UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

____________________

FORM 8-K

____________________

Current Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): July 30, 2014

____________________

PS BUSINESS PARKS, INC.

(Exact name of registrant as specified in its charter)

____________________

California

(State or Other Jurisdiction of Incorporation)

1-10709

95-4300881

(Commission File Number)

(I.R.S. Employer Identification Number)

 

701 Western Avenue, Glendale, California

91201-2349

(Address of principal executive offices)

(Zip Code)

 

Registrant’s telephone number, including area code: (818) 244-8080

N/A

(Former name or former address, if changed since last report)

____________________

Check the appropriate box if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2 below):

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 


 

Item 2.02.  Results of Operations and Financial Conditions

On July 30, 2014, PS Business Parks reported its results of operations and financial condition for the quarter ended June 30, 2014. The full text of the press release is furnished as exhibit 99.1 to this Current Report on Form 8-K. The information in Item 2.02 and Exhibit 99.1 are being “furnished” in accordance with General Instruction B.2 of Form 8-K and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall such information be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Exchange Act, except as expressly set forth by specific reference in such a filing.

Item 9.01.   Financial Statements and Exhibits

(d) Exhibits

Exhibit 99.1:  Press release dated July 30, 2014.


 

 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

PS BUSINESS PARKS, INC.

Date:  July 30, 2014

By:

/s/ Edward A. Stokx

 

Edward A. Stokx

 

Chief Financial Officer


 

INDEX TO EXHIBITS

 

 

 

Exhibit No.

 

Description

 

 

99.1

 

PS Business Parks, Inc. Earnings Press Release dated July 30, 2014.

 




News Release

PS Business Parks, Inc.

701 Western Avenue 

Glendale,  CA 91201-2349 

www.psbusinessparks.com

 

 

 

For Release:

Immediately

Date:

July 30, 2014

Contact:

Edward A. Stokx

 

(818) 244-8080, Ext. 1649

 

PS Business Parks, Inc. Reports Results for the Second Quarter Ended June 30, 2014

GLENDALE, California  PS Business Parks, Inc. (NYSE:PSB) reported operating results for the second quarter ended June 30, 2014.

Funds from operations (“FFO”) were $43.2 million, or $1.26 per share, as adjusted, for the three months ended June 30, 2014, an increase of $4.3 million, or 11.0%, from the three months ended June 30, 2013 of $38.9 million, or $1.22 per share, as adjusted. FFO was $85.2 million, or $2.48 per share, as adjusted, for the six months ended June 30, 2014,  an increase of $7.1 million, or 9.1%,  from the six months ended June 30, 2013 of $78.0 million, or $2.45 per share, as adjusted.  The three and six month increase in FFO was primarily the result of increases in both Same Park and Non-Same Park net operating income (“NOI”).  Reported FFO per share for the three and six months ended June 30, 2014 compared to the same periods in 2013 was flat due to Long-Term Equity Incentive Plan (“LTEIP”) amortization. Both adjusted and reported FFO per share were impacted by an increase in shares outstanding as a result of the November, 2013 common equity offering.

In order to provide meaningful period-to-period comparisons of FFO derived from the Company’s ongoing business operations, the following table reconciles reported FFO to adjusted FFO, which excludes LTEIP amortization for the three and six months ended June 30, 2014 and 2013: 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months

 

 

 

For the Six Months

 

 

 

Ended June 30,

 

 

 

Ended June 30,

 

 

 

2014

 

2013

 

Change

 

2014

 

2013

 

Change

FFO per share, as reported

$

1.19 

 

$

1.19 

 

 

$

2.39 

 

$

2.39 

 

LTEIP amortization

 

0.07 

 

 

0.03 

 

 

 

 

0.09 

 

 

0.06 

 

 

FFO per share, as adjusted

$

1.26 

 

$

1.22 

 

3.3%

 

$

2.48 

 

$

2.45 

 

1.2%

 

Noted in the table above are the following adjustments to reconcile adjusted FFO to reported FFO.  In March of 2014, the Company put in place a new LTEIP and recorded $2.4 million and $3.2 million of amortization for the three and six months ended June 30, 2014 compared to $917,000 and $2.0 million for the three and six months ended June 30, 2013 related to the previous LTEIP.  

Rental income increased $6.1 million, or 6.9%, from $87.9 million for the three months ended June 30, 2013 to $94.0 million for the three months ended June 30, 2014 as a result of a $4.0 million increase in rental income from Non-Same Park facilities and a $2.0 million, or 2.3%, increase from the Same Park portfolio. Rental income increased $13.3 million, or 7.5%, from $176.1 million for the six months ended June 30, 2013 to $189.3 million for the six months ended June 30, 2014 as a result of an $8.5 million increase in rental income from Non-Same Park facilities and a $4.7 million, or 2.7%, increase from the Same Park portfolio. The Same Park increase was due to an increase in occupancy, while the increase in Non-Same Park was due to a combination of an increase in occupancy and the acquisition of additional parks during the latter half of 2013. 

Same Park operating expenses increased $315,000, or 1.1%, from $27.9 million for the three months ended June 30, 2013 to $28.2 million for the three months ended June 30, 2014 primarily as a result of an increase in occupancySame Park operating expenses increased $2.7 million, or 4.8%, from $56.4 million for the six months

1

 


 

ended June 30, 2013 to $59.1 million for the six months ended June 30, 2014 primarily as a  result of a $1.6 million increase in snow removal costs due to the severe winter in Virginia and Maryland.

Net income allocable to common shareholders increased $1.1 million, or 12.8%, from $8.7 million, or $0.36 per share, for the three months ended June 30, 2013 to $9.8 million, or $0.36 per share, for the three months ended June 30, 2014. Net income allocable to common shareholders increased $2.5 million, or 14.6%, from $17.3 million, or $0.71 per share, for the six months ended June 30, 2013 to $19.8 million, or $0.73 per share, for the six months ended June 30, 2014.  These increases were due to an increase in NOI combined with a decrease in interest expense, partially offset by an increase in depreciation expense. 

All per share amounts noted above are presented on a diluted basis.

Property Operations

To evaluate the performance of the Company’s portfolio over comparable periods, management analyzes the operating performance of properties owned and operated throughout both periods (herein referred to as “Same Park”). The Same Park portfolio includes all operating properties owned or acquired prior to January 1, 2012. Operating properties that the Company acquired subsequent to January 1, 2012 are referred to as “Non-Same Park.” For the three and six months ended June 30, 2014 and 2013, the Same Park facilities constitute 27.0 million rentable square feet, representing 90.9% of the 29.7 million square feet in the Company’s portfolio as of June 30, 2014. 

The following table presents the operating results of the Company’s properties for the three and six months ended June 30, 2014 and 2013 in addition to other income and expense items affecting income from continuing operations (unaudited, in thousands, except per square foot amounts):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months

 

 

 

For the Six Months

 

 

 

Ended June 30,

 

 

 

Ended June 30,

 

 

 

2014

 

2013

 

Change

 

2014

 

2013

 

Change

Rental income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same Park (27.0 million rentable square feet)

$

88,654 

 

$

86,645 

 

2.3% 

 

$

178,277 

 

$

173,569 

 

2.7% 

Non-Same Park (2.7 million rentable square feet)

 

5,332 

 

 

1,285 

 

314.9% 

 

 

11,030 

 

 

2,481 

 

344.6% 

Total rental income

 

93,986 

 

 

87,930 

 

6.9% 

 

 

189,307 

 

 

176,050 

 

7.5% 

Cost of operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same Park

 

28,246 

 

 

27,931 

 

1.1% 

 

 

59,113 

 

 

56,391 

 

4.8% 

Non-Same Park

 

2,433 

 

 

554 

 

339.2% 

 

 

4,681 

 

 

1,113 

 

320.6% 

Total cost of operations

 

30,679 

 

 

28,485 

 

7.7% 

 

 

63,794 

 

 

57,504 

 

10.9% 

Net operating income (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same Park

 

60,408 

 

 

58,714 

 

2.9% 

 

 

119,164 

 

 

117,178 

 

1.7% 

Non-Same Park

 

2,899 

 

 

731 

 

296.6% 

 

 

6,349 

 

 

1,368 

 

364.1% 

Total net operating income

 

63,307 

 

 

59,445 

 

6.5% 

 

 

125,513 

 

 

118,546 

 

5.9% 

Other:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LTEIP amortization:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of operations

 

(856)

 

 

(235)

 

264.3% 

 

 

(1,185)

 

 

(600)

 

97.5% 

General and administrative

 

(1,518)

 

 

(682)

 

122.6% 

 

 

(2,047)

 

 

(1,363)

 

50.2% 

Facility management fees

 

165 

 

 

157 

 

5.1% 

 

 

331 

 

 

315 

 

5.1% 

Other income and expense

 

(3,308)

 

 

(3,892)

 

(15.0%)

 

 

(6,622)

 

 

(8,437)

 

(21.5%)

Depreciation and amortization

 

(28,295)

 

 

(26,629)

 

6.3% 

 

 

(56,736)

 

 

(53,590)

 

5.9% 

General and administrative

 

(1,845)

 

 

(1,688)

 

9.3% 

 

 

(3,803)

 

 

(3,406)

 

11.7% 

Income from continuing operations

$

27,650 

 

$

26,476 

 

4.4% 

 

$

55,451 

 

$

51,465 

 

7.7% 

Same Park gross margin (2)

 

68.1% 

 

 

67.8% 

 

0.4% 

 

 

66.8% 

 

 

67.5% 

 

(1.0%)

Same Park weighted average occupancy

 

92.5% 

 

 

90.9% 

 

1.8% 

 

 

92.4% 

 

 

90.9% 

 

1.7% 

Non-Same Park weighted average occupancy

 

77.9% 

 

 

61.9% 

 

25.8% 

 

 

76.7% 

 

 

58.8% 

 

30.4% 

Same Park annualized realized rent per square foot (3)

$

14.19 

 

$

14.11 

 

0.6% 

 

$

14.28 

 

$

14.13 

 

1.1% 

 

(1)NOI is an important measurement in the commercial real estate industry for determining the value of the real estate generating the NOI. The Company’s calculation of NOI may not be comparable to those of other companies and should not be used as an alternative to measures of performance in accordance with generally accepted accounting principles (“GAAP”).

(2)Computed by dividing Same Park NOI by Same Park rental income.

(3)Represents the annualized Same Park rental income earned per occupied square foot.

2

 


 

Property Acquisitions

On July 24, 2014, the Company acquired a 149,000 square foot building in Miami, Florida, for $12.7 million. The building, which is currently vacant, is a free standing building located within the Company’s 3.3 million square foot Miami Industrial Commerce Center, which is currently 98.1% leased.

On July 28, 2014, the Company acquired a 19,000 square foot building in Dallas, Texas, for $1.1 million. The flex building, which is 100.0% occupied, is located in the Company’s 389,000 square foot Arapaho Business Park.

Financial Condition

The following are key financial ratios with respect to the Company’s leverage as of and for the three months ended June 30, 2014: 

 

 

 

Ratio of FFO to fixed charges (1)

16.5x

 

 

Ratio of FFO to fixed charges and preferred distributions (1)

3.2x

 

 

Debt and preferred equity to total market capitalization (based on

 

common stock price of $83.49 at June 30, 2014)

30.4%

 

 

Available balance under the $250.0 million unsecured credit facility at June 30, 2014

$250.0 million

 

 

(1)Fixed charges include interest expense and capitalized interest of $3.6 million.

Distributions Declared

On July 28, 2014, the Board of Directors declared a quarterly dividend of $0.50 per common share. Distributions were also declared on the various series of depositary shares, each representing 1/1,000 of a share of preferred stock listed below. Distributions are payable September 30, 2014 to shareholders of record on September 15, 2014.

 

 

 

 

 

 

 

 

Series

Dividend Rate

Dividend Declared

 

 

 

Series R

6.875%

$0.429688

Series S

6.450%

$0.403125

Series T

6.000%

$0.375000

Series U

5.750%

$0.359375

Series V

5.700%

$0.356250

 

 

3

 


 

Company Information

PS Business Parks, Inc., a member of the S&P SmallCap 600, is a self-advised and self-managed real estate investment trust (“REIT”) that acquires, develops, owns and operates commercial properties, primarily multi-tenant flex, office and industrial space. The Company defines “flex” space as buildings that are configured with a combination of office and warehouse space and can be designed to fit a number of uses (including office, assembly, showroom, laboratory, light manufacturing and warehouse space). As of July 30, 2014,  the Company wholly owned 29.9 million rentable square feet with approximately  5,100 customers located in eight states, concentrated in California  (11.5 million sq. ft.), Texas  (4.7 million sq. ft.), Virginia  (4.0 million sq. ft.), Florida  (3.9 million sq. ft.),  Maryland  (2.3 million sq. ft.), Washington  (1.5 million sq. ft.), Oregon  (1.3 million sq. ft.) and Arizona  (0.7 million sq. ft.).

Forward-Looking Statements

When used within this press release, the words “may,” “believes,” “anticipates,” “plans,” “expects,” “seeks,” “estimates,” “intends” and similar expressions are intended to identify “forward-looking statements.” Such forward-looking statements involve known and unknown risks, uncertainties and other factors, which may cause the actual results and performance of the Company to be materially different from those expressed or implied in the forward-looking statements. Such factors include the impact of competition from new and existing commercial facilities which could impact rents and occupancy levels at the Company’s facilities; the Company’s ability to evaluate, finance and integrate acquired and developed properties into the Company’s existing operations; the Company’s ability to effectively compete in the markets that it does business in; the impact of the regulatory environment as well as national, state and local laws and regulations including, without limitation, those governing REITs; the impact of general economic conditions upon rental rates and occupancy levels at the Company’s facilities; the availability of permanent capital at attractive rates, the outlook and actions of Rating Agencies and risks detailed from time to time in the Company’s SEC reports, including quarterly reports on Form 10-Q, reports on Form 8-K and annual reports on Form 10-K.

Additional information about PS Business Parks, Inc., including more financial analysis of the second quarter operating results, is available on the Internet. The Company’s website is www.psbusinessparks.com.

A conference call is scheduled for Thursday,  July 31, 2014, at 10:00 a.m. (PDT) to discuss the second quarter results. The toll free number is (888) 299-3246; the conference ID is 70833917. The call will also be available via a live webcast on the Company’s website. A replay of the conference call will be available through August 7, 2014 at (855) 859-2056. A replay of the conference call will also be available on the Company’s website.

Additional financial data attached.

4

 


 

PS BUSINESS PARKS, INC.

CONSOLIDATED BALANCE SHEETS

(In thousands, except share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30,

 

December 31,

 

2014

 

2013

 

(Unaudited)

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

62,523 

 

$

31,481 

 

 

 

 

 

 

Real estate facilities, at cost:

 

 

 

 

 

Land

 

790,346 

 

 

790,346 

Buildings and improvements

 

2,209,513 

 

 

2,191,829 

 

 

2,999,859 

 

 

2,982,175 

Accumulated depreciation

 

(992,793)

 

 

(942,959)

 

 

2,007,066 

 

 

2,039,216 

Properties held for disposition, net

 

99,438 

 

 

101,184 

Land and building held for development

 

23,472 

 

 

22,253 

 

 

2,129,976 

 

 

2,162,653 

Rent receivable

 

4,468 

 

 

5,248 

Deferred rent receivable

 

27,475 

 

 

25,903 

Other assets

 

7,034 

 

 

13,274 

 

 

 

 

 

 

Total assets

$

2,231,476 

 

$

2,238,559 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

Accrued and other liabilities

$

69,813 

 

$

73,919 

Mortgage note payable

 

250,000 

 

 

250,000 

Total liabilities

 

319,813 

 

 

323,919 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

PS Business Parks, Inc.’s shareholders’ equity:

 

 

 

 

 

Preferred stock, $0.01 par value, 50,000,000 shares authorized,

 

 

 

 

 

39,800 shares issued and outstanding at

 

 

 

 

 

June 30, 2014 and December 31, 2013

 

995,000 

 

 

995,000 

Common stock, $0.01 par value, 100,000,000 shares authorized,

 

 

 

 

 

26,904,436 and 26,849,822 shares issued and outstanding at

 

 

 

 

 

June 30, 2014 and December 31, 2013, respectively

 

268 

 

 

267 

Paid-in capital

 

704,343 

 

 

699,314 

Cumulative net income

 

1,121,054 

 

 

1,070,975 

Cumulative distributions

 

(1,104,752)

 

 

(1,047,615)

Total PS Business Parks, Inc.’s shareholders’ equity

 

1,715,913 

 

 

1,717,941 

 

 

 

 

 

 

Noncontrolling interests:

 

 

 

 

 

Common units

 

195,750 

 

 

196,699 

Total noncontrolling interests

 

195,750 

 

 

196,699 

Total equity

 

1,911,663 

 

 

1,914,640 

 

 

 

 

 

 

Total liabilities and equity

$

2,231,476 

 

$

2,238,559 

 

 

5

 


 

 

PS BUSINESS PARKS, INC.

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited, in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months

 

For the Six Months

 

Ended June 30,

 

Ended June 30,

 

2014

 

2013

 

2014

 

2013

Revenues:

 

 

 

 

 

 

 

 

 

 

 

Rental income

$

93,986 

 

$

87,930 

 

$

189,307 

 

$

176,050 

Facility management fees

 

165 

 

 

157 

 

 

331 

 

 

315 

Total operating revenues

 

94,151 

 

 

88,087 

 

 

189,638 

 

 

176,365 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

Cost of operations

 

31,535 

 

 

28,720 

 

 

64,979 

 

 

58,104 

Depreciation and amortization

 

28,295 

 

 

26,629 

 

 

56,736 

 

 

53,590 

General and administrative

 

3,363 

 

 

2,370 

 

 

5,850 

 

 

4,769 

Total operating expenses

 

63,193 

 

 

57,719 

 

 

127,565 

 

 

116,463 

Other income and (expense):

 

 

 

 

 

 

 

 

 

 

 

Interest and other income

 

95 

 

 

69 

 

 

157 

 

 

112 

Interest and other expense

 

(3,403)

 

 

(3,961)

 

 

(6,779)

 

 

(8,549)

Total other income and (expense)

 

(3,308)

 

 

(3,892)

 

 

(6,622)

 

 

(8,437)

Income from continuing operations

 

27,650 

 

 

26,476 

 

 

55,451 

 

 

51,465 

Net income

$

27,650 

 

$

26,476 

 

$

55,451 

 

$

51,465 

 

 

 

 

 

 

 

 

 

 

 

 

Net income allocation:

 

 

 

 

 

 

 

 

 

 

 

Net income allocable to noncontrolling interests:

 

 

 

 

 

 

 

 

 

 

 

Noncontrolling interests — common units

$

2,669 

 

$

2,613 

 

$

5,372 

 

$

5,179 

Total net income allocable to noncontrolling interests

 

2,669 

 

 

2,613 

 

 

5,372 

 

 

5,179 

Net income allocable to PS Business Parks, Inc.:

 

 

 

 

 

 

 

 

 

 

 

Preferred shareholders

 

15,122 

 

 

15,122 

 

 

30,244 

 

 

28,972 

Restricted stock unit holders

 

33 

 

 

30 

 

 

69 

 

 

63 

Common shareholders

 

9,826 

 

 

8,711 

 

 

19,766 

 

 

17,251 

Total net income allocable to PS Business Parks, Inc.

 

24,981 

 

 

23,863 

 

 

50,079 

 

 

46,286 

 

$

27,650 

 

$

26,476 

 

$

55,451 

 

$

51,465 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share:

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.37 

 

$

0.36 

 

$

0.74 

 

$

0.71 

Diluted

$

0.36 

 

$

0.36 

 

$

0.73 

 

$

0.71 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

26,899 

 

 

24,358 

 

 

26,881 

 

 

24,333 

Diluted

 

26,999 

 

 

24,470 

 

 

26,981 

 

 

24,441 

 

 

 

 

 

 

 

 

6

 


 

PS BUSINESS PARKS, INC.

Computation of Diluted Funds from Operations and Funds Available for Distribution

(Unaudited, in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months

 

For the Six Months

 

Ended June 30,

 

Ended June 30,

 

2014

 

2013

 

2014

 

2013

Computation of Diluted Funds From Operations (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income allocable to common shareholders

$

9,826 

 

$

8,711 

 

$

19,766 

 

$

17,251 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

28,295 

 

 

26,629 

 

 

56,736 

 

 

53,590 

Net income allocable to noncontrolling

 

 

 

 

 

 

 

 

 

 

 

interests — common units

 

2,669 

 

 

2,613 

 

 

5,372 

 

 

5,179 

Net income allocable to restricted stock unit holders

 

33 

 

 

30 

 

 

69 

 

 

63 

FFO allocable to common and dilutive shares

$

40,823 

 

$

37,983 

 

$

81,943 

 

$

76,083 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

26,899 

 

 

24,358 

 

 

26,881 

 

 

24,333 

Weighted average common OP units outstanding

 

7,305 

 

 

7,305 

 

 

7,305 

 

 

7,305 

Weighted average restricted stock units outstanding

 

56 

 

 

92 

 

 

56 

 

 

95 

Weighted average common share equivalents outstanding

 

100 

 

 

112 

 

 

100 

 

 

108 

Total common and dilutive shares

 

34,360 

 

 

31,867 

 

 

34,342 

 

 

31,841 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share — diluted

$

0.36 

 

$

0.36 

 

$

0.73 

 

$

0.71 

Depreciation and amortization (2)

 

0.83 

 

 

0.83 

 

 

1.66 

 

 

1.68 

FFO per common and dilutive share, as reported (2)

$

1.19 

 

$

1.19 

 

$

2.39 

 

$

2.39 

 

 

 

 

 

 

 

 

 

 

 

 

Computation of Funds Available for Distribution (“FAD”) (3):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO allocable to common and dilutive shares

$

40,823 

 

$

37,983 

 

$

81,943 

 

$

76,083 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Recurring capital improvements

 

(2,534)

 

 

(2,695)

 

 

(3,781)

 

 

(3,604)

Tenant improvements

 

(6,348)

 

 

(7,161)

 

 

(11,538)

 

 

(12,953)

Lease commissions

 

(1,884)

 

 

(2,245)

 

 

(5,144)

 

 

(4,460)

Straight-line rent

 

(497)

 

 

(258)

 

 

(1,682)

 

 

(864)

Non-cash stock compensation expense

 

294 

 

 

288 

 

 

666 

 

 

665 

Long-term equity incentive amortization

 

2,374 

 

 

917 

 

 

3,232 

 

 

1,963 

In-place lease adjustment

 

(244)

 

 

49 

 

 

(441)

 

 

121 

Tenant improvement reimbursements, net of lease incentives

 

(401)

 

 

(348)

 

 

(839)

 

 

(625)

Capitalized interest

 

(233)

 

 

 

 

(457)

 

 

FAD

$

31,350 

 

$

26,530 

 

$

61,959 

 

$

56,326 

 

 

 

 

 

 

 

 

 

 

 

 

Distributions to common and dilutive shares

$

17,135 

 

$

13,971 

 

$

34,267 

 

$

27,914 

 

 

 

 

 

 

 

 

 

 

 

 

Distribution payout ratio

 

54.7% 

 

 

52.7% 

 

 

55.3% 

 

 

49.6% 

 

(1)FFO is computed in accordance with the White Paper on FFO approved by the Board of Governors of the National Association of Real Estate Investment Trusts (“NAREIT”).  The White Paper defines FFO as net income, computed in accordance with GAAP, before depreciation, amortization,  gains or losses on asset dispositions, net income allocable to noncontrolling interests — common units, net income allocable to restricted stock unit holders, impairment charges and nonrecurring items.  FFO should be analyzed in conjunction with net income.  However, FFO should not be viewed as a substitute for net income as a measure of operating performance or liquidity as it does not reflect depreciation and amortization costs or the level of capital expenditure and leasing costs necessary to maintain the operating performance of the Company’s properties, which are significant economic costs and could materially impact the Company’s results from operations.  Other REITs may use different methods for calculating FFO and, accordingly, the Company’s FFO may not be comparable to other real estate companies.

 

(2)Per share amounts are computed using additional dilutive shares related to noncontrolling interests and restricted stock units.

(3)FAD is computed by adjusting consolidated FFO for recurring capital improvements, which the Company defines as those costs incurred to maintain the assets’ value, tenant improvements, lease commissions, straight-line rent, stock compensation expense, in-place lease adjustment, amortization of lease incentives and tenant improvement reimbursements, capitalized interest and the effect of redemption/repurchase of preferred equity.  Like FFO, the Company considers FAD to be a useful measure for investors to evaluate the operations and cash flows of a REIT.  FAD does not represent net income or cash flow from operations as defined by GAAP.

7

 


PS Business Parks (NYSE:PSB)
Historical Stock Chart
From Mar 2024 to Apr 2024 Click Here for more PS Business Parks Charts.
PS Business Parks (NYSE:PSB)
Historical Stock Chart
From Apr 2023 to Apr 2024 Click Here for more PS Business Parks Charts.