ATLANTA--(BUSINESS WIRE)--
Columbia Property Trust, Inc. (the “Company”) (NYSE: CXP), one of the
nation’s largest office REITs, reported financial results today for the
third quarter and nine months ended September 30, 2013.
Recent Highlights:
-
Listed shares of common stock on New York Stock Exchange on October
10, 2013
-
Closed sale of 18 properties for gross sales price of $521.5 million
on November 5, 2013
-
Improved borrowing terms on $950 million of unsecured bank debt
-
Delivered Normalized FFO of $0.53 per diluted share for the third
quarter of 2013, up 4% from the prior-year period, and AFFO of $0.38
per diluted share for the third quarter of 2013, up 52% from the
prior-year period
-
Reduced the dividend, effective with the fourth quarter to an
annualized rate of $1.20 per share
“The third quarter results are in line with the strong second half we’ve
anticipated. Our team has achieved significant leasing success, leading
to extended lease maturities and sustained high occupancy levels. We’ve
also taken important steps to reduce borrowing costs through debt
restructuring, and to provide liquidity for shareholders through our
recent listing on the NYSE,” noted Nelson Mills, President, CEO and
Director of Columbia Property Trust. “We expect to create growth in
income and share value by recycling a substantial portion of our
investment capital into assets with better potential for performance and
growth, and by continuing to proactively and assertively renew or
replace leases on beneficial terms. We’ve already demonstrated the
benefit of these strategies with the performance of our portfolio during
the quarter.
“We’re off to a great start in the fourth quarter with the completion of
our 18-property disposition earlier this month. Including this
disposition, we have reduced our number of markets from 31 to 16 since
early 2012, an important part of our strategy to improve operational
focus and concentration in key markets. The $500 million in net proceeds
from this sale, along with our already strong balance sheet, should
position us well for the continued execution of our strategy for growth.
”
Capital Markets Activity:
-
In August, we amended our $500 million unsecured revolving credit
facility by reducing the interest rate by 50 basis points, extending
the maturity date by 27 months, with a one-year extension option, and
providing an accordion feature that allows the company to increase
borrowings up to an aggregate amount of $800 million, subject to
certain conditions.
-
In August, we also amended our $450 million unsecured term loan by
reducing the interest rate by 35 basis points, adding a one-year
extension option, and providing an accordion feature that allows the
company to increase borrowings up to an aggregate amount of $700
million, subject to certain conditions.
Capital Recycling:
-
In November, we closed on the sale of 18 properties for a gross price
of $521.5 million. The net proceeds of approximately $500 million will
be used to fund our previously disclosed tender offer and to pay down
borrowings on the unsecured revolver. This disposition significantly
narrows our geographic focus to 16 existing markets, increases our top
10 market concentration to 88% of annualized lease revenue and brings
us to over $910 million of dispositions completed since 2011.
-
In connection with preparing for this disposition, we reduced the
aggregate carrying value of the properties to the net sales price by
recognizing a $12.9 million impairment loss in the third quarter,
which is reflected in Net Income Attributable to Common Stockholders.
Portfolio Highlights:
-
During the third quarter, we entered into leases for approximately
525,000 rentable square feet of office space (related primarily to
lease extensions) with an average remaining lease term of
approximately 10 years. Our third quarter leasing renewals included an
early renewal of approximately 250,000 square feet at 9 Technology
Drive in Boston, Massachusetts and approximately 125,000 square feet
at the Corridors III property in Chicago, Illinois.
-
As of September 30, 2013, our portfolio of 60 office properties was
93.2% leased and 91.9% occupied compared with 91.7% leased and 91.5%
occupied as of September 30, 2012.
-
During the third quarter, we achieved a 74.2% tenant retention ratio
with positive net absorption of 28,619 square feet. We also
experienced an 8.9% decrease on our renewal rental rates and a 0.7%
increase on our new lease/extension rental rates.
Financial Results:
Net Income Attributable to Common Stockholders was $4.8 million, or
$0.04 per diluted share, for the third quarter of 2013 compared with Net
Loss Attributable to Common Stockholders of $5.9 million, or $(0.04) per
diluted share, for the third quarter of 2012. Net Income Attributable to
Common Stockholders was $2.8 million, or $0.02 per diluted share, for
the first nine months of 2013 compared with Net Income Attributable to
Common Stockholders of $36.2 million, or $0.26 per diluted share, for
the first nine months of 2012.
Funds from Operations (FFO) was $70.6 million, or $0.52 per diluted
share, for the third quarter of 2013 compared with $67.6 million, or
$0.49 per diluted share, in the prior-year period. FFO for the first
nine months of 2013 was $181.0 million, or $1.33 per diluted share,
compared with $208.1 million, or $1.52 per diluted share, in the
prior-year period.
Normalized FFO was $71.4 million, or $0.53 per diluted share, for the
third quarter of 2013 compared with $69.1 million, or $0.51 per diluted
share, in the prior-year period. Normalized FFO was $210.9 million, or
$1.55 per diluted share, for the first nine months of 2013 compared with
$209.6 million, or $1.53 per diluted share, in the prior-year period.
Adjusted FFO (AFFO) was $50.6 million, or $0.38 per diluted share, for
the third quarter of 2013 compared with $33.6 million, or $0.25 per
diluted share, in the prior-year period. AFFO was $143.8 million, or
$1.06 per diluted share, for the first nine months of 2013 compared with
$153.9 million, or $1.13 per diluted share, for the prior-year period.
Net Operating Income (NOI) for the third quarter of 2013 increased 2.0%
on a GAAP basis and increased 1.0% on a cash basis compared with the
prior-year period. Same Store NOI for the third quarter of 2013
increased 2.1% on a GAAP basis and increased 1.4% on a cash basis
compared with the prior-year period.
Listing Activity:
-
On October 10, 2013, we listed our common shares on the New York Stock
Exchange under the ticker symbol “CXP.”
-
On October 10, 2013, we also commenced a modified “Dutch Auction”
tender offer to purchase up to $300 million of our shares of common
stock at a price between $22.00 and $25.00 per share. The Company
believes that repurchases at any price within this price range would
result in the Company repurchasing shares of common stock below
current net asset value per share.
-
In the third quarter, we took steps to prepare for listing by
suspending our Distribution Reinvestment Plan and terminating our
Share Redemption Program, effecting a four-for-one reverse stock
split, and repurchasing for cash all of the fractional shares
remaining upon completion of the reverse stock split.
Distributions:
On August 6, 2013, the Board of Directors declared a regular quarterly
dividend for the third quarter of 2013 of $0.38 per share (adjusted for
the four-for-one reverse stock split made effective August 14, 2013).
The dividend was payable to shareholders of record as of September 15,
2013. On September 17, 2013, the Board declared a regular quarterly
dividend for the fourth quarter of 2013 of $0.30 per share, or an
annualized rate of $1.20 per share. The dividend is payable on December
17, 2013 to shareholders of record as of December 3, 2013.
Investor Conference Call and Webcast:
The Company will host a conference call and live audio webcast, both
open for the general public to hear, on Wednesday, November 6, 2013, at
1:00 p.m. ET to discuss quarterly financial results, business highlights
and provide a Company update. The number to call for this interactive
teleconference is (212) 231-2909. A replay of the conference call will
be available through November 13, 2013, by dialing (800) 633-8284 or
(402) 977-9140 and entering the confirmation number, 21681943.
The live audio webcast of the Company’s quarterly conference call will
be available online in the Investor Relations section of the Company’s
website at ColumbiaPropertyTrust.com.
The online replay will be available in the Investor Relations section of
the Company’s website shortly after the call and archived for
approximately twelve months following the call.
About Columbia Property Trust
One of the nation’s largest office REITs, Columbia Property Trust
invests in high-quality commercial office properties in primary markets
nationwide and has achieved an investment-grade rating from both Moody’s
and Standard & Poor’s rating services. Currently, the REIT’s $5 billion
portfolio consists of 59 operational buildings in 13 states and the
District of Columbia, totaling 16.8 million square feet. For information
about Columbia Property Trust, visit www.ColumbiaPropertyTrust.com.
Non-GAAP Supplemental Financial Measure Definitions:
Funds from Operations – Funds from operations (“FFO”) is a
non-GAAP measure used by many investors and analysts that follow the
real estate industry to measure the performance of an equity REIT. We
consider FFO a useful measure of our performance because it principally
adjusts for the effects of GAAP depreciation and amortization of real
estate assets, which assume that the value of real estate diminishes
predictably over time. Since real estate values have historically risen
or fallen with market conditions, we believe that FFO provides a
meaningful supplemental measure of our performance. We believe that the
use of FFO, combined with the required GAAP presentations, is beneficial
in improving our investors’ understanding of our operating results and
allowing for comparisons among other companies who define FFO as we do.
FFO, as defined by the National Association of Real Estate Investment
Trusts (“NAREIT”), represents net income (computed in accordance with
GAAP), excluding gains (losses) on sales of real estate and impairments
of real estate assets, plus real estate-related depreciation and
amortization and after adjustments for unconsolidated partnerships and
joint ventures. We compute FFO in accordance with NAREIT’s definition,
which may differ from the methodology for calculating FFO, or similarly
titled measures, used by other companies and this may not be comparable
to those presentations.
FFO does not represent amounts available for management’s
discretionary use because of needed capital replacement or expansion,
debt service obligations or other commitments and uncertainties, nor is
it indicative of funds available to fund the Company’s cash needs,
including its ability to make distributions. Our presentation of FFO
should not be considered as an alternative to net income.
Normalized FFO - We calculate Normalized FFO by adjusting FFO
to exclude (i) consulting and transition services fees (ii) listing
costs, and (iii) real estate acquisition-related costs. Such items
create significant earnings volatility. We believe Normalized FFO
provides a meaningful measure of our operating performance and more
predictability regarding future earnings potential. Normalized FFO is a
non-GAAP financial measure and should not be viewed as an alternative
measurement of our operating performance to net income; therefore, it
should not be compared to other REITs’ equivalent to Normalized FFO.
Adjusted Funds from Operations - We calculate Adjusted
Funds From Operations (“AFFO”) by adjusting Normalized FFO to exclude
(i) additional amortization of lease assets (liabilities), (ii)
straight-line rental income, (iii) gain (loss) on interest rate swaps,
(iv) and non-incremental capital expenditures, and adding back (v)
non-cash interest expense. Because AFFO adjusts for income and expenses
that we believe are not reflective of the sustainability of our ongoing
operating performance, we believe AFFO provides useful supplemental
information. AFFO is a non-GAAP financial measure and should not be
viewed as an alternative measurement of our operating performance to net
income, as an alternative to net cash flows from operating activities or
as a measure of our liquidity.
Forward-Looking Statements:
Certain statements contained in this press release other than
historical facts may be considered forward-looking statements within the
meaning of Section 27A of the Securities Act of 1933 and Section 21E of
the Securities Exchange Act of 1934. We intend for all such
forward-looking statements to be covered by the applicable safe harbor
provisions for forward-looking statements contained in those acts. Such
statements include, in particular, statements about our plans,
strategies, and prospects and are subject to certain risks and
uncertainties, including known and unknown risks, which could cause
actual results to differ materially from those projected or anticipated.
Therefore, such statements are not intended to be a guarantee of our
performance in future periods. Such forward-looking statements can
generally be identified by our use of forward-looking terminology such
as “may,” “will,” “expect,” “intend,” “anticipate,” “estimate,”
“believe,” “continue,” or other similar words. Readers are cautioned not
to place undue reliance on these forward-looking statements, which speak
only as of the date this report is filed with the U.S. Securities and
Exchange Commission (“SEC”). We make no representations or warranties
(express or implied) about the accuracy of any such forward-looking
statements contained in this press release, and we do not intend to
publicly update or revise any forward-looking statements, whether as a
result of new information, future events, or otherwise.
Any such forward-looking statements are subject to risks,
uncertainties, and other factors and are based on a number of
assumptions involving judgments with respect to, among other things,
future economic, competitive, and market conditions, all of which are
difficult or impossible to predict accurately. To the extent that our
assumptions differ from actual conditions, our ability to accurately
anticipate results expressed in such forward-looking statements,
including our ability to generate positive cash flow from operations,
make distributions to stockholders, and maintain the value of our real
estate properties, may be significantly hindered. See Item 1A in the
Company’s most recently filed Annual Report on Form 10-K for the year
ended December 31, 2012 for a discussion of some of the risks and
uncertainties that could cause actual results to differ materially from
those presented in our forward-looking statements. The risk factors
described in our Annual Report are not the only ones we face, but do
represent those risks and uncertainties that we believe are material to
us. Additional risks and uncertainties not currently known to us or that
we currently deem immaterial may also harm our business.
Important Information:
This press release on Form 8-K is for informational purposes only and
is not an offer to buy or the solicitation of an offer to sell any
securities of the Company. The full details of the Tender Offer,
including complete instructions on how to tender shares, are included in
the Offer to Purchase, the Letter of Transmittal and other related
materials that the Company has distributed to stockholders and has filed
with the SEC. Stockholders may obtain free copies of the Offer to
Purchase, the Letter of Transmittal and other related materials that the
Company has filed with the SEC at the SEC’s website at http://www.sec.gov
or by calling Georgeson Inc., the information agent for the Tender
Offer, at (877) 278-9670 (toll free). Questions and requests for
assistance by retail stockholders may be directed to Georgeson Inc. at
(877) 278-9670 (toll free). Questions and requests for assistance by
institutional stockholders may be directed to Morgan Stanley & Co. LLC
and Goldman, Sachs & Co., the Dealer Managers for the Tender Offer, at:
(888) 726-2634 (Morgan Stanley toll free) or (800) 323-5678 (Goldman
Sachs toll free). In addition, stockholders may obtain free copies of
the Company’s filings with the SEC from the Company’s website at http://www.columbiapropertytrust.com
or by directing a request to Columbia Shareholder Services, c/o DST
Systems, Inc., P.O. Box 219453, Kansas City, MO 64121-9453, or by phone
at (855) 347-0042 (toll free).
|
COLUMBIA PROPERTY TRUST, INC.
|
CONSOLIDATED STATEMENTS OF OPERATIONS
|
(in thousands, except per-share amounts)
|
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
|
Three months ended
|
|
|
Nine months ended
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
2013
|
|
|
2012
|
|
|
2013
|
|
|
2012
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental income
|
|
|
$
|
116,005
|
|
|
|
$
|
107,355
|
|
|
|
$
|
348,075
|
|
|
|
$
|
327,398
|
|
Tenant reimbursements
|
|
|
|
26,429
|
|
|
|
|
26,582
|
|
|
|
|
76,312
|
|
|
|
|
75,855
|
|
Hotel income
|
|
|
|
6,788
|
|
|
|
|
6,689
|
|
|
|
|
18,304
|
|
|
|
|
17,527
|
|
Other property income
|
|
|
|
782
|
|
|
|
|
4,082
|
|
|
|
|
2,328
|
|
|
|
|
6,239
|
|
|
|
|
|
150,004
|
|
|
|
|
144,708
|
|
|
|
|
445,019
|
|
|
|
|
427,019
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Property operating costs
|
|
|
|
46,314
|
|
|
|
|
44,370
|
|
|
|
|
133,156
|
|
|
|
|
125,631
|
|
Hotel operating costs
|
|
|
|
4,693
|
|
|
|
|
4,913
|
|
|
|
|
13,774
|
|
|
|
|
14,006
|
|
Asset and property management fees:
|
|
|
|
|
|
|
|
|
|
|
|
|
Related-party
|
|
|
|
-
|
|
|
|
|
8,381
|
|
|
|
|
5,541
|
|
|
|
|
25,874
|
|
Other
|
|
|
|
380
|
|
|
|
|
711
|
|
|
|
|
1,760
|
|
|
|
|
2,061
|
|
Depreciation
|
|
|
|
30,911
|
|
|
|
|
28,156
|
|
|
|
|
91,771
|
|
|
|
|
84,023
|
|
Amortization
|
|
|
|
22,027
|
|
|
|
|
23,423
|
|
|
|
|
66,264
|
|
|
|
|
75,893
|
|
Impairment loss on real estate assets
|
|
|
|
12,870
|
|
|
|
|
-
|
|
|
|
|
29,737
|
|
|
|
|
-
|
|
General and administrative
|
|
|
|
7,943
|
|
|
|
|
6,789
|
|
|
|
|
53,963
|
|
|
|
|
18,273
|
|
Listing costs
|
|
|
|
756
|
|
|
|
|
-
|
|
|
|
|
756
|
|
|
|
|
-
|
|
|
|
|
|
125,894
|
|
|
|
|
116,743
|
|
|
|
|
396,722
|
|
|
|
|
345,761
|
|
Real estate operating income
|
|
|
|
24,110
|
|
|
|
|
27,965
|
|
|
|
|
48,297
|
|
|
|
|
81,258
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
|
(27,694
|
)
|
|
|
|
(26,749
|
)
|
|
|
|
(82,129
|
)
|
|
|
|
(79,556
|
)
|
Interest and other income
|
|
|
|
9,168
|
|
|
|
|
10,011
|
|
|
|
|
27,553
|
|
|
|
|
30,039
|
|
Loss on interest rate swaps
|
|
|
|
(419
|
)
|
|
|
|
(29
|
)
|
|
|
|
(198
|
)
|
|
|
|
(118
|
)
|
|
|
|
|
(18,945
|
)
|
|
|
|
(16,767
|
)
|
|
|
|
(54,774
|
)
|
|
|
|
(49,635
|
)
|
Income before income tax expense
|
|
|
|
5,165
|
|
|
|
|
11,198
|
|
|
|
|
(6,477
|
)
|
|
|
|
31,623
|
|
Income tax expense
|
|
|
|
(428
|
)
|
|
|
|
(252
|
)
|
|
|
|
(656
|
)
|
|
|
|
(553
|
)
|
Income from continuing operations
|
|
|
|
4,737
|
|
|
|
|
10,946
|
|
|
|
|
(7,133
|
)
|
|
|
|
31,070
|
|
Discontinued operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) from discontinued operations
|
|
|
|
63
|
|
|
|
|
(16,805
|
)
|
|
|
|
(88
|
)
|
|
|
|
(11,827
|
)
|
Gains on disposition of discontinued operations
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
10,014
|
|
|
|
|
16,947
|
|
Income (loss) from discontinued operations
|
|
|
|
63
|
|
|
|
|
(16,805
|
)
|
|
|
|
9,926
|
|
|
|
|
5,120
|
|
Net income (loss)
|
|
|
|
4,800
|
|
|
|
|
(5,859
|
)
|
|
|
|
2,793
|
|
|
|
|
36,190
|
|
Less: net income attributable to nonredeemable noncontrolling
interests
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
(4
|
)
|
Net income (loss) attributable to the common stockholders of
Columbia Property Trust, Inc.
|
|
|
$
|
4,800
|
|
|
|
$
|
(5,859
|
)
|
|
|
$
|
2,793
|
|
|
|
$
|
36,186
|
|
Per-share information – basic and diluted:
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
$
|
0.04
|
|
|
|
$
|
0.08
|
|
|
|
$
|
(0.05
|
)
|
|
|
$
|
0.23
|
|
Income (loss) from discontinued operations
|
|
|
$
|
-
|
|
|
|
$
|
(0.12
|
)
|
|
|
$
|
0.07
|
|
|
|
$
|
0.04
|
|
Net income (loss) attributable to the common stockholders of
Columbia Property Trust, Inc.
|
|
|
$
|
0.04
|
|
|
|
$
|
(0.04
|
)
|
|
|
$
|
0.02
|
|
|
|
$
|
0.26
|
|
Weighted-average common shares outstanding – basic and diluted
|
|
|
|
134,668
|
|
|
|
|
136,741
|
|
|
|
|
135,661
|
|
|
|
|
136,559
|
|
Dividends per share
|
|
|
$
|
0.380
|
|
|
|
$
|
0.500
|
|
|
|
$
|
1.140
|
|
|
|
$
|
1.500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COLUMBIA PROPERTY TRUST, INC.
|
CONSOLIDATED BALANCE SHEETS
|
(in thousands, except share and per-share amounts)
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
|
September 30,
|
|
|
December 31,
|
|
|
|
2013
|
|
|
2012
|
|
|
|
|
|
|
|
Assets:
|
|
|
|
|
|
|
Real estate assets, at cost:
|
|
|
|
|
|
|
Land
|
|
|
$
|
784,381
|
|
|
|
$
|
789,237
|
|
Buildings and improvements, less accumulated depreciation of
$666,162 and $580,334, as of September 30, 2013 and December 31,
2012, respectively
|
|
|
|
3,340,143
|
|
|
|
|
3,468,218
|
|
Intangible lease assets, less accumulated amortization of $344,274
and $315,840, as of September 30, 2013 and December 31, 2012,
respectively
|
|
|
|
305,499
|
|
|
|
|
341,460
|
|
Construction in progress
|
|
|
|
5,900
|
|
|
|
|
12,680
|
|
Total real estate assets
|
|
|
|
4,435,923
|
|
|
|
|
4,611,595
|
|
Cash and cash equivalents
|
|
|
|
59,908
|
|
|
|
|
53,657
|
|
Tenant receivables, net of allowance for doubtful accounts of $823
and $117, as of September 30, 2013 and December 31, 2012,
respectively
|
|
|
|
11,103
|
|
|
|
|
14,426
|
|
Straight line rent receivable
|
|
|
|
137,980
|
|
|
|
|
119,673
|
|
Prepaid expenses and other assets
|
|
|
|
33,679
|
|
|
|
|
29,373
|
|
Deferred financing costs, less accumulated amortization of $11,235
and $8,527, as of September 30, 2013 and December 31, 2012,
respectively
|
|
|
|
11,129
|
|
|
|
|
10,490
|
|
Intangible lease origination costs, less accumulated amortization of
$257,694 and $230,930, as of September 30, 2013 and December 31,
2012, respectively
|
|
|
|
177,029
|
|
|
|
|
206,927
|
|
Deferred lease costs, less accumulated amortization of $32,015 and
$24,222, as of September 30, 2013 and December 31, 2012, respectively
|
|
|
|
109,874
|
|
|
|
|
98,808
|
|
Investment in development authority bonds
|
|
|
|
586,000
|
|
|
|
|
586,000
|
|
Total assets
|
|
|
$
|
5,562,625
|
|
|
|
$
|
5,730,949
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
Line of credit and notes payable
|
|
|
$
|
1,461,040
|
|
|
|
$
|
1,401,618
|
|
Bonds payable, net of discount of $1,133 and $1,322, as of September
30, 2013 and December 31, 2012, respectively
|
|
|
|
248,867
|
|
|
|
|
248,678
|
|
Accounts payable, accrued expenses, and accrued capital expenditures
|
|
|
|
93,965
|
|
|
|
|
102,858
|
|
Due to affiliates
|
|
|
|
8,875
|
|
|
|
|
1,920
|
|
Deferred income
|
|
|
|
28,290
|
|
|
|
|
28,071
|
|
Intangible lease liabilities, less accumulated amortization of
$93,130 and $84,326, as of September 30, 2013 and December 31, 2012,
respectively
|
|
|
|
87,226
|
|
|
|
|
98,298
|
|
Obligations under capital leases
|
|
|
|
586,000
|
|
|
|
|
586,000
|
|
Total liabilities
|
|
|
|
2,514,263
|
|
|
|
|
2,467,443
|
|
Commitments and Contingencies
|
|
|
|
-
|
|
|
|
|
-
|
|
Redeemable Common Stock
|
|
|
|
-
|
|
|
|
|
99,526
|
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
|
Common stock, $0.01 par value, 900,000,000 shares authorized,
134,192,610 and 136,900,911 shares issued and outstanding as of
September 30, 2013 and December 31, 2012, respectively
|
|
|
|
1,342
|
|
|
|
|
1,369
|
|
Additional paid-in capital
|
|
|
|
4,836,291
|
|
|
|
|
4,901,889
|
|
Cumulative distributions in excess of earnings
|
|
|
|
(1,785,762
|
)
|
|
|
|
(1,634,531
|
)
|
Redeemable common stock
|
|
|
|
-
|
|
|
|
|
(99,526
|
)
|
Other comprehensive loss
|
|
|
|
(3,509
|
)
|
|
|
|
(5,221
|
)
|
Total equity
|
|
|
|
3,048,362
|
|
|
|
|
3,163,980
|
|
Total liabilities, redeemable common stock, and equity
|
|
|
$
|
5,562,625
|
|
|
|
$
|
5,730,949
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COLUMBIA PROPERTY TRUST, INC.
|
FUNDS FROM OPERATIONS, NORMALIZED FUNDS FROM OPERATIONS
|
AND ADJUSTED FUNDS FROM OPERATIONS
|
(in thousands, except per-share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
Nine months ended
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
2013
|
|
|
2012
|
|
|
2013
|
|
|
2012
|
Reconciliation of Net Income to Funds From Operations and Adjusted
Funds From Operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to the common stockholders of
Columbia Property Trust, Inc.
|
|
|
$
|
4,800
|
|
|
|
$
|
(5,859
|
)
|
|
|
$
|
2,793
|
|
|
|
$
|
36,186
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation of real estate assets
|
|
|
|
30,911
|
|
|
|
|
30,410
|
|
|
|
|
92,146
|
|
|
|
|
90,767
|
|
Amortization of lease-related costs
|
|
|
|
22,027
|
|
|
|
|
24,630
|
|
|
|
|
66,301
|
|
|
|
|
79,645
|
|
Impairment loss on real estate assets
|
|
|
|
12,870
|
|
|
|
|
18,467
|
|
|
|
|
29,737
|
|
|
|
|
18,467
|
|
Gain on disposition of discontinued operations
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
(10,014
|
)
|
|
|
|
(16,947
|
)
|
Total Funds From Operations adjustments
|
|
|
|
65,808
|
|
|
|
|
73,507
|
|
|
|
|
178,170
|
|
|
|
|
171,932
|
|
Funds From Operations
|
|
|
$
|
70,608
|
|
|
|
$
|
67,648
|
|
|
|
$
|
180,963
|
|
|
|
$
|
208,118
|
|
Consulting and transition services fees (1)
|
|
|
|
-
|
|
|
|
|
1,500
|
|
|
|
|
29,187
|
|
|
|
|
1,500
|
|
Listing costs
|
|
|
|
756
|
|
|
|
|
-
|
|
|
|
|
756
|
|
|
|
|
-
|
|
Normalized FFO
|
|
|
$
|
71,364
|
|
|
|
$
|
69,148
|
|
|
|
$
|
210,906
|
|
|
|
$
|
209,618
|
|
Other income (expenses) included in net income (loss), which do not
correlate with our operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional amortization of lease assets (liabilities) (2)
|
|
|
|
(411
|
)
|
|
|
|
110
|
|
|
|
|
(1,584
|
)
|
|
|
|
(1,575
|
)
|
Straight-line rental income
|
|
|
|
(6,067
|
)
|
|
|
|
(3,949
|
)
|
|
|
|
(19,188
|
)
|
|
|
|
(4,794
|
)
|
Gain (loss) on interest rate swaps
|
|
|
|
(892
|
)
|
|
|
|
(280
|
)
|
|
|
|
(4,353
|
)
|
|
|
|
(807
|
)
|
Non-cash interest expense (3)
|
|
|
|
1,227
|
|
|
|
|
996
|
|
|
|
|
2,947
|
|
|
|
|
2,893
|
|
Total other non-cash adjustments
|
|
|
|
(6,143
|
)
|
|
|
|
(3,123
|
)
|
|
|
|
(22,178
|
)
|
|
|
|
(4,283
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-incremental capital expenditures (4)
|
|
|
|
(14,595
|
)
|
|
|
|
(32,411
|
)
|
|
|
|
(44,887
|
)
|
|
|
|
(51,468
|
)
|
Real estate acquisition-related costs
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
Adjusted FFO
|
|
|
$
|
50,626
|
|
|
|
$
|
33,614
|
|
|
|
$
|
143,841
|
|
|
|
$
|
153,867
|
|
Weighted-average shares outstanding
|
|
|
|
134,668
|
|
|
|
|
136,741
|
|
|
|
|
135,661
|
|
|
|
|
136,559
|
|
Per-share information
|
|
|
|
|
|
|
|
|
|
|
|
|
FFO per share
|
|
|
$
|
0.52
|
|
|
|
$
|
0.49
|
|
|
|
$
|
1.33
|
|
|
|
$
|
1.52
|
|
Normalized FFO per share
|
|
|
$
|
0.53
|
|
|
|
$
|
0.51
|
|
|
|
$
|
1.55
|
|
|
|
$
|
1.53
|
|
Adjusted FFO per share
|
|
|
$
|
0.38
|
|
|
|
$
|
0.25
|
|
|
|
$
|
1.06
|
|
|
|
$
|
1.13
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) See 10-Q filed May 8, 2013 for a description of these one time
fees.
|
|
(2) GAAP implicitly assumes that the value of intangible lease
assets (liabilities) diminishes predictably over time and, thus,
requires these charges to be recognized ratably over the respective
lease terms. Such intangible lease assets (liabilities) arise from
the allocation of acquisition price related to direct costs
associated with obtaining a new tenant, the value of opportunity
costs associated with lost rentals, the value of tenant
relationships, and the value of effective rental rates of in-place
leases that are above or below market rates of comparable leases at
the time of acquisition. Like real estate values, market lease rates
in aggregate have historically risen or fallen with local market
conditions.
|
|
(3) This item represents amortization of financing costs paid in
connection with executing our debt instruments, and the accretion of
premiums (and amortization of discounts) on certain of our debt
instruments. GAAP requires these items to be recognized over the
remaining term of the respective debt instrument, which may not
correlate with the ongoing operations of our real estate portfolio.
|
|
(4) Non-Incremental Capital Expenditures are defined as capital
expenditures of a recurring nature related to tenant improvements
and leasing commissions that do not incrementally enhance the
underlying assets’ income generating capacity. We exclude first
generation tenant improvements and leasing commissions from this
measure.
|
|
|
COLUMBIA PROPERTY TRUST, INC.
|
NET OPERATING INCOME AND SAME STORE NET OPERATING INCOME
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
|
September 30,
|
|
|
|
2013
|
|
|
2012
|
Reconciliation of Net Income to Net Operating Income and Same Store
Net Operating Income:
|
|
|
|
|
|
|
Net income (loss) attributable to the common stockholders of
Columbia Property Trust, Inc.
|
|
|
$
|
4,800
|
|
|
|
$
|
(5,859
|
)
|
Net interest expense
|
|
|
|
27,694
|
|
|
|
|
26,749
|
|
Interest income from development authority bonds
|
|
|
|
(9,107
|
)
|
|
|
|
(10,007
|
)
|
Income tax expense (benefit)
|
|
|
|
428
|
|
|
|
|
252
|
|
Depreciation
|
|
|
|
30,911
|
|
|
|
|
28,156
|
|
Amortization
|
|
|
|
22,027
|
|
|
|
|
23,423
|
|
Impairment loss (1)
|
|
|
|
12,870
|
|
|
|
|
18,467
|
|
Consulting and transition services fees (2)
|
|
|
|
-
|
|
|
|
|
1,500
|
|
Listing costs
|
|
|
|
756
|
|
|
|
|
-
|
|
EBITDA from discontinued operations
|
|
|
|
-
|
|
|
|
|
3,999
|
|
EBITDA
|
|
|
$
|
90,379
|
|
|
|
$
|
86,680
|
|
Asset management fees (1)
|
|
|
|
-
|
|
|
|
|
7,875
|
|
General and administrative
|
|
|
|
7,943
|
|
|
|
|
5,289
|
|
Interest rate swap valuation adjustment
|
|
|
|
(892
|
)
|
|
|
|
(280
|
)
|
Interest expense associated with interest rate swaps
|
|
|
|
1,311
|
|
|
|
|
309
|
|
Lease termination income - GAAP (3)
|
|
|
|
(435
|
)
|
|
|
|
(3,827
|
)
|
Lease termination expense - GAAP (3)
|
|
|
|
-
|
|
|
|
|
251
|
|
NOI - GAAP basis from discontinued operations
|
|
|
|
156
|
|
|
|
|
224
|
|
Net Operating Income - GAAP Basis
|
|
|
$
|
98,462
|
|
|
|
$
|
96,521
|
|
Net Operating Income from:
|
|
|
|
|
|
|
Acquisitions (4)
|
|
|
|
(6,228
|
)
|
|
|
|
-
|
|
Dispositions (5)
|
|
|
|
(218
|
)
|
|
|
|
(6,358
|
)
|
Same Store NOI - GAAP Basis
|
|
|
$
|
92,016
|
|
|
|
$
|
90,163
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes amounts attributable to consolidated properties,
including discontinued operations.
|
|
(2) Includes nonrecurring fees incurred under the consulting and
transition services agreements. See Quarterly Report on Form 10-Q
for the quarter ended March 31, 2013 and Annual Report on Form 10-K
for the year ended December 31, 2012 for a description of these fees.
|
|
(3) Includes adjustments for straight line-rent related to lease
terminations. Acquisitions include 333 Market Street in San
Francisco, CA, acquired in December 2012.
|
|
(4) Acquisitions include 333 Market Street in San Francisco, CA,
acquired in December 2012.
|
|
(5) Dispositions include 2000 Park Lane, Lakepointes 3/5, Tampa
Commons, Baldwin Point, 180 E 100 South, Edgewater, 11950
Corporate Blvd, One West Fourth and Dvintsev Business Center B.
|
Analysts and Institutional Investors:
Columbia
Property Trust, Inc.
James A. Fleming, 404-465-2200
EVP –
Chief Financial Officer
IR@columbiapropertytrust.com
or
Corporate
Communications, Inc.
Tripp Sullivan, 615-324-7335
tripp.sullivan@cci-ir.com
or
Shareholder
Services:
T 855-347-0042 (toll free)
F 816-701-7629
shareholders@columbiapropertytrust.com
Source: Columbia Property Trust, Inc.