held for sale |
|
$ |
678,250 |
|
$ |
171,832 |
|
|
|
|
|
|
| ||
Mortgage notes payable, net |
|
$ |
20,127 |
|
$ |
|
|
Assumed real estate lease obligations |
|
2,328 |
|
21 |
| ||
Rent collected in advance |
|
4,202 |
|
854 |
| ||
Security deposits |
|
3,665 |
|
1,464 |
| ||
Liabilities related to properties held for sale |
|
$ |
30,322 |
|
$ |
2,339 |
|
Statements of Operations:
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
Rental income |
|
$ |
27,619 |
|
$ |
34,859 |
|
$ |
89,399 |
|
$ |
105,694 |
|
Operating expenses |
|
(17,417 |
) |
(20,572 |
) |
(54,226 |
) |
(59,533 |
) | ||||
Depreciation and amortization |
|
(8,157 |
) |
(11,084 |
) |
(24,289 |
) |
(33,717 |
) | ||||
General and administrative |
|
(1,761 |
) |
(2,027 |
) |
(5,553 |
) |
(6,076 |
) | ||||
Operating income |
|
284 |
|
1,176 |
|
5,331 |
|
6,368 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Interest and other income |
|
1 |
|
|
|
13 |
|
80 |
| ||||
Interest expense |
|
(313 |
) |
(402 |
) |
(954 |
) |
(1,557 |
) | ||||
(Loss) income from discontinued operations |
|
$ |
(28 |
) |
$ |
774 |
|
$ |
4,390 |
|
$ |
4,891 |
|
Note 5. 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, |
| ||
|
|
2013 |
|
2012 |
| ||
Total minimum lease payments receivable |
|
$ |
25,011 |
|
$ |
31,084 |
|
Estimated unguaranteed residual value of leased asset |
|
4,951 |
|
4,951 |
| ||
Unearned income |
|
(8,425 |
) |
(9,302 |
) | ||
Net investment in direct financing lease |
|
$ |
21,537 |
|
$ |
26,733 |
|
We monitor the payment history and credit profile of the tenant and have determined that no allowance for losses related to our direct financing lease was necessary at September 30, 2013 and December 31, 2012. Our direct financing lease has an expiration date in 2045.
COMMONWEALTH REIT
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(dollars in thousands, except per share data)
Note 6. Equity Investments
At September 30, 2013 and December 31, 2012, we had the following equity investments in SIR, Government Properties Income Trust, or GOV, and Affiliates Insurance Company, or 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, |
| ||||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||||
SIR |
|
44.2 |
% |
Consolidated |
|
$ |
511,473 |
|
$ |
|
|
$ |
10,428 |
|
$ |
|
|
$ |
10,428 |
|
$ |
|
|
GOV |
|
|
% |
18.2 |
% |
|
|
173,452 |
|
|
|
2,638 |
|
4,111 |
|
8,231 |
| ||||||
AIC |
|
12.5 |
% |
25.0 |
% |
5,781 |
|
11,259 |
|
64 |
|
230 |
|
374 |
|
424 |
| ||||||
|
|
|
|
|
|
$ |
517,254 |
|
$ |
184,711 |
|
$ |
10,492 |
|
$ |
2,868 |
|
$ |
14,913 |
|
$ |
8,655 |
|
At September 30, 2013, we owned 22,000,000, or approximately 44.2%, of the common shares of beneficial interest of SIR, with a carrying value of $511,473 and a market value, based on quoted market prices, of $567,600 ($25.80 per share). SIR is a REIT that is primarily focused on owning and investing in net leased, single tenant properties and was one of our consolidated subsidiaries until July 2, 2013. On July 2, 2013, SIR issued and sold to the public 10,500,000 of its common shares for $28.25 per common share. Prior to the completion of this offering, our 22,000,000 common shares of SIR represented approximately 56.0% of SIRs outstanding common shares, and SIR was one of our consolidated subsidiaries. Following the completion of this offering, our 22,000,000 common shares of SIR represented approximately 44.2% of SIRs outstanding common shares and SIR ceased to be our consolidated subsidiary. Accordingly, since the completion of this offering on July 2, 2013, we no longer consolidate our investment in SIR, but instead account for such investment under the equity method. Under the equity method, we record our percentage share of net earnings of SIR in our condensed consolidated statements of operations. Prior to July 2, 2013, the operating results and investments of SIR were included in our consolidated results of operations and financial position. On July 2, 2013, our share of the underlying equity of SIR exceeded our carrying value by $17,590. As required under GAAP, we are amortizing this difference to equity in earnings of investees over a 27 year period, which approximates the average remaining useful lives of the buildings owned by SIR as of July 2, 2013. If we determine there is an other than temporary decline in the fair value of this investment, we would record a charge to earnings. See Note 1 and Note 15 for additional information regarding SIR.
Since July 2, 2013, we received cash distributions from SIR totaling $9,680.
The following summarized financial data of SIR is as reported in SIRs Quarterly Report on Form 10-Q for the period ended September 30, 2013, or the SIR Quarterly Report. References in our financial statements to the SIR Quarterly Report are included as references to the source of the data only, and the information in the SIR Quarterly Report is not incorporated by reference into our financial statements.
COMMONWEALTH REIT
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(dollars in thousands, except per share data)
Condensed Consolidated Balance Sheets:
|
|
September 30, |
|
December 31, |
| ||
|
|
2013 |
|
2012 |
| ||
Real estate properties, net |
|
$ |
1,510,338 |
|
$ |
1,249,081 |
|
Acquired real estate leases, net |
|
114,937 |
|
95,248 |
| ||
Cash and cash equivalents |
|
14,540 |
|
20,373 |
| ||
Rents receivable, net |
|
52,174 |
|
38,885 |
| ||
Other assets, net |
|
23,162 |
|
27,065 |
| ||
Total assets |
|
$ |
1,715,151 |
|
$ |
1,430,652 |
|
|
|
|
|
|
| ||
Revolving credit facility |
|
$ |
80,000 |
|
$ |
95,000 |
|
Term loan |
|
350,000 |
|
350,000 |
| ||
Mortgage notes payable |
|
27,309 |
|
27,778 |
| ||
Assumed real estate lease obligations, net |
|
19,317 |
|
20,434 |
| ||
Other liabilities |
|
40,999 |
|
37,257 |
| ||
Shareholders equity |
|
1,197,526 |
|
900,183 |
| ||
Total liabilities and shareholders equity |
|
$ |
1,715,151 |
|
1,430,652 |
|
Condensed Consolidated Statements of Income:
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
Total revenues |
|
$ |
48,584 |
|
$ |
30,878 |
|
$ |
138,390 |
|
$ |
86,385 |
|
Operating expenses |
|
(9,287 |
) |
(5,710 |
) |
(26,172 |
) |
(16,828 |
) | ||||
Depreciation and amortization |
|
(8,485 |
) |
(3,888 |
) |
(22,445 |
) |
(9,682 |
) | ||||
Acquisition related costs |
|
(790 |
) |
(583 |
) |
(1,479 |
) |
(1,258 |
) | ||||
General and administrative |
|
(3,208 |
) |
(2,626 |
) |
(8,884 |
) |
(5,664 |
) | ||||
Operating income |
|
26,814 |
|
18,071 |
|
79,410 |
|
52,953 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Interest expense |
|
(3,232 |
) |
(2,467 |
) |
(10,484 |
) |
(4,436 |
) | ||||
Equity in earnings of an investee |
|
64 |
|
115 |
|
219 |
|
189 |
| ||||
Income before income tax expense |
|
23,646 |
|
15,719 |
|
69,145 |
|
48,706 |
| ||||
Income tax expense |
|
(52 |
) |
|
|
(132 |
) |
|
| ||||
Net income |
|
$ |
23,594 |
|
$ |
15,719 |
|
$ |
69,013 |
|
$ |
48,706 |
|
|
|
|
|
|
|
|
|
|
| ||||
Weighted average common shares outstanding |
|
49,686 |
|
31,206 |
|
42,790 |
|
25,226 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net income per common share |
|
$ |
0.47 |
|
$ |
0.50 |
|
$ |
1.61 |
|
$ |
1.93 |
|
On March 15, 2013, we sold all 9,950,000 common shares that we owned of GOV in a public offering for $25.20 per common share, raising gross proceeds of $250,740 ($239,576 after deducting underwriters discounts and commissions and expenses). We recognized a gain on this sale of an equity investment of $66,293 as a result of the per share sales price of this transaction being above our per share carrying value. 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 in June 2009 when it became a separate public entity.
During the nine months ended September 30, 2013 and 2012, we received cash distributions from GOV totaling $4,279 and $12,537, respectively.
As of September 30, 2013, we have invested $5,209 in AIC, an insurance company owned in equal proportion by us, Reit Management & Research LLC, our business and property manager, or RMR, GOV, SIR and four other companies to which RMR provides management services. At September 30, 2013, we owned 12.5% of AIC with a carrying value of $5,781. For the period that
COMMONWEALTH REIT
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(dollars in thousands, except per share data)
SIR was both a shareholder of AIC and our consolidated subsidiary, from May 2012 until July 2, 2013, our condensed consolidated financial statements also include SIRs equity investment in AIC. We and SIR use the equity method to account for our and SIRs investment in AIC because we and SIR believe that we each have significant influence over AIC because all of our Trustees and all of SIRs trustees are also directors of AIC. Following our deconsolidating SIR, we continue to account for our investment in AIC under the equity method, as we continue to believe we have significant influence over AIC for the same reason. Under the equity method, we record our and our percentage share of SIRs percentage share of net earnings from AIC in our condensed consolidated statements of operations. If we determine there is an other than temporary decline in the fair value of this investment, we would record a charge to earnings. In evaluating the fair value of this investment, we have considered, among other things, the assets and liabilities held by AIC, AICs overall financial condition and the financial condition and prospects for AICs insurance business. See Note 15 for additional information about our investment in AIC.
Note 7. Real Estate Mortgages Receivable
We provided mortgage financing totaling $7,688 at 6.0% per annum in connection with three suburban office and industrial properties (18 buildings) sold in January 2013. This real estate mortgage requires monthly interest payments and matures on January 24, 2023. In addition, in September 2013, another borrower prepaid to us in full a $1,000 real estate mortgage that was scheduled to mature on July 1, 2017. As of September 30, 2013 and December 31, 2012, we had total real estate mortgages receivable with an aggregate carrying value of $8,107 and $1,419, respectively, included in other assets in our condensed consolidated balance sheets.
Note 8. Shareholders Equity
The following is a reconciliation of changes in shareholders equity for the nine months ended September 30, 2013:
|
|
Shareholders |
|
Shareholders |
|
|
| |||
|
|
Equity |
|
Equity |
|
|
| |||
|
|
Attributable to |
|
Attributable to |
|
Total |
| |||
|
|
CommonWealth |
|
Noncontrolling |
|
Shareholders |
| |||
|
|
REIT |
|
Interest |
|
Equity |
| |||
Balances at December 31, 2012 |
|
$ |
3,105,428 |
|
$ |
396,040 |
|
$ |
3,501,468 |
|
Net (loss) income |
|
(171,759 |
) |
20,093 |
|
(151,666 |
) | |||
|
|
|
|
|
|
|
| |||
Other comprehensive income (loss): |
|
|
|
|
|
|
| |||
Unrealized gain on derivative instruments |
|
4,011 |
|
|
|
4,011 |
| |||
Foreign currency translation adjustments |
|
(31,393 |
) |
|
|
(31,393 |
) | |||
Equity in unrealized loss of an investee |
|
(113 |
) |
(36 |
) |
(149 |
) | |||
Total comprehensive (loss) income |
|
(199,254 |
) |
20,057 |
|
(179,197 |
) | |||
|
|
|
|
|
|
|
| |||
Issuance of common shares, net |
|
626,851 |
|
(42 |
) |
626,809 |
| |||
Share grants |
|
1,567 |
|
252 |
|
1,819 |
| |||
Distributions |
|
(113,559 |
) |
(14,863 |
) |
(128,422 |
) | |||
Deconsolidation of a subsidiary |
|
|
|
(401,444 |
) |
(401,444 |
) | |||
Balances at September 30, 2013 |
|
$ |
3,421,033 |
|
$ |
|
|
$ |
3,421,033 |
|
Common Share Issuances by CWH:
In March 2013, we issued 34,500,000 common shares (including 4,500,000 common shares sold pursuant to the underwriters option to purchase additional shares) in a public offering for $19.00 per common share, raising gross proceeds of $655,500 ($626,904 after deducting underwriters discounts and commissions and expenses). Net proceeds from this offering were used to repay indebtedness, including amounts borrowed under our revolving credit facility and to fund, in part, the purchase of the senior notes that were tendered in the tender offer discussed in Note 10.
COMMONWEALTH REIT
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(dollars in thousands, except per share data)
On May 14, 2013, we granted 2,000 common shares of beneficial interest, par value $0.01 per share, valued at $20.13 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 Trustees as part of their annual compensation.
On September 13, 2013, pursuant to our equity compensation plan, we granted an aggregate of 73,450 common shares, which were valued at $23.72 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.
Common and Preferred Share Distributions:
On each of February 15, 2013, May 15, 2013, and August 15, 2013, we paid quarterly distributions on our series D preferred shares of $0.4063 per share, or $6,167, and quarterly distributions on our series E preferred shares of $0.4531 per share, or $4,984, both of which were paid to shareholders of record as of February 1, 2013, May 1, 2013, and August 1, 2013, respectively.
On February 21, 2013, we paid a quarterly distribution on our common shares of $0.25 per share, or $20,951, to shareholders of record on January 22, 2013. On May 22, 2013, we paid a quarterly distribution on our common shares of $0.25 per share, or $29,576, to shareholders of record on April 23, 2013. On August 23, 2013, we paid a quarterly distribution on our common shares of $0.25 per share, or $29,579, to shareholders of record on July 26, 2013.
In October 2013, we declared a distribution of $0.25 per common share, or approximately $29,600, which we expect to pay on or about November 22, 2013 to shareholders of record on October 25, 2013. We also announced in October 2013 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, 2013 to our preferred shareholders of record as of November 1, 2013.
Our revolving credit facility agreement and term loan agreement contain a number of financial and other covenants, including a covenant which restricts our ability to make distributions under certain circumstances. See Note 10 for additional information about our revolving credit facility agreement and term loan agreement.
COMMONWEALTH REIT
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(dollars in thousands, except per share data)
Note 9. Cumulative Other Comprehensive (Loss) Income
The following table presents a roll forward of amounts recognized in cumulative other comprehensive (loss) income by component for the three and nine months ended September 30, 2013:
|
|
Three Months Ended September 30, 2013 |
| ||||||||||
|
|
Unrealized |
|
Foreign |
|
Equity in |
|
|
| ||||
|
|
Gain (Loss) |
|
Currency |
|
Unrealized |
|
|
| ||||
|
|
on Derivative |
|
Translation |
|
Gain (Loss) of |
|
|
| ||||
|
|
Instruments |
|
Adjustments |
|
an Investee |
|
Total |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Balances as of June 30, 2013 |
|
$ |
(12,791 |
) |
$ |
(19,777 |
) |
$ |
(8 |
) |
$ |
(32,576 |
) |
|
|
|
|
|
|
|
|
|
| ||||
Other comprehensive income (loss) before reclassifications |
|
(1,087 |
) |
5,455 |
|
13 |
|
4,381 |
| ||||
Amounts reclassified from cumulative other comprehensive income (loss) to net (loss) income |
|
1,265 |
|
|
|
|
|
1,265 |
| ||||
Net current period other comprehensive income |
|
178 |
|
5,455 |
|
13 |
|
5,646 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Balances as of September 30, 2013 |
|
$ |
(12,613 |
) |
$ |
(14,322 |
) |
$ |
5 |
|
$ |
(26,930 |
) |
|
|
Nine Months Ended September 30, 2013 |
| ||||||||||
|
|
Unrealized |
|
Foreign |
|
Equity in |
|
|
| ||||
|
|
Gain (Loss) |
|
Currency |
|
Unrealized |
|
|
| ||||
|
|
on Derivative |
|
Translation |
|
Gain (Loss) of |
|
|
| ||||
|
|
Instruments |
|
Adjustments |
|
an Investee |
|
Total |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Balances as of December 31, 2012 |
|
$ |
(16,624 |
) |
$ |
17,071 |
|
$ |
118 |
|
$ |
565 |
|
|
|
|
|
|
|
|
|
|
| ||||
Other comprehensive income (loss) before reclassifications |
|
274 |
|
(31,393 |
) |
(96 |
) |
(31,215 |
) | ||||
Amounts reclassified from cumulative other comprehensive income (loss) to net (loss) income |
|
3,737 |
|
|
|
(17 |
) |
3,720 |
| ||||
Net current period other comprehensive income (loss) |
|
4,011 |
|
(31,393 |
) |
(113 |
) |
(27,495 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Balances as of September 30, 2013 |
|
$ |
(12,613 |
) |
$ |
(14,322 |
) |
$ |
5 |
|
$ |
(26,930 |
) |
COMMONWEALTH REIT
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(dollars in thousands, except per share data)
The following table presents reclassifications out of cumulative other comprehensive income (loss) for the three and nine months ended September 30, 2013:
Three Months Ended September 30, 2013 |
| |||||
|
|
|
|
|
| |
|
|
Amounts Reclassified from |
|
|
| |
Details about Cumulative Other |
|
Cumulative Other Comprehensive |
|
Affected Line Items in the |
| |
Comprehensive Income (Loss) Components |
|
Income (Loss) to Net (Loss) Income |
|
Statement of Operations |
| |
|
|
|
|
|
| |
Interest rate swap contracts |
|
$ |
1,265 |
|
Interest expense |
|
|
|
|
|
|
| |
Unrealized gains and losses on available for sale securities |
|
|
|
Equity in earnings of investees |
| |
|
|
$ |
1,265 |
|
|
|
Nine Months Ended September 30, 2013 |
| |||||
|
|
|
|
|
| |
|
|
Amounts Reclassified from |
|
|
| |
Details about Cumulative Other |
|
Cumulative Other Comprehensive |
|
Affected Line Items in the |
| |
Comprehensive Income (Loss) Components |
|
Income (Loss) to Net (Loss) Income |
|
Statement of Operations |
| |
|
|
|
|
|
| |
Interest rate swap contracts |
|
$ |
3,737 |
|
Interest expense |
|
|
|
|
|
|
| |
Unrealized gains and losses on available for sale securities |
|
(17 |
) |
Equity in earnings of investees |
| |
|
|
$ |
3,720 |
|
|
|
COMMONWEALTH REIT
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(dollars in thousands, except per share data)
Note 10. Indebtedness
Indebtedness information in this Note 10 excludes information related to SIR and its consolidated subsidiaries.
Prepayments:
In March 2013, we purchased a total of $670,295 of the outstanding principal amount of the following senior notes for $726,151, excluding transaction costs, pursuant to a tender offer:
Senior Note |
|
Principal |
|
Purchase |
| ||
5.75% Senior Notes due February 15, 2014 |
|
$ |
145,612 |
|
$ |
148,746 |
|
6.40% Senior Notes due February 15, 2015 |
|
152,560 |
|
164,140 |
| ||
5.75% Senior Notes due November 1, 2015 |
|
111,227 |
|
121,047 |
| ||
6.25% Senior Notes due August 15, 2016 |
|
260,896 |
|
292,218 |
| ||
|
|
$ |
670,295 |
|
$ |
726,151 |
|
In connection with the purchase of these senior notes, we recognized a combined loss on early extinguishment of debt totaling $60,027, which includes the write off of unamortized discounts and deferred financing fees and expenses.
In October 2013, we prepaid at par all $99,043 of our 5.75% unsecured senior notes due 2014, using borrowings under our revolving credit facility.
Unsecured Revolving Credit Facility and Unsecured Term Loan:
We have a $750,000 unsecured revolving credit facility that is available for general business purposes, including acquisitions. The maturity date of our revolving credit facility is October 19, 2015 and, subject to the payment of an extension fee and meeting certain other conditions, includes an option for us to extend the stated maturity date of our revolving credit facility by one year to October 19, 2016. In addition, 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 premium, which was 150 basis points as of September 30, 2013. We also pay a facility fee of 35 basis points per annum on the total amount of lending commitments under our revolving credit facility. Both the interest rate premium and the facility fee are subject to adjustment based upon changes to our credit ratings. As of September 30, 2013, the interest rate payable on borrowings under our revolving credit facility was 1.7%. The weighted average interest rate for borrowings under our revolving credit facility was 1.7% for both the three and nine months ended September 30, 2013, and 1.5% for both the three and nine months ended September 30, 2012. As of September 30, 2013, we had $235,000 outstanding and $515,000 available under our revolving credit facility.
We also have a $500,000 unsecured term loan that matures in December 2016 and is prepayable without penalty at any time. 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 a rate of LIBOR plus a premium, which was 185 basis points as of September 30, 2013. The interest rate premium is subject to adjustment based upon changes to our credit ratings. As of September 30, 2013, the interest rate for the amount outstanding under our term loan was 2.0%. The weighted average interest rate for the amount outstanding under our term loan was 2.0% and 2.1% for the three and nine months ended September 30, 2013, respectively, and 1.8% for both the three and nine months ended September 30, 2012.
Lenders under our revolving credit facility agreement and our term loan agreement may accelerate payment of all amounts due thereunder upon the occurrence and continuation of certain events of default, including a change of control of us and the termination of our business management or property management agreements with RMR. As stated in Note 3 above, we believe that the Corvex/Related consent solicitation has no legal effect. However, if the arbitration panel determines that the Corvex/Related consent solicitation is legally effective and our entire Board of Trustees has been removed, such removal would constitute an event of default under our revolving credit facility and term loan agreements, giving either the administrative agent or the lenders with a majority in amount under each such agreement the right to accelerate payment of all amounts we may owe under such agreement. Such event may also constitute an event of default under certain of our mortgage loans. On
COMMONWEALTH REIT
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(dollars in thousands, except per share data)
June 19, 2013, Corvex/Related filed with the SEC a public statement indicating that in the event our Board of Trustees is removed as a result of the Corvex/Related consent solicitation, they will offer to buy 51% of the debt outstanding under our revolving credit facility and term loan agreements at par value to prevent the acceleration of such loans. However, waivers of defaults under our revolving credit facility and term loan agreements require the approval of two thirds of our lenders by amount. We provide no assurance that, in such event, Corvex/Related will be successful in buying any of our outstanding debts or credit commitments or in preventing the acceleration of these loans.
Credit Facility and Term Loan Debt Covenants:
Our public debt indentures and related supplements, our revolving credit facility agreement and our term loan agreement contain a number of financial and other covenants, including covenants that restrict our ability to incur indebtedness or to make distributions under certain circumstances and require us to maintain financial ratios and a minimum net worth. At September 30, 2013, we believe we were in compliance with all of our respective covenants under our public debt indentures, our revolving credit facility and our term loan agreements.
Mortgage Debt:
At September 30, 2013, 14 of our continuing properties (19 buildings) costing $1,269,286 with an aggregate net book value of $1,116,162 secured mortgage notes totaling $925,120 (including net premiums and discounts) maturing from 2014 through 2026. In addition, we had mortgage debt secured by two properties (three buildings) classified as held for sale totaling $20,127 (including net premiums and discounts).
Note 11. 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 a sufficient amount of 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. Our provision for income taxes for the three and nine months ended September 30, 2013 and 2012 consists of the following:
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
Current: |
|
|
|
|
|
|
|
|
| ||||
State |
|
$ |
123 |
|
$ |
130 |
|
$ |
448 |
|
$ |
379 |
|
Foreign |
|
561 |
|
|
|
1,943 |
|
|
| ||||
|
|
684 |
|
130 |
|
2,391 |
|
379 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Deferred: |
|
|
|
|
|
|
|
|
| ||||
Foreign |
|
101 |
|
1,192 |
|
136 |
|
1,527 |
| ||||
|
|
101 |
|
1,192 |
|
136 |
|
1,527 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Income tax provision |
|
$ |
785 |
|
$ |
1,322 |
|
$ |
2,527 |
|
$ |
1,906 |
|
At September 30, 2013 and December 31, 2012, we had deferred tax assets of $1,926 and $2,329, respectively, and deferred tax liabilities of $3,242 and $3,643, respectively, which primarily related to different carrying amounts for financial reporting and for Australian income tax purposes related to our properties and operations in Australia. 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 $536 and $598 as of September 30, 2013 and December 31, 2012, respectively.
COMMONWEALTH REIT
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(dollars in thousands, except per share data)
Note 12. Fair Value of Assets and Liabilities
The table below presents certain of our assets and liabilities measured at fair value during 2013, 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 swap contracts(1) |
|
$ |
(12,613 |
) |
$ |
|
|
$ |
(12,613 |
) |
$ |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Non-Recurring Fair Value Measurements: |
|
|
|
|
|
|
|
|
| ||||
Properties held for sale(2) |
|
$ |
494,713 |
|
$ |
|
|
$ |
|
|
$ |
494,713 |
|
(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, 2013, 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.
(2) As of September 30, 2013, we recorded a net loss on asset impairment totaling $223,192 for three of our CBD properties (four buildings) and 43 of our suburban properties (97 buildings) to reduce the aggregate carrying value of these properties from $717,905 to their estimated fair value less costs to sell of $494,713. All of these properties were classified as held for sale as of September 30, 2013. We used broker information, including recent purchase offers and comparable sales (level 3 inputs), in determining the fair value of these properties. The valuation techniques and significant unobservable inputs used for our level 3 fair value measurements at September 30, 2013 were as follows:
Description |
|
Fair Value at |
|
Valuation |
|
Unobservable Inputs |
|
Range |
| |
Properties held for sale for which we recognized impairment losses |
|
$ |
36,373 |
|
Purchase Offers |
|
N/A |
|
N/A |
|
Properties held for sale for which we recognized impairment losses |
|
$ |
458,340 |
|
Discounted cash flows and comparable sales |
|
Discount rate |
|
9% - 12% |
|
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 we currently manage by using derivative instruments is a part of our interest rate risk. Although we have not done so as of September 30, 2013, 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
COMMONWEALTH REIT
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(dollars in thousands, except per share data)
interest rate risk exposure on $173,664 of mortgage debt due 2019, which require interest at a premium 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 $178 and $4,011 during the three and nine months ended September 30, 2013, respectively, based primarily on changes in market interest rates. 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 market interest rates. As of September 30, 2013 and December 31, 2012, the fair value of these derivative instruments included in accounts payable and accrued expenses and cumulative other comprehensive (loss) income in our condensed consolidated balance sheets totaled ($12,613) and ($16,624), respectively. We may enter additional interest rate swaps or hedge agreements to manage some of our additional interest rate risk associated with our floating rate borrowings. The table below presents the effects of our interest rate derivatives in our condensed consolidated statements of operations and condensed consolidated statements of comprehensive (loss) income for the three and nine months ended September 30, 2013 and 2012:
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
Balance at beginning of period |
|
$ |
(12,791 |
) |
$ |
(18,237 |
) |
$ |
(16,624 |
) |
$ |
(15,796 |
) |
Amount of income (loss) recognized in cumulative other comprehensive (loss) income |
|
(1,087 |
) |
(782 |
) |
274 |
|
(5,673 |
) | ||||
Amount of loss reclassified from cumulative other comprehensive (loss) income into interest expense |
|
1,265 |
|
1,236 |
|
3,737 |
|
3,686 |
| ||||
Unrealized gain (loss) on derivative instruments |
|
178 |
|
454 |
|
4,011 |
|
(1,987 |
) | ||||
Balance at end of period |
|
$ |
(12,613 |
) |
$ |
(17,783 |
) |
$ |
(12,613 |
) |
$ |
(17,783 |
) |
Over the next 12 months, we estimate that approximately $4,854 will be reclassified from cumulative other comprehensive income as an increase to interest expense.
In addition to the assets and liabilities described in the above table, our financial instruments include our cash and cash equivalents, rents receivable, investment in direct financing lease receivable, real estate mortgages receivable, restricted cash, revolving credit facility, 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, 2013 and December 31, 2012, the fair values of these additional financial instruments were not materially different from their carrying values, except as follows:
|
|
September 30, 2013 |
|
December 31, 2012 |
| ||||||||
|
|
Carrying |
|
Fair |
|
Carrying |
|
Fair |
| ||||
|
|
Amount |
|
Value |
|
Amount |
|
Value |
| ||||
Senior notes and mortgage notes payable |
|
$ |
2,206,157 |
|
$ |
2,314,308 |
|
$ |
2,932,951 |
|
$ |
3,181,522 |
|
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, 2013, no single tenant of ours is 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.
COMMONWEALTH REIT
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(dollars in thousands, except per share data)
Note 13. Earnings Per Common Share
Assuming no fundamental change (as described below) has occurred, as of September 30, 2013, we had 15,180,000 shares of series D cumulative convertible preferred shares that were convertible into 7,298,165 of our common shares and 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.
As stated in Note 3 above, we believe that the Corvex/Related consent solicitation has no legal effect. However, if the arbitration panel determines that the Corvex/Related consent solicitation is legally effective and our entire Board of Trustees has been removed, such removal would constitute a fundamental change under our 6.5% series D cumulative convertible preferred shares giving holders of such shares the option to convert these shares into common shares at a ratio based on 98% of the average closing market price for a period before such removal is effective unless we repurchase these shares for their par value plus accrued and unpaid distributions. The issuance of such a large number of common shares as a result of the exercise of this conversion right after a fundamental change may have a dilutive effect on income from continuing operations attributable to CommonWealth REIT common shareholders per share.
Note 14. Segment Information
Our primary business is the ownership and operation of a nationwide portfolio of office properties. We account for each of our individual properties as a separate operating segment. We have aggregated our separate operating segments into two reportable segments based on our primary method of internal reporting: CBD properties and suburban properties. All of our CBD properties and more than 90% of our suburban properties are office properties. As a result of our deconsolidation of SIR, we no longer include industrial and other among our reportable segments. Each of our reportable segments includes properties with similar operating and economic characteristics that are subject to unique supply and demand conditions. Geographic regions described in our Quarterly Report on Form 10-Q for the period ended June 30, 2013 were eliminated primarily because one of these regions included properties owned primarily by SIR which are no longer included in our consolidated financial statements as of September 30, 2013, and the remaining two regions no longer represent a meaningful portion of our consolidated portfolio. See Note 6 for financial information relating to SIR. Our operating segments (i.e., our individual properties) are managed and operated consistently in accordance with our standard operating procedures, and our management responsibilities do not vary significantly from location to location based on the size of the property or geographic location within each primary reporting segment. We use property net operating income, or NOI, to evaluate the performance of our operating segments. We define NOI as income from our real estate including lease termination fees received from tenants less our property operating expenses, which expenses include property marketing costs. NOI excludes amortization of capitalized tenant improvement costs and leasing commissions.
As of September 30, 2013, we owned 38 CBD properties (51 buildings) and 90 suburban properties (184 buildings), excluding properties classified as held for sale. Prior periods have been restated to reflect one CBD property (one building) and 39 suburban properties (93 buildings) reclassified to discontinued operations from continuing operations as of December 31, 2012, three properties (three buildings) reclassified from our suburban properties segment to our CBD properties segment as of March 31, 2013, and three CBD properties (four buildings) and 42 suburban properties (106 buildings) reclassified to discontinued operations from continuing operations as of September 30, 2013.
Property level information by operating segment as of September 30, 2013 and for the three and nine months ended September 30, 2013 and 2012, is as follows:
COMMONWEALTH REIT
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(dollars in thousands, except per share data)
|
|
As of September 30, |
| ||
|
|
2013 |
|
2012 |
|
Square feet (in thousands): |
|
|
|
|
|
CBD properties |
|
20,930 |
|
20,166 |
|
Suburban properties |
|
17,965 |
|
41,567 |
|
Total properties |
|
38,895 |
|
61,733 |
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
Rental income: |
|
|
|
|
|
|
|
|
| ||||
CBD properties |
|
$ |
136,228 |
|
$ |
130,193 |
|
$ |
413,550 |
|
$ |
383,245 |
|
Suburban properties |
|
65,513 |
|
96,609 |
|
285,657 |
|
279,342 |
| ||||
Total properties |
|
$ |
201,741 |
|
$ |
226,802 |
|
$ |
699,207 |
|
$ |
662,587 |
|
|
|
|
|
|
|
|
|
|
| ||||
NOI: |
|
|
|
|
|
|
|
|
| ||||
CBD properties |
|
$ |
68,663 |
|
$ |
70,208 |
|
$ |
220,182 |
|
$ |
210,250 |
|
Suburban properties |
|
38,446 |
|
64,589 |
|
191,375 |
|
187,110 |
| ||||
Total properties |
|
$ |
107,109 |
|
$ |
134,797 |
|
$ |
411,557 |
|
$ |
397,360 |
|
As of September 30, 2013, our investment in CBD properties and suburban properties, net of accumulated depreciation, excluding properties classified as held for sale, was $2,999,964 and $1,757,074, respectively, including $149,075 of CBD properties and $92,956 of suburban properties located in Australia.
The following table includes the reconciliation of NOI to net (loss) income, the most directly comparable financial measure under GAAP reported in our condensed consolidated financial statements. We consider NOI to be an appropriate supplemental measure to net (loss) income because it may help both investors and management to understand the operations of our properties. We use NOI internally to evaluate individual, regional and company wide property level performance, and we believe that NOI provides useful information to investors regarding our results of operations because it reflects only those income and expense items that are incurred at the property level and may facilitate comparisons of our operating performance between periods and with other REITs. The calculation of NOI excludes certain components of net (loss) income in order to provide results that are more closely related to our properties results of operations. NOI does not represent cash generated by operating activities in accordance with GAAP and should not be considered as an alternative to net (loss) income, net (loss) income attributable to CommonWealth REIT, net (loss) income available for CommonWealth REIT common shareholders, operating income or cash flow from operating activities, determined in accordance with GAAP, or as an indicator of our financial performance or liquidity, nor is this measure necessarily indicative of sufficient cash flow to fund all of our needs. This measure should be considered in conjunction with net (loss) income, net (loss) income attributable to CommonWealth REIT, net (loss) income available for CommonWealth REIT common shareholders, operating income and cash flow from operating activities as presented in our condensed consolidated statements of operations, condensed consolidated statements of comprehensive (loss) income and condensed consolidated statements of cash flows. Other REITs and real estate companies may calculate NOI differently than we do. A reconciliation of NOI to net (loss) income for the three and nine months ended September 30, 2013 and 2012 is as follows:
COMMONWEALTH REIT
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(dollars in thousands, except per share data)
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
Rental income |
|
$ |
201,741 |
|
$ |
226,802 |
|
$ |
699,207 |
|
$ |
662,587 |
|
Operating expenses |
|
(94,632 |
) |
(92,005 |
) |
(287,650 |
) |
(265,227 |
) | ||||
NOI |
|
$ |
107,109 |
|
$ |
134,797 |
|
$ |
411,557 |
|
$ |
397,360 |
|
|
|
|
|
|
|
|
|
|
| ||||
NOI |
|
$ |
107,109 |
|
$ |
134,797 |
|
$ |
411,557 |
|
$ |
397,360 |
|
Depreciation and amortization |
|
(52,150 |
) |
(52,353 |
) |
(169,930 |
) |
(154,623 |
) | ||||
General and administrative |
|
(25,069 |
) |
(12,565 |
) |
(61,445 |
) |
(34,190 |
) | ||||
Acquisition related costs |
|
436 |
|
(1,066 |
) |
(337 |
) |
(5,002 |
) | ||||
Operating income |
|
30,326 |
|
68,813 |
|
179,845 |
|
203,545 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Interest and other income |
|
227 |
|
399 |
|
931 |
|
1,020 |
| ||||
Interest expense |
|
(39,359 |
) |
(50,736 |
) |
(134,824 |
) |
(148,924 |
) | ||||
Loss on early extinguishment of debt |
|
|
|
(220 |
) |
(60,027 |
) |
(287 |
) | ||||
Equity in earnings of investees |
|
10,492 |
|
2,868 |
|
14,913 |
|
8,655 |
| ||||
Gain on sale of equity investment |
|
|
|
|
|
66,293 |
|
|
| ||||
Income from continuing operations before income tax expense |
|
1,686 |
|
21,124 |
|
67,131 |
|
64,009 |
| ||||
Income tax expense |
|
(785 |
) |
(1,322 |
) |
(2,527 |
) |
(1,906 |
) | ||||
Income from continuing operations |
|
901 |
|
19,802 |
|
64,604 |
|
62,103 |
| ||||
(Loss) income from discontinued operations |
|
(28 |
) |
774 |
|
4,390 |
|
4,891 |
| ||||
Loss on asset impairment from discontinued operations |
|
(217,080 |
) |
|
|
(225,615 |
) |
|
| ||||
Loss on early extinguishment of debt from discontinued operations |
|
|
|
|
|
|
|
(1,608 |
) | ||||
Net gain on sale of properties from discontinued operations |
|
|
|
1,689 |
|
3,359 |
|
2,039 |
| ||||
(Loss) income before gain on sale of properties |
|
(216,207 |
) |
22,265 |
|
(153,262 |
) |
67,425 |
| ||||
Gain on sale of properties |
|