NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
March 31
, 201
7
1. Organization and description of business
PS Business Parks, Inc. (“PSB”) was incorporated in the state of California in 1990. As of
March 31, 2017
, PSB owned
77.9
% of the common partnership units
(the “common partnership units”)
of PS Business Parks, L.P. (the “Operating Partnership”). The remaining common partnership units are owned by Public Storage (“PS”). PSB, as the sole general partner of the Operating Partnership, has full, exclusive and complete responsibility and discretion in managing and controlling the Operating Partnership. PSB and its subsidiaries, including the Operating Partnership
,
are collectively referred to as the “Company.” Assuming issuance of the Company’s common stock upon redemption of its
common
partnership units, PS would own
41.9
% (
or
14.5
million shares) of the outstanding shares of the Company’s common stock.
The Company is a fully-integrated, self-advised and self-managed real estate investment trust (“REIT”) that owns, operates, acquires and develops commercial properties, primarily multi-tenant flex, office and industrial space. As o
f
March 31, 2017
, the Company owned and operated
28.1
million rentable square feet of commercial space in
six
states. The Company also
manages
684
,000
rentable
square feet on behalf of PS.
References to the number of properties or square footage are unaudited and outside the scope of the Company’s independent registered public accounting firm’s review of the Company’s financial statements
in accordance with the standards of the Public Company Accounting Oversight Board (United States)
.
2. Summary of significant accounting policies
Basis of presentation
The accompanying unaudited consolidated financial statements
include the accounts of PSB and the Operating Partnership. All significant inter-company balances and transactions have been eliminated in the consolidated financial statements. The financial statements are presented on an accrual basis
in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information and with instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) necessary for a fair presentation have been included. Operating results for the three months ended
March 31, 2017
are not necessarily indicative of the results that may be expected for
the year ended December 31, 2017
. For further information, refer to the consolidated financial statements and footnotes thereto included in the Company’s Annual Report on Form 10-K for the year ended
December 31, 2016
.
Consolidation and Equity Method of Accounting
The Company accounts for its investment in a joint venture that it has significant influence over, but does not control, using the equity method of accounting eliminating intra-entity profits and losses as if the joint venture were a consolidated subsidiary.
The Company consolidates all variable interest entities (each a “VIE”) for which it is the primary beneficiary. Generally, a VIE is a legal entity in which the equity investors do not have the characteristics of a controlling financial interest or the equity investors lack sufficient equity at risk for the entity to finance its activities without additional subordinated financial support. A limited partnership may be considered a VIE if the limited partners do not participate in operating decisions. Under this criteria, the Operating Partnership is considered a VIE. The Company’s significant asset is its investment in the Operating Partnership, and consequently, substantially
all of the Company’s assets and
liabilities represent those assets and liabilities of the Operating Partnership. All of the Company’s debt is an obligation of the Operating Partnership.
Noncontrolling interests
The Company’s noncontrolling interests are reported as a component of equity separate from the parent’s equity. Purchases or sales of equity interests that do not result in a change in control are accounted for as equity transactions. In addition, net income attributable to the noncontrolling interests is included in net income on the face of the income statement and, upon a gain or loss of control, the interests purchased or sold, as well as any interests retained, are recorded at fair value with any gain or loss recognized in earnings. At the end of each reporting period, the Company determines the amount of equity (book value of net assets) which is allocable to the noncontrolling interests based upon the ownership interest, and an adjustment is made to the noncontrolling interests, with a corresponding adjustment to paid-in capital, to reflect the noncontrolling interests’ equity interest in the Company.
Use of estimates
The preparation of the consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Actual results could differ from these estimates.
Allowance for doubtful accounts
The Company monitors the collectability of its receivable balances including the deferred rent receivable on an ongoing basis. Based on these reviews, the Company maintains an allowance for doubtful accounts for estimated losses resulting from the possible inability of tenants to make contractual rent payments to the Company. A provision for doubtful accounts is recorded during each period. The allowance for doubtful accounts is netted against tenant and other receivables on the consolidated balance sheets. Tenant receivables are net of an allowance for uncollectible accounts totaling $400,000 at
March 31, 2017
and
December 31, 2016
. Deferred rent receivable is net of an allowance for uncollectible accounts totaling $
907,000
and $
916,000
at
March 31, 2017
and
December 31, 2016
, respectively.
Financial instruments
The methods and assumptions used to estimate the fair value of financial instruments are described below. The Company has estimated the fair value of financial instruments using available market information and appropriate valuation methodologies. Considerable judgment is required in interpreting market data to develop estimates of market value. Accordingly, estimated fair values are not necessarily indicative of the amounts that could be realized in current market exchanges. The Company determines the estimated fair value of financial assets and liabilities utilizing a hierarchy of valuation techniques based on whether the inputs to a fair value measurement are considered to be observable or unobservable in a marketplace. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect market assumptions. This hierarchy requires the use of observable market data when available. The following is the fair value hierarchy:
|
·
|
|
Level 1
—quoted prices for identical instruments in active markets;
|
|
·
|
|
Level 2
—quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations in which significant inputs and significant value drivers are observable in active markets; and
|
|
·
|
|
Level 3
—fair value measurements derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.
|
Financial assets that are exposed to credit risk consist primarily of cash and cash equivalents and receivables. The Company considers all highly liquid investments with a remaining maturity of three months or less at the date of purchase to be cash equivalents. Cash and cash equivalents, which consist primarily of money market investments,
are only invested in entities with an investment grade rating. Receivables are comprised of balances due from a large number of customers. Balances that the Company expects to become uncollectible are reserved for or written off. Due to the short period to maturity of the Company’s cash and cash equivalents, accounts receivable, other assets and accrued and other liabilities, the carrying values as presented on the consolidated balance sheets are reasonable estimates of fair value.
Carrying values of the Company’s
unsecured Credit F
acility
(as defined on page 14
)
approximate fair value. The characteristics of these financial instruments, market data and other comparative metrics utilized in determining these fair values are “Level 2” inputs.
Real estate facilities
Real estate facilities are recorded at cost. Costs related to the renovation or improvement of the properties are capitalized. Expenditures for repairs and maintenance are expensed as incurred. Expenditures that are expected to benefit a period greater than two years and exceed $2,000 are capitalized and depreciated over their estimated useful life. Buildings and improvements are depreciated using the straight-line method over their estimated useful lives, which generally range from five to 30 years. Transaction costs, which include tenant improvements and lease commissions, of $1,000 or more for leases with terms greater than one year are capitalized and depreciated over their estimated useful lives. Transaction costs less than $1,000 or for leases of one year or less are expensed as incurred.
Land
and building held for
development
Property taxes, insurance, interest and costs essential to the development of property for its intended use are capitalized during the period of development. Upon classification of an asset as held for development, depreciation of the asset is ceased.
Properties held for disposition
An asset is classified as an asset held for disposition when it meets certain requirements, which include, among other criteria, the approval of the sale of the asset, the marketing of the asset for sale and the expectation by the Company that the sale will likely occur within the next 12 months. Upon classification of an asset as held for disposition, depreciation of the asset is ceased, and the net book value of the asset is included on the balance sheet as properties held for disposition.
Intangible assets/liabilities
Intangible assets and liabilities include above-market and below-market in-place lease values of acquired properties based on the present value (using an interest rate which reflects the risks associated with the leases acquired) of the difference between (i) the contractual amounts to be paid pursuant to the in-place leases and (ii) management’s estimate of fair market lease rates for the corresponding in-place leases, measured over a period equal to the remaining non-cancelable term of the lease. The capitalized above-market and below-market lease values (included in other assets and accrued liabilities in the accompanying consolidated balance sheets) are amortized to rental income over the remaining non-cancelable terms of the respective leases.
As of
March 31, 2017
, the value of in-place leases resulted in net intangible assets of $
996,000
, net of $
9.3
million of accumulated amortization with a weighted average amortization period of
9.5
years, and net intangible liabilities of $
642,000
, net of $
10.2
million of accumulated amortization with a weighted average amortization period of
6.9
years. As of
December 31, 2016
, the value of in-place leases resulted in net intangible assets of $1.
1
million, net of $
9
.
2
million of accumulated amortization and net intangible liabilities of $
784,000
, net of $
10
.0 million of accumulated amortization.
The Company recorded net increases in rental income of
$25,000
and
$193,000
for the three months ended
March
31, 2017
and
2016
, respectively, due to the amortization of net intangible liabilities resulting from the above-market and below-market lease values.
Evaluation of asset impairment
The Company evaluates its assets used in operations for impairment by identifying indicators of impairment and by comparing the sum of the estimated undiscounted future cash flows for each asset to the asset’s carrying value. When indicators of impairment are present and the sum of the estimated undiscounted future cash flows is less than the carrying value of such asset, an impairment loss is recorded equal to the difference between the asset’s current carrying value and its value based on discounting its estimated future cash flows. In addition, the Company evaluates its assets held for disposition for impairment. Assets held for disposition are reported at the lower of their carrying value or fair value, less cost of disposition. At
March 31, 2017
, the Company did not consider any assets to be impaired.
Stock compensation
All share-based payments to employees, including grants of employee stock options, are recognized as stock compensation in the Company’s income statement based on their grant date fair values.
See Note 11
.
Revenue and expense recognition
The Company must meet four basic criteria before revenue can be recognized: persuasive evidence of an arrangement exists; the delivery has occurred or services have been rendered; the fee is fixed or determinable; and collectability is reasonably assured. All leases are classified as operating leases. Rental income is recognized on a straight-line basis over the terms of the leases. Straight-line rent is recognized for all tenants with contractual fixed increases in rent that are not included on the Company’s credit watch list. Deferred rent receivable represents rental revenue recognized on a straight-line basis in excess of billed rents. Reimbursements from tenants for real estate taxes and other recoverable operating expenses are recognized as rental income in the period the applicable costs are incurred. Property management fees are recognized in the period earned.
Costs incurred in connection with leasing (primarily tenant improvements and lease commissions) are capitalized and amortized over the lease period.
Gains from sales of real estate
facilities
The Company recognizes gains from sales of real estate facilities at the time of sale using the full accrual method, provided that various criteria related to the terms of the transactions and any subsequent involvement by the Company with the properties sold are met. If the criteria are not met, the Company defers the gains and recognizes them when the criteria are met or uses the installment or cost recovery methods as appropriate under the circumstances.
General and administrative
expenses
General and administrative expenses include executive and other compensation, office expenses, professional fees, acquisition transaction costs, state income taxes and other such administrative items.
Income taxes
The Company has qualified and intends to continue to qualify as a REIT, as defined in Section 856 of the Internal Revenue Code of 1986, as amended. As a REIT, the Company is not subject to federal income tax to the extent that it distributes its REIT taxable income to its shareholders. A REIT must distribute at least 90% of its
REIT
taxable income each year. In addition, REITs are subject to a number of organizational and operating requirements. The Company may be subject to certain state and local taxes on its income and property and to federal income and excise taxes on its undistributed taxable income. The Company believes it met all organization and operating requirements to maintain
its REIT status during
2016
and intends to continue to meet such requirements
for 2017
. Accordingly, no provision for income taxes has been made in the accompanying consolidated financial statements.
The Company can recognize a tax benefit only if it is “more likely than not” that a particular tax position will be sustained upon examination or audit. To the extent that the “more likely than not” standard has been satisfied, the benefit associated with a position is measured as the largest amount that is greater than 50% likely of being recognized upon settlement. As of
March 31, 2017
, the Company did not recognize any tax benefit for uncertain tax positions.
Accounting for preferred equity issuance costs
The Company records issuance costs as a reduction to paid-in capital on its balance sheet at the time the preferred securities are issued and reflects the carrying value of the preferred equity at the stated value. Such issuance costs are recorded as non-cash preferred equity distributions at the time the Company notifies the holders of preferred stock of its intent to redeem such shares.
Net income per common share
Per share amounts are computed using the number of weighted average common shares outstanding. “Diluted” weighted average common shares outstanding includes the dilutive effect of stock options and restricted stock units under the treasury stock method. “Basic” weighted average common shares outstanding excludes such effect. The Company's restricted stock units are participating securities and are included in the computation of basic and diluted weighted average common shares outstanding. The Company’s restricted stock unit holders are paid
non-forfeitable
dividends
in excess of the expense
recorded which results in
a reduction in net income allocable to common shareholders and unit holders.
Earnings per share has been calculated as follows (
in thousands, except per share amounts
):
|
|
|
|
|
|
|
|
|
|
|
|
|
For The Three Months
|
|
Ended March 31,
|
|
2017
|
|
2016
|
Net income allocable to common shareholders
|
$
|
26,392
|
|
$
|
14,569
|
Weighted average common shares outstanding:
|
|
|
|
|
|
Basic weighted average common shares outstanding
|
|
27,148
|
|
|
27,043
|
Net effect of dilutive stock compensation—based on
|
|
|
|
|
|
treasury stock method using average market price
|
|
86
|
|
|
79
|
Diluted weighted average common shares outstanding
|
|
27,234
|
|
|
27,122
|
Net income per common share—Basic
|
$
|
0.97
|
|
$
|
0.54
|
Net income per common share—Diluted
|
$
|
0.97
|
|
$
|
0.54
|
No options
were excluded from the computation of diluted net income per share
for the three months ended
March 31, 2017
and 2016
as no options were considered anti-dilutive.
Segment reporting
The Company views its operations as one segment.
Reclassifications
Certain reclassifications have been made to the consolidat
ed financial statements for 2016
in order to conf
orm to the 2017
presentation.
Recently issued accounting standards
In May, 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2014-09,
Revenue from Contracts with Customers
,
which amended the existing accounting standards for revenue recognition. The core principle underlying this guidance is that entities will recognize revenue upon the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled for such exchange. The guidance also provides a model for the measurement and recognition of gains and losses on the sale of certain nonfinancial assets, such as property and equipment, including real estate. This guidance is currently effective for the Company’s fiscal year beginning January 1, 2018. Early adoption is permitted for the Company’s fiscal year beginning January 1, 2017. ASU 2014-09 allows for full retrospective adoption applied to all periods presented or modified retrospective adoption with the cumulative effect of initially applying the standard recognized at the date of initial application. The Company intends to adopt the guidance using the modified retrospective approach for the fiscal year beginning January 1, 2018. The Company anticipates no impact upon adoption of the new accounting guidance on its consolidated financial statements relating to the Company’s facility management fees for property management services provided to PS or the recognition of gains and losses on the sale of real estate assets as the Company’s current accounting for such transactions is consistent with the new guidance’s core principle. Rental income from leasing arrangements are a substantial portion of the Company’s revenue and is specifically excluded from ASU 2014-09 and will be governed by the applicable lease codification (ASU 2016-02,
Leases)
. In conjunction with the adoption of the leasing guidance, the Company is currently in the process of evaluating certain variable payment terms included in these lease arrangements which are governed by ASU 2014-09.
In February, 2016, the FASB issued ASU 2016-02,
Leases
,
which amends the existing accounting standards for lease accounting. The accounting applied by a lessor is largely unchanged under this guidance. However, the guidance requires lessees to classify leases as either finance or operating leases based on the principle of whether or not the lease is effectively a financed purchase of the leased asset by the lessee. The classification will determine whether the lease expense is recognized based on an effective interest method or on a straight-line basis over the term of the lease. A lessee is also required to record a right-of-use asset and related liability for most leases with a term of greater than 12 months
,
regardless of their classification. Leases with a term of 12 months or less will be accounted for similar to existing guidance for operating leases today. The new guidance is expected to result in the recognition of a right-of-use asset and related liability to account for
the Company’s
future obligations under
the
ground lease arrangements for which
the Company
is
the lessee. As of March 31, 2017, the remaining contractual payments under
the
ground lease agreements aggregated
$348
,000. Additionally, the new guidance will require that lessees and lessors capitalize, as initial direct costs, only those costs that are incurred due to the execution of a lease. This guidance is effective for annual periods beginning after December 15, 2018 and interim periods within annual periods beginning after December 15, 2018. Early adoption is permitted. The guidance must be adopted using a modified retrospective approach for leases that exist or are entered into after the beginning of the earliest comparative period in the financial statements. The Company is currently in the process of evaluating the impact of adoption of the new accounting guidance on its consolidated financial statements.
In January, 2017, the FASB issued ASU 2017-01,
Business Combinations (Topic 805) - Clarifying the Definition of a Business
, which provides guidance to assist entities with evaluating whether transactions should be accounted for as acquisitions of assets or businesses. Under the new guidance, a set of transferred assets and activities is not a business when substantially all of the fair value of the gross assets acquired is concentrated in a single identifiable asset or group of similar identifiable assets. If a set of transferred assets and activities does not meet this threshold, then an entity must evaluate whether the set meets the requirement that a business include, at a minimum, an input and a substantive process that together significantly contribute to the ability to create outputs. The new standard is effective for public entities for fiscal years beginning after December 15, 2017 and for interim periods therein. Early adoption is permitted. The guidance will be applied prospectively to any transactions occurring within the period of adoption. The Company adopted the guidance effective January 1, 2017 and
expects
the guidance will
likely
result in future acquisitions of operating properties being accounted for as asset acquisitions instead of business combinations with transaction costs of such acquisitions to be capitalized as part of the purchase price of the acquisition. Prior to
the
adoption of the
new guidance, the Company accounted for acquisitions of operating properties as business combinations and expensed transaction costs as acquisition-related expenses.
3. Real estate facilities
The activity in real
estate facilities for
the
three
months ended
March 31, 2017
is
as f
ollows
(in thousands)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Buildings and
|
|
Accumulated
|
|
|
|
|
Land
|
|
Improvements
|
|
Depreciation
|
|
Total
|
Balances at December 31, 2016
|
$
|
789,531
|
|
$
|
2,226,881
|
|
$
|
(1,159,808)
|
|
$
|
1,856,604
|
Capital expenditures
|
|
—
|
|
|
8,844
|
|
|
—
|
|
|
8,844
|
Disposals
|
|
—
|
|
|
(3,977)
|
|
|
3,977
|
|
|
—
|
Depreciation and amortization
|
|
—
|
|
|
—
|
|
|
(23,078)
|
|
|
(23,078)
|
Balances at March 31, 2017
|
$
|
789,531
|
|
$
|
2,231,748
|
|
$
|
(1,178,909)
|
|
$
|
1,842,370
|
The purchase price of acquired properties is recorded to land, buildings and improvements (including tenant improvements, unamortized lease commissions, acquired in-place lease values, and tenant relationships, if any) and intangible assets and liabilities associated with the value of above-market and below-market leases based on their respective estimated fair values. Acquisition-related costs are expensed as incurred.
In determining the fair value of the tangible assets of the acquired properties, management considers the value of the properties as if vacant as of the acquisition date. Management must make significant assumptions in determining the value of assets acquired and liabilities assumed. Using different assumptions in the recording of the purchase cost of the acquired properties would affect the timing of recognition of the related revenue and expenses. Amounts recorded to land are derived from comparable sales of land within the same region. Amounts recorded to buildings and improvements, tenant improvements and unamortized lease commissions are based on current market replacement costs and other market information. The amount recorded to acquired in-place leases is determined based on management’s assessment of current market conditions and the estimated lease-up periods for the respective spaces.
The Company did not acquire any assets or assume any liabilities during the
three months
ended
March 31, 2017
and 2016
.
During the three months ended March
31,
2017, the Company sold development rights it held to build medical office buildings on land adjacent to its Westech Business Park in Silver Spring, Maryland for
$6.5
million.
The Company had acquired the development rights as part of its 2006 acquisition of the park.
The Company has received $
4.0
million of
proceeds
, of which
$1.5
million was received in prior years and
$2.5
million
was
received in March, 2017.
The Company recorded a gain of
$3.9
million related to the proceeds received
through March 31, 2017
less transaction costs
of $135,000 as the
se
amounts are non-refundable.
The Company will report an additional gain of
$2.5
million when the final proceeds are received in the fourth quarter of 2017
and the remaining contingencies have lapsed
.
4. Investment in and advances to unconsolidated joint venture
In 2013, the Company entered into a joint venture known as Amher
st JV LLC (the “Joint Venture”)
with an unrelated real estate development company
(the “JV Partner”)
for the purpose of developing a
395
-unit multi-family building on a
five
-acre site within
The Mile in
Tysons, Virginia
(the “Project”)
.
PSB holds a
95.0%
interest in the Joint Venture with the remaining
5.0%
held by the JV Partner. The JV Partner is responsible for the development and construction of the Project and through an affiliate will oversee the leasing and management of the Project. The Project is expected to deliver its first completed units in the spring of 2017, with final completion expected in early 2018.
O
n
October 5, 2015
(th
e “C
ontribution Date”), the Company
contributed the site, along with capitalized improvements, to the Joint Venture. Subsequent to the Contribution date, demolition, site preparation and construction
commenced. The JV partner serves as the managing member, with mutual consent from both the Company and the managing member required for all significant decisions. As such, the Company accounts for its investment in the Joint Venture using the equity method.
Along with the equity capital the Company has committed to the Joint Venture, the Company has also agreed to provide the Joint Venture with a construction loan in the amount of
$75.0
million. The Joint Venture will pay interest under the construction loan at a rate equal to the London Interbank Offered Rate (“LIBOR”) plus
2.25%
. The loan
will mature on
April 5, 2019
with
two
one
-year extension options. The Company has reflected the aggregate value of the contributed site, its’ equity contributions, capitalized interest and loan advances to date as investment in and advances to unconsolidated joint venture. The aggregate amount of development costs are estimated to be
$105.6
million (excluding unrealized land appreciation), of which the Company is committed to funding $75.0 million through a construction loan in addition to
capital contributions of
$28.5
million, which includes a land basis of
$15.3
million, to the Joint Venture.
The Company’s investment in and advances to unconsolidated joint venture was
$82.1
million and
$67.2
million as of
March 31, 2017
and December 31, 2016
, respectively. For the
three
months ended
March 31, 2017
, the Company made
loan
advances of
$14.9
million
and
capitalized
$279,000
of interest.
For the
three
months ended
March 31, 2016
, the Company
made capital
contributions
of
$3
.
6
million and capitalized
$394,000
of
interest.
5
. Leasing activity
The Company leases space in its real estate facilities to tenants primarily under non-cancelable leases generally ranging from
one
to
10
years. Future minimum rental revenues, excluding recovery of operating expenses under these leases, are as follows as
of
March 31, 2017
(in thousands
)
:
|
|
|
|
|
|
Remainder of 2017
|
$
|
211,806
|
2018
|
|
228,153
|
2019
|
|
159,029
|
2020
|
|
104,012
|
2021
|
|
70,731
|
Thereafter
|
|
128,044
|
Total
|
$
|
901,775
|
In addition to minimum rental payments, certain tenants reimburse the Company for their pro rata share of specified operating expenses. Such reimbursements
amounted to $
23.1
million
and
$20
.
8
million for the
three
months ended
March 31, 2017
and
2016
, respectively
. These amounts are included as rental income in the accompanying consolidated statements of income.
Leases
accounting
for
3.6%
of total leased square footage are subject to termination options, of which
2.3%
of total leased square footage have termination options exerc
i
sable through December 31, 2017
. In general, these leases
provide for
termination payments should the termination options be exercised. The future minimum rental revenues in the above table assume such options are not exercised.
6
. Bank loans
In January, 2017, the Company modified and extended the terms of its
line of credit (the “Credit Facility”)
and the Company’s related guaranty
with Wells Fargo Bank, Nation
al Association (“Wells Fargo”)
. The Credit Facility has
a borrowing limit of
$250.0
million and expires
January
1
0
, 20
22
. The rate of interest charged on borrowings is based on the LIBOR plus
0.80
%
to LIBOR plus
1.55
%
depending on the Company’s credit ratings. Currently, the Company’s rate
under the Credit Facility is LIBOR plus
0.82
5%
. In addition, the Company is required to pay an annual facility fee ranging from
0.10
%
to
0.30%
of the borrowing limit depending on the Company’s credit ratings (currently
0.125
%).
In connection with the extension, the Company paid
$613,000
of
loan origination cost
s.
As of
March 31, 2017
, the Company had
$107.0
million outstanding on the Credit Facility at an interest rate
of
1.
68
%
. Subsequent to
March 31, 2017
, the Company
repaid
$7.0
million on
the Credit Facility
. The
Company had
no
balance outstanding on the Credit Facility at
December 31, 2016
. The Company had $
1.1
million a
nd $
539,000
of unamortized
loan origination
cost
s as of
March 31, 2017
and
December 31, 2016
, respectively
, which is included in other assets in the accompanying consolidated balance sheets
. The Credit Facility requires the Company to meet certain
covenants, all of which the Company was in compliance with as of
March 31, 2017
. Interest on outstanding borrowings is payable
monthly
.
7
. Noncontrolling interests
As described in Note 2, the Company reports noncontrolling interests within equity in the consolidated financial statements, but separate from the Company’s shareholders’ equity. In addition, net income allocable to noncontrolling interests is shown as a reduction from net income in calculating net income allocable to common shareholders.
Common partnership units
The Company presents the accounts of PSB and the Operating Partnership on a consolidated basis. Ownership interests in the Operating Partnership that can be redeemed for common stock, other than PSB’s interest, are classified as noncontr
olling interests—
common units in the consolidated financial statements. Net income allocabl
e to noncontrolling interests—
common units consists of the common units’ share of the consolidated operating results after allocation to preferred units and shares. Beginning
one
year from the date of admission as a limited partner (common units) and subject to certain limitations described below, each limited partner other than PSB has the right to require the redemption of its partnership interest.
A limited partner (common units) that exercises its redemption right will receive cash from the Operating Partnership in an amount equal to the market value (as defined in the Operating Partnership Agreement) of the partnership interests redeemed. In lieu of the Operating Partnership redeeming the common units for cash, PSB, as general partner, has the right to elect to acquire the partnership interest directly from a limited partner exercising its redemption right, in exchange for cash in the amount specified above or by issuance of
one
share of PSB common stock for each unit of limited partnership interest redeemed.
A limited partner (common units) cannot exercise its redemption right if delivery of shares of PSB common stock would be prohibited under the applicable articles of incorporation, or if the general partner believes that there is a risk that delivery of shares of common stock would cause the general partner to no longer qualify as a REIT, would cause a violation of the applicable securities laws, or would result in the Operating Partnership no longer being treated as a partnership for federal income tax purposes.
At
March 31, 2017
, there were
7,305,355
common units owned by PS, which are accounted for as noncontrolling interests. Combined with PS’s existing common stock ownership, on a fully converted basis, PS has a combined ownership
of
41.9
% (
or
14.5
million
shares)
of the Company’s common equity.
8
. Related party transactions
The Operating Partnership manages industrial, office and retail facilities for PS. These facilities, all located in the United States, operate under the “Public Storage” or “PS Business Parks” names. The PS
Business Parks name and logo are
owned by PS and licensed to the Company under a non-exclusive, royalty-free license agreement. The license can be terminated by either party for any reason with
six
months written notice.
Under the property management contract with PS, the Operating Partnership is compensated based on a percentage of the gross revenues of the facilities managed. Under the supervision of the property owners, the Operating Partnership coordinates rental policies, rent collections, marketing activities, the purchase of equipment and supplies, maintenance activities, and the selection and engagement of vendors, suppliers and independent contractors. In
addition, the Operating Partnership assists and advises the property owners in establishing policies for the hire, discharge and supervision of employees for the operation of these facilities, including property managers and leasing, billing and maintenance personnel.
The property management contract with PS is for a
seven
-year term with the agreement automatically extending
for an additional
one
-year period upon each one-year anniversary of its commencement (unless cancelled by either party). Either party can give notice of its intent to cancel the agreement upon expiration of its current term. Management fee revenues under this contract were $
128,000
for
the
three
months ended
March 31, 2017
and
2016
.
PS also provides property management services for the self-storage component of
two
assets owned by the Company. These self-storage facilities, located in Palm Beach County, Florida, operate under the “Public Storage” name.
Under the property management contract, PS is compensated based on a percentage of the gross revenues of the facilities managed. Under the supervision of the Company, PS coordinates rental policies, rent collections, marketing activities, the purchase of equipment and supplies, maintenance activities, and the selection and engagement of vendors, suppliers and independent contractors. In addition, PS is responsible for establishing the policies for the hire, discharge and supervision of employees for the operation of these facilities, including on-site managers, assistant managers and associate managers.
Either the Company or PS can cancel the property management contract upon
60
days’ notice. Management fee expenses under the contract
were $
2
2
,000
and
$21,000
for the
three
months ended
March 31, 2017
and
2016
, respectively
.
Pursuant to a cost sharing and administrative services agreement, the Company shares costs with PS for certain administrative services and rental of corporate off
ice space, which are allocated between the Company and
PS in accordance with a methodology intended to fairly allocate those costs.
Costs allocated to the Company totaled
$
132
,000
and
$
123
,000
for the three months ended
March 31, 2017
and
2016
, respectively.
Costs allocated to PS
totaled
$8
,000
for
the three months ended March 31, 2017.
The Company had net amounts due
from
PS
of
$
164
,000
and
$295,000
at
March 31, 2017
and
December 31, 2016
, respectively, for these contracts, as well as for certain operating expenses paid by the Company on behalf of PS
.
9
. Shareholders’ equity
Preferred stock
As of
March 31, 2017
and
December 31, 2016
, the Company had the following series of preferred stock outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earliest Potential
|
|
Dividend
|
|
Shares
|
|
Amount
|
Series
|
|
Issuance Date
|
|
Redemption Date
|
|
Rate
|
|
Outstanding
|
|
(in thousands)
|
Series T
|
|
May, 2012
|
|
May, 2017
|
|
6.000%
|
|
14,000
|
|
$
|
350,000
|
Series U
|
|
September, 2012
|
|
September, 2017
|
|
5.750%
|
|
9,200
|
|
|
230,000
|
Series V
|
|
March, 2013
|
|
March, 2018
|
|
5.700%
|
|
4,400
|
|
|
110,000
|
Series W
|
|
October, 2016
|
|
October, 2021
|
|
5.200%
|
|
7,590
|
|
|
189,750
|
Total
|
|
|
|
|
|
|
|
35,190
|
|
$
|
879,750
|
On December 7, 2016, the Company called for the redemption of its
6.45%
Cumulative Preferred Stock, Series S, at its par value of
$230.0
million and subsequently completed the redemption on
January 18, 2017
. The Company reported non-cash distributions of
$7.3
million, representing the original issuance costs, as a reduction of net income allocable to common shareholders and unit holders for the year ended December 31, 2016. As of December 31, 2016,
the Company reclassified the 6.45% Cumulative Preferred Stock, Series S, of $230.0 million from equity to liabilities as preferred stock called for redemption.
The Company paid
$13.3
million and
$1
3.8
million in distributions to its preferred shareholders for the
three
months ended
March 31, 2017
and
2016
, respectively
.
Holders of the Company’s preferred stock will not be entitled to vote on most matters, except under certain conditions. In the event of a cumulative arrearage equal to
six
quarterly dividends, the holders of the preferred stock will have the right to elect
two
additional members to serve on the Company’s Board of Directors
(the “Board”)
until all events of default have been cured. At
March 31, 2017
, there were
no
dividends in arrears.
Except under certain conditions relating to the Company’s qualification as a REIT, the preferred stock is not redeemable prior to the previously noted redemption dates. On or after the respective redemption dates, the respective series of preferred stock will be redeemable, at the option of the Company, in whole or in part, at $
25.00
per depositary share, plus any accrued and unpaid dividends. The Company had
$28
.
4
million of deferred costs in connection with the issuance of preferred stock as of
March 31, 2017
and
December 31, 2016
, which the Company will report as additional non-cash distributions upon notice of its intent to redeem such shares.
Common stock
During the three months ended March 31, 2017, the Board increased its quarterly dividends from
$0.75
per common share to
$0.85
per common share.
The Company paid $
23.1
million ($
0.
8
5
per common share) and
$20.3
million (
$0.
75
per common share) in distributions to its common shareholders for the
three
months ended
March 31, 2017
and
2016
, respectively
.
No
shares of common stock were repurchased under the board-approved common stock repurchase program during either of the
three
months ended
March 31, 2017
and
2016
.
Equity stock
In addition to common and preferred stock, the Company is authorized to issue
100.0
million shares of Equity Stock. The Articles of Incorporation provide that Equity Stock may be issued from time to time in one or more series and give the Board broad authority to fix the dividend and distribution rights, conversion and voting rights, redemption provisions and liquidation rights of each series of Equity Stock.
1
0
. Commitments and contingencies
The Company currently is neither subject to any other material litigation nor, to management’s knowledge, is any material litigation currently threatened against the Company other than routine litigation and administrative proceedings arising in the ordinary course of business.
11
. Stock compensation
PSB has a 2003 Stock Option and Incentive Plan (the “2003 Plan”)
and
a 2012 Equity and Performance-Based Incentive Compensation Plan (the “2012 Plan”) covering
1.5
million and
1.0
million shares of PSB’s common stock
, respectively
. Under the 2003 Plan and 2012 Plan, PSB has granted non-qualified options to certain directors, officers and key employees to purchase shares of PSB’s common stock at a price not less than the fair market value of the common stock at the date of grant. Additionally, under the 2003 Plan and 2012 Plan, PSB has granted restricted shares of common stock to certain directors and restricted stock units to officers and key employees.
No
options were granted for the three months ended March 31, 2017 and 2016
.
The weighted average grant date fair value of restricted stock unit
s
granted during the
three
months ended
March 31, 2017
and 2016
was
$8
8.91
and
$8
3.59
, respectively. The
Company calculated the fair value of each restricted stock unit grant using the mar
ket value on the date of grant.
At
March 31, 2017
, there was a combined total of
1.1
million
options and restricted stock units authorized to be granted.
Information with respect to outstanding options and nonvested restricted stock units granted under the 2003 Plan and 2012 Plan is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
|
|
|
Aggregate
|
|
|
|
Weighted
|
|
Average
|
|
|
Intrinsic
|
|
Number of
|
|
Average
|
|
Remaining
|
|
|
Value
|
Options:
|
Options
|
|
Exercise Price
|
|
Contract Life
|
|
|
(in thousands)
|
Outstanding at December 31, 2016
|
229,655
|
|
$
|
68.93
|
|
|
|
|
|
Granted
|
—
|
|
$
|
—
|
|
|
|
|
|
Exercised
|
(10,344)
|
|
$
|
66.63
|
|
|
|
|
|
Forfeited
|
—
|
|
$
|
—
|
|
|
|
|
|
Outstanding at March 31, 2017
|
219,311
|
|
$
|
69.03
|
|
5.34 Years
|
|
$
|
10,028
|
Exercisable at March 31, 2017
|
147,224
|
|
$
|
58.19
|
|
3.96 Years
|
|
$
|
8,329
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
|
|
Number of
|
|
Average Grant
|
Restricted Stock Units:
|
Units
|
|
Date Fair Value
|
Nonvested at December 31, 2016
|
144,693
|
|
$
|
58.56
|
Granted
|
100,150
|
|
$
|
88.91
|
Vested
|
(67,914)
|
|
$
|
83.05
|
Forfeited
|
(700)
|
|
$
|
89.83
|
Nonvested at March 31, 2017
|
176,229
|
|
$
|
77.30
|
Effective March, 2014, the Company entered into a performance-based restricted stock unit program, the Senior Management Long-Term Equity Incentive Program for 2014-2017 (“LTEIP”), with certain employees of the Company. Under the LTEIP, the Company established
three
levels of targeted restricted stock unit awards for certain employees, which would be earned only if the Company achieved
one
of
three
defined targets during 2014 to 2017. Under the LTEIP there is an annual award following the end of each of the
four
years in the program, with the award subject to
and based on the achievement of
total return
t
argets during the previous year
, as well as
an award based on achieving
total return
targets during the cumulative
four
-year period 2014-2017. In the event the minimum defined target is not achieved for an annual award, the
restricted stock units
allocated to be awarded for
such year are added
to the restricted stock unit
s that may be received if the four-year target is achieved.
All
restricted stock unit awards
under the LTEIP
vest in
four
equal annual installments beginning from the date of award. Up to
100,150
restr
icted stock units would be award
ed for each of the
four
years assuming achievement was met and up to
93,400
restr
icted stock units would be award
ed for the cumulative
four
-year period assuming achievement was met. Compensation expense is recognized based on the
restricted stock unit
s expected to be awarded based on the target level that is expected to be achieved. Net compensation expense of $
1.8
million
and
$2.5
million
related to
the LTEIP was recognized for
the
three
months ended
March 31, 2017
and
2016
, respectively
.
In connection with t
he
LTEIP
, targets for
2016
were achieved
at the
highest
threshold total return level
. As such,
100
,150
restricted stock units were
granted during the
three
months ended
March 31, 2017
at a weighted average grant date fair
value of
$88.
91
.
Included in the Company’s consolidated statements of income for the
three
months ended
March 31, 2017
and
2016
, was $
49,000
and $
131,000
, respectively, in net compensation expense related to stock options.
N
et
compensation expense of
$2.0
million
and
$2.6
million
related to restricted stock units was recognized during the
three
months ended
March 31, 2017
and
2016
, respectively
.
As of
March 31, 2017
, there was $
480,000
of unamortized compensation expense related to stock options expected to be recognized over a weighted average period of
3.4
years. As of
March 31, 2017
, there was $
11.7
million of unamortized compensation expense related to restricted stock units expected to be recognized over a weighted average period of
3.4
years.
Cash received from
10,344
stock options exercised during the three months ended March 31, 2017 was
$689,000
.
Cash received from
16,823
stock options exercised during the
three
months ended
March 31, 2016
was
$
900,000
.
The aggregate intrinsic value of the stock options exercised was
$513,000
and
$723,000
during the
three
months ended
March 31, 2017
and
2016
, respectively.
During the
three
months ended
March 31, 2017
,
6
7,
914
restricted stock units vested; in settlement of these units
,
38,008
shares
were issued
, net of
29,906
shares applied to payroll taxes.
The aggregate fair value of the shares vested for the
three
months ended
March 31, 2017
was $
7
.
6
million.
During the three
months ended
March 31, 2016
,
43,689
restricted stock units vested; in settlement of these units,
25,604
shares were issued, net of
18,085
shares applied to payroll taxes. The aggregate fair value of the shares vested for the
three
months ended
March 31, 2016
was
$
3
.
6
million.
In addition to the vesting of these shares, tax deposit
s totaling
$3.4
million and
$1.8
million
were made during the three months ended March 31, 2017 and 2016, respectively, on behalf of employees in exchange for common shares withheld upon vesting.
In April
,
2015,
the shareholders of the Company approved the issuance of up
to
130,000
shares of
common stock under the Retirement Plan for Non-Employee Directors (the “Director Plan”). Under the Director Plan, the Company grants
1,000
shares of common stock for each year served as a director up to a maximum of
8,000
shares issued
upon retirement. T
he Company recognizes compensation expense
over the requisite service period
. As a result, included in the Company’s consolidated statements of income was
$76,000
and $
83,000
in
compensation expense for the
three
months ended
March 31, 2017
and
2016
, respectively
.
As of
March 31, 2017
and
2016
, there was $
811,000
and
$
1.
1
million
, respectively, of unamortized compensation expense related to these
shares.
No
shares
were issued during the
three
months ended
March 31, 2017 and 2016
.
ITEM 2.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS
Forward-Looking Statements:
Forward-looking statements, within the meaning of the Private Securities Litigation Reform Act of 1995, are made throughout this Quarterly Report on Form 10-Q. For this purpose, any statements contained herein that are not statements of historical fact may be deemed to be forward-looking statements. Without limiting the foregoing, the words “may,” “believes,” “anticipates,” “plans,” “expects,” “seeks,” “estimates,” “intends” and similar expressions are intended to identify forward-looking statements. There are a number of important factors that could cause the results of the Company to differ materially from those indicated by such forward-looking statements, including but not limited to: (a) changes in general economic and business conditions; (b) decreases in rental rates or increases in vacancy rates/failure to renew or replace expiring leases; (c) tenant defaults; (d) the effect of the recent credit and financial market conditions; (e) our failure to maintain our status as a real estate investment trust (“REIT”)
under the Internal Revenue Code
of 1986, as amended
; (f) the economic health of our tenants; (g) increases in operating costs; (h) casualties to our properties not covered by insurance
; (i) the availability and cost of capital; (j) increases in interest rates and its effect on our stock price; and (k) other factors discussed under the heading “Part I, Item 1A. Risk Factors” in our annual report on Form 10-K for the year ended
December 31, 2016
. In light of the significant uncertainties inherent in the forward-looking statements included herein, the inclusion of such information should not be regarded as a representation by us or any other person that our objectives and plans will be achieved. Moreover, we assume no obligation to update these forward-looking statements to reflect actual results, changes in assumptions or changes in other factors affecting such forward-looking statements, except as required by law.
Overview
As of
March 31, 2017
, the Company owned and operated
28.1
million rentable square feet of multi-tenant flex, industrial and office properties concentrated primarily in six states.
The Company focuses on increasing profitability and cash flow aimed at maximizing shareholder value. The Company strives to maintain high occupancy levels while increasing rental rates and minimizing capital expenditures when market conditions allow, although the Company may decrease rental rates in markets where conditions require. The Company also acquires properties it believes will create long-term value, and from time to time disposes of properties which no longer fit within the Company’s strategic objectives. Operating results are driven primarily by income from rental operations and are therefore substantially influenced by demand for rental space within our properties and our markets, which impacts occupancy, rental rates and capital requirements.
Critical Accounting Policies and Estimates:
Our accounting policies are described in Note 2 to the consolidated financial statements included in this Quarterly Report on Form 10-Q. We believe our most critical accounting policies relate to revenue recognition, property acquisitions, allowance for doubtful accounts, impairment of long-lived assets, depreciation, accruals of operating expenses and accruals for contingencies, each of which are more fully described in “Part I, Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our annual report on Form 10-K for the year ended
December 31, 2016
.
Effect of Acquisitions
, Development
and Dispositions of
Properties on the Company’s Operations:
The Company is focused on growing its operations by looking for opportunities to expand its presence in existing and new markets through strategic acquisitions that meet the Company’s focus on multi-tenant flex, industrial and office parks in markets where it has or may obtain a substantial market presence. The Company may also from time to time dispose of assets based on market conditions.
On September 28, 2016, the Company acquired two multi-tenant office buildings
, which comprise the
226,000 square feet
of Non-Same Park portfolio (defined below),
in Rockville, Maryland, for a purchase price of $13.3 million.
As of
March 31, 2017
, the occupancy rate of this
asset remained
unchanged
since the date of
acquisition
at 18.5%
.
T
he Company had 184
,000 square feet o
f vacant space spread
within the acquired buildings
as of
March 31, 2017
.
The buildings are located within Shady Grove Executive Park, where the Company owns three other buildings aggregating 352,000 square feet, which were 91.8% leased as of March 31, 2017.
As of November 1, 2016, the Company transferred a 123,000 square foot building also located within The Mile in Tysons, Virginia to land and building held for development, as the Company is pursuing entitlements to develop an additional multi-family complex on this site. The scope and timing of any future development will be subject to a variety of approvals and contingencies. Prior to being classified as land and building held for development, the building was occupied by a single user. The net operating income (
“NOI”
) associated with the prior tenant
is reflected as NOI from asset
held for development.
In 2013, the Company entered into a joint venture known as Amherst JV LLC (the “Joint Venture”) with an unrelated real estate development company (the “JV Partner”) for the purpose of developing a 395-unit multi-family building on a five-acre site within The Mile in Tysons, Virginia (the “Project”). PSB holds a 95.0% interest in the Joint Venture with the remaining 5.0% held by the JV Partner. The JV Partner is responsible for the development and construction of the Project and through an affiliate will oversee the leasing and management of the Project. The Project is expected to deliver its first completed units in the spring of 2017, with final completion expected in early 2018.
On October 5, 2015 (the “Contribution Date”), the Company contributed the site, along with capitalized improvements, to the Joint Venture. Subsequent to the Contribution Date, demolition, site preparation and construction commenced. The JV partner serves as the managing member, with mutual consent from both the Company and the managing member required for all significant decisions. As such, the Company accounts for its investment in the Joint Venture using the equity method.
Along with the equity capital the Company has committed to the Joint Venture, the Company has also agreed to provide the Joint Venture with a construction loan in the amount of $75.0 million. The Joint Venture will pay interest under the construction loan at a rate equal to the London Interbank Offered Rate (“LIBOR”) plus 2.25%. The loan will mature on April 5, 2019 with two one-year extension options. The Company has reflected the aggregate value of the contributed site, its’ equity contributions, capitalized interest and loan advances to date as investment in and advances to unconsolidated joint venture. The aggregate amount of development costs are estimated to be $105.6 million (excluding unrealized land appreciation), of which the Company is committed to funding $75.0 million through a construction loan
($49.2 million was outstanding as of March 31, 2017)
in addition to capital contributions of $28.5 million, which includes a land basis of $15.3 million, to the Joint Venture.
The Company’s investment in and advances to unconsolidated joint venture was
$82.1
million and $67.2
million at
March 31, 2017
and
December 31, 2016
, respectively. For the
three
months ended
March 31, 2017
, the Company
made
loan advan
ces
of $14.
9
million and
capitalized
$279,000
of
interest.
During the three months ended March
31,
2017, the Company sold development rights it held to build medical office buildings on land adjacent to its Westech Business Park in Silver Spring, Maryland for
$6.5
million. The Company had acquired the development rights as part of its 2006 acquisition of the park. The Company has received $4.0 million of proceeds, of which $1.5 million was received in prior years and $2.5 million was received in March, 2017. The Company recorded a gain of
$3.9
million related to the proceeds received through March 31, 2017 less transaction costs of $135,000 as these amounts are non-refundable. The Company will report an additional gain of
$2.5
million when the final proceeds are received in the fourth quarter of 2017 and the remaining contingencies have lapsed.
Impact of Inflation:
Although inflation has not been significant in recent years, it remains a potential factor
in our economy, and the Company continues to seek ways to mitigate its potential impact. A substantial portion of the Company’s leases require tenants to pay operating expenses, including real estate taxes, utilities, and insurance, as well as increases in common area expenses, partially reducing the Company’s exposure to inflation.
Key Operating Metrics
The Company’s operations are substantially concentrated in eight regions. Each of the eight regions in which the Company owns assets is subject to its own unique market influences.
All operating metrics discussed in this section as of and for the
three
months ended
March 31, 2017
and
2016
exclude asset
held for development
. Management believes excluding the results of such assets provides the most relevant perspective on the ongoing operations of the Company. Please refer to “Part I, Item 1. Financial Statements” included in this Quarterly Report on Form 10-Q for financial metric
s that include results from
asset
held for development
.
Net Operating Income:
Rental income, cost of operations and rental income less cost of operations, excluding depreciation
and amortization, or NOI, are summarized for the
three
months ended
March 31, 2017
and
2016
.
NOI is
a non-GAAP financial measure
that is often used by investors to determine the performance and value of commercial real estate
.
Depreciation and amortization have been excluded from NOI as they are generally not used in determining the value of commercial real estate by management or the investment community. Depreciation and amortization are generally not used in determining value as they consider the historical costs of an asset compared to its current value; therefore, to understand the effect of the assets’ historical cost on the Company’s results, investors should look at GAAP financial measures, such as total operating costs including depreciation and amortization. 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 calculated in accordance with GAAP. As part of the tables below, we have reconciled total NOI to net income, which we consider the most directly comparable financial measure calculated in accordance with GAAP.
To present comparative results
,
for the purpose of computing NOI,
the tables below exclude amortization of the Senior Management Long-Term Equity Incentive Plan (“LTEIP”)
for the three months ended March 31, 2017 and 2016
.
Concentration of Portfolio by Region:
The table below reflects the Company’s square footage based on regional concentration as of
March 31, 2017
. As part of the table below, we have reconciled total NOI
to net income
(in thousands)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percent of
|
|
|
|
NOI
|
|
|
|
|
Square
|
|
Square
|
|
Occupancy at
|
|
For The Three Months
|
|
Percent
|
Region
|
|
Footage
|
|
Footage
|
|
March 31, 2017
|
|
Ended March 31, 2017
|
|
of Total NOI
|
California
|
|
|
|
|
|
|
|
|
|
|
|
Northern California
|
|
7,245
|
|
25.7%
|
|
98.2%
|
|
$
|
17,406
|
|
24.9%
|
Southern California
|
|
3,988
|
|
14.2%
|
|
95.7%
|
|
|
10,989
|
|
15.7%
|
Texas
|
|
|
|
|
|
|
|
|
|
|
|
Northern Texas
|
|
3,125
|
|
11.1%
|
|
91.2%
|
|
|
5,546
|
|
8.0%
|
Southern Texas
|
|
1,963
|
|
7.0%
|
|
93.7%
|
|
|
5,028
|
|
7.2%
|
Virginia
|
|
3,917
|
|
14.0%
|
|
90.3%
|
|
|
12,971
|
|
18.6%
|
Florida
|
|
3,866
|
|
13.8%
|
|
97.7%
|
|
|
7,186
|
|
10.3%
|
Maryland
|
|
2,578
|
|
9.2%
|
|
81.8%
|
|
|
7,686
|
|
11.0%
|
Washington
|
|
1,390
|
|
5.0%
|
|
98.6%
|
|
|
3,012
|
|
4.3%
|
Total
|
|
28,072
|
|
100.0%
|
|
94.1%
|
|
$
|
69,824
|
|
100.0%
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of NOI to net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total NOI
|
|
|
|
|
|
|
|
$
|
69,824
|
|
|
Other income and (expenses):
|
|
|
|
|
|
|
|
|
|
|
|
LTEIP amortization:
|
|
|
|
|
|
|
|
|
|
|
|
Cost of operations
|
|
|
|
|
|
|
|
|
(796)
|
|
|
General and administrative
|
|
|
|
|
|
|
|
|
(973)
|
|
|
Facility management fees
|
|
|
|
|
|
|
|
|
128
|
|
|
Other income and (expenses)
|
|
|
|
|
|
|
|
|
(79)
|
|
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
(23,078)
|
|
|
Adjusted general and administrative
(1)
|
|
|
(1,858)
|
|
|
Gain on sale of development rights
|
|
|
|
|
|
|
3,865
|
|
|
Net income
|
|
|
|
|
|
|
|
$
|
47,033
|
|
|
____________
________________
|
(1)
|
|
Adjusted general and administrative expenses exclude LTEIP amortization of $
973
,000
f
or the three
months ended
March 31, 2017
.
|
Leasing Production:
During the first
three
months of
2017
, the Company executed leases comprising
1.8
million
square feet
of space
(
1.2
million square feet of lease renewals and
615
,000
square feet of new leases) while achieving initial rental rate growth
on new
and renewed leases of
3
.5
%
over expiring rents. Total portfolio occupancy percentage
decreased by
3
0
basis
points to
94.
1
%
s
ince December 31, 2016.
The following table summarizes the Company’s leasing production by these eight regions for the
three
months ended
March 31, 2017
(in thousands)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transaction
|
|
|
|
|
Leasing
|
|
Tenant
|
|
|
Costs per
|
|
Rental
|
Markets
|
|
Volume
|
|
Retention
|
|
|
Executed Foot
|
|
Rate Change
(1)
|
Northern California
|
|
245
|
|
70.4%
|
|
$
|
1.94
|
|
20.4%
|
Southern California
|
|
306
|
|
56.8%
|
|
$
|
2.29
|
|
6.4%
|
Northern Texas
|
|
226
|
|
75.2%
|
|
$
|
2.14
|
|
2.9%
|
Southern Texas
|
|
80
|
|
19.5%
|
|
$
|
5.03
|
|
15.1%
|
Virginia
|
|
230
|
|
55.4%
|
|
$
|
7.85
|
|
(4.4%)
|
Florida
|
|
315
|
|
69.1%
|
|
$
|
2.24
|
|
2.6%
|
Maryland
|
|
128
|
|
74.8%
|
|
$
|
6.65
|
|
(14.3%)
|
Washington
|
|
225
|
|
96.0%
|
|
$
|
0.48
|
|
10.2%
|
Total
|
|
1,755
|
|
66.1%
|
|
$
|
3.15
|
|
3.5%
|
____________
________________
|
(1)
|
|
Rental rate change is computed by taking the percentage difference between outgoing rents and incoming rents for leas
es executed during the period.
Leases executed on spaces vacant for more than the preceding twelve months have been excluded.
|
During the first
three
months of
2017
, most markets continued to reflect favorable conditions allowing for
stable occupancy as well as increasing rental rates.
With the exception of the Virginia and Maryland markets, new rental rates for the Company improved over expiring rental rates on executed
leases as economic conditions
and tenant demand remained healthy.
The Virginia and Maryland markets continue to experience soft market conditions
as evidenced by continued pressure on
occupancy and
rental rates. Given lease
expirations of 1.
4
million
square feet in
Virginia and 921
,000 square
feet in Ma
ryland through December 31, 2018
, the Company may continue to experience a decrease in rental income in these markets.
Scheduled Lease Expirations:
The following table sets forth the lease expirations for all operating assets as of
March 31, 2017
(dollars and square feet in thousands)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percent of
|
|
|
|
|
Rentable Square
|
|
Percent of
|
|
Annualized Rental
|
|
Annualized Rental
|
|
|
Number of
|
|
Footage Subject to
|
|
Total Leased
|
|
Income Under
|
|
Income Represented
|
Year of Lease Expiration
|
|
Tenants
|
|
Expiring Leases
|
|
Square Footage
|
|
Expiring Leases
|
|
by Expiring Leases
|
Remainder of 2017
|
|
|
1,739
|
|
|
4,483
|
|
17.1%
|
|
$
|
68,756
|
|
|
16.8%
|
2018
|
|
|
1,462
|
|
|
6,115
|
|
23.4%
|
|
|
96,965
|
|
|
23.7%
|
2019
|
|
|
886
|
|
|
5,659
|
|
21.6%
|
|
|
83,575
|
|
|
20.4%
|
2020
|
|
|
405
|
|
|
4,011
|
|
15.3%
|
|
|
57,467
|
|
|
14.0%
|
2021
|
|
|
250
|
|
|
2,178
|
|
8.3%
|
|
|
33,455
|
|
|
8.2%
|
Thereafter
|
|
|
192
|
|
|
3,738
|
|
14.3%
|
|
|
69,185
|
|
|
16.9%
|
Total
|
|
|
4,934
|
|
|
26,184
|
|
100.0%
|
|
$
|
409,403
|
|
|
100.0%
|
Our ability to re-lease available space will depend upon market conditions in the specific submarkets in which our properties are located. As a result, we cannot predict with certainty the rate at which expiring leases will be re-leased.
Concentration of Credit Risk by Industry:
The information below depicts the industry concentration of our tenant base as
of
March 31, 2017
.
The Company
analyzes this concentration to minimize significant industry exposure risk.
|
|
|
|
|
|
|
|
Percent of
|
|
|
Annualized
|
Industry
|
|
Rental Income
|
Business services
|
|
18.1%
|
Warehouse, distribution, transportation and logistics
|
|
11.0%
|
Health services
|
|
10.0%
|
Computer hardware, software and related services
|
|
9.9%
|
Government
|
|
7.9%
|
Retail, food, and automotive
|
|
7.2%
|
Engineering and construction
|
|
7.0%
|
Insurance and financial services
|
|
4.2%
|
Electronics
|
|
3.1%
|
Home furnishings
|
|
3.0%
|
Aerospace/defense products and services
|
|
2.8%
|
Communications
|
|
2.1%
|
Educational services
|
|
1.7%
|
Other
|
|
12.0%
|
Total
|
|
100.0%
|
The information below depicts the Company’s top 10
customers by annualized rental income as of
March 31, 2017
(in thousands)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percent of
|
|
|
|
Annualized
|
|
Annualized
|
Tenants
|
Square Footage
|
|
Rental Income
(1)
|
|
Rental Income
|
US Government
|
662
|
|
$
|
16,680
|
|
4.2%
|
Lockheed Martin Corporation
|
168
|
|
|
4,441
|
|
1.1%
|
Kaiser Permanente
|
158
|
|
|
4,161
|
|
1.0%
|
Keeco, L.L.C.
|
460
|
|
|
3,547
|
|
0.9%
|
Luminex Corporation
|
185
|
|
|
3,187
|
|
0.8%
|
MAXIMUS, Inc.
|
102
|
|
|
2,075
|
|
0.5%
|
KZ Kitchen Cabinet & Stone
|
181
|
|
|
2,026
|
|
0.5%
|
Investorplace Media, LLC
|
46
|
|
|
1,814
|
|
0.5%
|
Inova Health Care Services
|
63
|
|
|
1,792
|
|
0.4%
|
Raytheon
|
78
|
|
|
1,666
|
|
0.4%
|
Total
|
2,103
|
|
$
|
41,389
|
|
10.3%
|
____________
________________
|
(1)
|
|
For leases expiring prior to
December 31, 2017
, annualized rental income represents income to be received
un
der existing leases from April 1, 2017
through the date of expiration.
|
Comparative Analysis of the T
hree
Months Ended
March 31, 2017
to the Three
Months Ended
March 31, 2016
Results of Operations:
In order 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 a
cquired prior to January 1, 2015
. Operating properties acquired subsequently are referred to as “Non-Same Park.” For the
three
months ended
March 31, 2017
and
2016
, the Same Park facilities constitute
27.9
million rentable
square feet, representing
99.3%
of the
28.1
million square feet in the Company’s total portfolio as of
March 31, 2017
.
The following table presents the operating results of the Company’s properties for the
three
months ended
March 31, 2017
and
2016
in addition to other income and expenses items affecting net income. For comparative purposes, the Company adjusts certain items from rental income, cost
of operations and general and administrative expenses
(in
thousands, except per square foot data)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For The Three Months
|
|
|
|
Ended March 31,
|
|
|
|
2017
|
|
2016
|
|
Change
|
Adjusted rental income:
|
|
|
|
|
|
|
|
Same Park (27.9 million rentable square feet)
|
$
|
99,770
|
|
$
|
95,002
|
|
5.0%
|
Non-Same Park (226,000 rentable square feet)
|
|
291
|
|
|
—
|
|
100.0%
|
Total adjusted rental income
(1)
|
|
100,061
|
|
|
95,002
|
|
5.3%
|
Adjusted cost of operations:
|
|
|
|
|
|
|
|
Same Park
|
|
29,883
|
|
|
30,817
|
|
(3.0%)
|
Non-Same Park
|
|
354
|
|
|
—
|
|
100.0%
|
Total adjusted cost of operations
(2)
|
|
30,237
|
|
|
30,817
|
|
(1.9%)
|
Net operating income
|
|
|
|
|
|
|
|
Same Park
|
|
69,887
|
|
|
64,185
|
|
8.9%
|
Non-Same Park
|
|
(63)
|
|
|
—
|
|
(100.0%)
|
Total net operating income
|
|
69,824
|
|
|
64,185
|
|
8.8%
|
Other income and (expenses):
|
|
|
|
|
|
|
|
NOI from asset held for development
(1) (2)
|
|
—
|
|
|
630
|
|
(100.0%)
|
LTEIP amortization:
|
|
|
|
|
|
|
|
Cost of operations
|
|
(796)
|
|
|
(864)
|
|
(7.9%)
|
General and administrative
|
|
(973)
|
|
|
(1,604)
|
|
(39.3%)
|
Facility management fees
|
|
128
|
|
|
128
|
|
—
|
Other income and (expenses)
|
|
(79)
|
|
|
(2,923)
|
|
(97.3%)
|
Depreciation and amortization
|
|
(23,078)
|
|
|
(25,041)
|
|
(7.8%)
|
Adjusted general and administrative
(3)
|
|
(1,858)
|
|
|
(2,031)
|
|
(8.5%)
|
Gain on sale of development rights
|
|
3,865
|
|
|
—
|
|
100.0%
|
Net income
|
$
|
47,033
|
|
$
|
32,480
|
|
44.8%
|
|
|
|
|
|
|
|
|
Same Park gross margin
(4)
|
|
70.0%
|
|
|
67.6%
|
|
3.6%
|
Same Park weighted average occupancy
|
|
94.6%
|
|
|
94.1%
|
|
0.5%
|
Same Park period end occupancy
|
|
94.7%
|
|
|
94.1%
|
|
0.6%
|
Non-Same Park weighted average occupancy
|
|
18.5%
|
|
|
0.0%
|
|
100.0%
|
Same Park annualized realized rent per square foot
(5)
|
$
|
15.16
|
|
$
|
14.51
|
|
4.5%
|
|
|
|
|
|
|
|
|
____________
________________
|
(1)
|
|
Adjusted
rental income
excludes
rental income from
asset
held for development
of $843
,000 for the
three
months ended
March 31, 2016.
|
|
(2)
|
|
Adjusted c
ost of operations
exc
ludes LTEIP amortization of $
796
,000
and $
864
,000
for the three months ended
March 31, 2017
and 2016, respectively
, as well a
s, cost of operations from
asset
held for development
of $21
3,000 for the three
months ended March 31, 2016
.
|
|
(3)
|
|
Adjusted general and administrative expenses ex
clude LTEIP amortization of $9
73
,000
and $1.
6
million
for the three months
ended March 31, 2017
and 2016, respectively
.
|
|
(4)
|
|
Computed by dividing Same Park NOI by Same
Park rental income.
|
|
(5)
|
|
Represents the annualized Same Park
adjusted
rental income earned per occupied square foot.
|
Rental Income:
|
·
|
|
Rental income increased
$
4
.
2
million
, or
4
.
4
%
,
from
$95
.
8
million for the
three
months ended
March 31, 2016
to
$
100
.
1
million for the
three
months ended
March 31, 2017
.
|
|
·
|
|
Adjusted r
ental income from the S
ame Park portfolio
increased
$4.8
million, or
5.0%
,
due to an increase in occupancy and executed rental rates.
|
|
·
|
|
Adjusted r
ental income from the
Non-Same Park facilities
increased
$291,000
resulting from an asset acquisition during
the
third quarter of 2016.
|
Facility Management Fees:
Facility management fees, derived from Public Storage (“PS”), account for a small portion of the Company’s revenues.
Revenue
was recognized from facility management fees
of
$1
28
,000
for the three months ended
March 31, 2017
and
2016
.
Cost of Operations:
The following table summarizes the cost of operations for the Company’s properties for the
three
months ended
March 31, 2017
and
2016
(in thousands)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
|
|
|
|
|
|
Ended March 31,
|
|
|
|
|
|
2017
|
|
|
2016
|
|
% Change
|
Same Park
|
|
|
|
|
|
|
|
|
Property taxes
|
|
$
|
10,202
|
|
$
|
9,669
|
|
5.5%
|
Utilities
|
|
|
5,908
|
|
|
6,236
|
|
(5.3%)
|
Repairs and maintenance
|
|
|
6,644
|
|
|
7,909
|
|
(16.0%)
|
Other expenses
|
|
|
7,129
|
|
|
7,003
|
|
1.8%
|
Total Same Park
|
|
|
29,883
|
|
|
30,817
|
|
(3.0%)
|
Non-Same Park
|
|
|
354
|
|
|
—
|
|
100.0%
|
Total adjusted cost of operations
|
|
|
30,237
|
|
|
30,817
|
|
(1.9%)
|
LTEIP amortization
|
|
|
796
|
|
|
864
|
|
(7.9%)
|
Asset held for development
|
|
|
—
|
|
|
213
|
|
(100.0%)
|
Total cost of operations
|
|
$
|
31,033
|
|
$
|
31,894
|
|
(2.7%)
|
|
·
|
|
Adjusted c
ost of operations
from the
Same Park portfolio
de
creased
$934,000
million,
or
3.0
%
,
due to decreases in repairs and maintenance and utility costs resulting from mild snow conditions in Maryland and Virginia in 201
7
partially offset by an increase
in property taxes.
|
|
·
|
|
Adjusted c
ost of o
perations from the
Non-Same Park facilities
increased
$
354,000 resulting
from
an
asset acquisition during
the
third quarter of 2016
.
|
Depreciation and Amortization Expense:
Depreciation and amortization expense was
$23.1
million for the
three
months ended
March 31, 2017
compared to
$2
5
.0
million for the same period in
2016
.
The
decrease in depreciation and amortization expense was due to assets
being fully depreciated
.
General and Administrative Expenses
:
|
·
|
|
For the three months ended March 31, 2017, g
eneral and administrative expenses
de
creased
$804,000
,
or
22.1%
,
from
2016
primarily due to a change in senior management during
the
third quarter of 2016
.
|
|
·
|
|
A
djusted general and administrative expenses decreased
$173,000
, or
8.5%
,
tied to
accelerated stock compensation related to a director retiring during
the
first quarter of 2016
.
|
Net Income Allocable to Noncontrolling Interests:
Net income allocable to noncontrolling
interests reflects the net income alloc
able to equity interests in
PS Business Parks, L.P. (the “Operating Partnership”)
that are not owned by the Company. Net income allocable to noncontrolling interests was
$7.1
million and
$3.9
million for the
three
months ended
March 31, 2017
and
2016
, respectively. The
in
crease w
as
primarily due to
a gain on sale of development
rights in Silver Spring, Maryland,
an
increase in overall NOI
and reduced interest expense resulting from the repayment of a $250.0 million mortgage note
.
Supplemental Property Data and Trends:
NOI is summarized for the
three
months ended
March 31, 2017
and
2016
by region below. See above for more information on NOI, including why the Company presents NOI and how the Company uses 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 calculated in accordance with GAAP.
The following table
summarize
s
the Same Park and Non-Same Park operating results by region for the
three
months ended
March 31, 2017
and
2016
. In addition, the table
reflect
s
the comparative impact on the overall
adjusted
rental income,
adjusted
cost of operations and NOI from properties that have bee
n acquired since January 1, 2015
, and the impact of such is included in Non-Sa
me Park facilities in the table
below. As part of the
table
below, we have reconciled total NOI to net income
(in thousands)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended March 31,
|
|
Adjusted
|
|
Adjusted
|
|
|
|
Adjusted
|
|
Adjusted
|
|
|
|
|
|
|
|
|
|
|
|
Rental
|
|
Rental
|
|
|
|
Cost of
|
|
Cost of
|
|
|
|
|
|
|
|
|
|
Income
|
|
Income
|
|
Increase
|
|
Operations
|
|
Operations
|
|
Increase
|
|
NOI
|
|
NOI
|
|
Increase
|
Region
|
2017
|
|
2016
|
|
(Decrease)
|
|
2017
|
|
2016
|
|
(Decrease)
|
|
2017
|
|
2016
|
|
(Decrease)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same Park
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Northern California
|
$
|
23,296
|
|
$
|
21,281
|
|
9.5%
|
|
$
|
5,890
|
|
$
|
5,463
|
|
7.8%
|
|
$
|
17,406
|
|
$
|
15,818
|
|
10.0%
|
Southern California
|
|
15,773
|
|
|
14,618
|
|
7.9%
|
|
|
4,784
|
|
|
4,555
|
|
5.0%
|
|
|
10,989
|
|
|
10,063
|
|
9.2%
|
Northern Texas
|
|
8,288
|
|
|
7,873
|
|
5.3%
|
|
|
2,742
|
|
|
2,901
|
|
(5.5%)
|
|
|
5,546
|
|
|
4,972
|
|
11.5%
|
Southern Texas
|
|
7,516
|
|
|
7,055
|
|
6.5%
|
|
|
2,488
|
|
|
2,342
|
|
6.2%
|
|
|
5,028
|
|
|
4,713
|
|
6.7%
|
Virginia
|
|
19,089
|
|
|
19,248
|
|
(0.8%)
|
|
|
6,118
|
|
|
7,184
|
|
(14.8%)
|
|
|
12,971
|
|
|
12,064
|
|
7.5%
|
Florida
|
|
9,937
|
|
|
9,391
|
|
5.8%
|
|
|
2,751
|
|
|
2,678
|
|
2.7%
|
|
|
7,186
|
|
|
6,713
|
|
7.0%
|
Maryland
|
|
11,860
|
|
|
11,775
|
|
0.7%
|
|
|
4,111
|
|
|
4,642
|
|
(11.4%)
|
|
|
7,749
|
|
|
7,133
|
|
8.6%
|
Washington
|
|
4,011
|
|
|
3,761
|
|
6.6%
|
|
|
999
|
|
|
1,052
|
|
(5.0%)
|
|
|
3,012
|
|
|
2,709
|
|
11.2%
|
Total Same Park
|
|
99,770
|
|
|
95,002
|
|
5.0%
|
|
|
29,883
|
|
|
30,817
|
|
(3.0%)
|
|
|
69,887
|
|
|
64,185
|
|
8.9%
|
Non-Same Park
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maryland
|
|
291
|
|
|
—
|
|
100.0%
|
|
|
354
|
|
|
—
|
|
100.0%
|
|
|
(63)
|
|
|
—
|
|
(100.0%)
|
Total Non-Same Park
|
|
291
|
|
|
—
|
|
100.0%
|
|
|
354
|
|
|
—
|
|
100.0%
|
|
|
(63)
|
|
|
—
|
|
(100.0%)
|
Total
|
$
|
100,061
|
|
$
|
95,002
|
|
5.3%
|
|
$
|
30,237
|
|
$
|
30,817
|
|
(1.9%)
|
|
$
|
69,824
|
|
$
|
64,185
|
|
8.8%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of NOI to net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total NOI
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
69,824
|
|
$
|
64,185
|
|
8.8%
|
Other income and (expenses):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOI from asset held for development
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
630
|
|
(100.0%)
|
LTEIP amortization:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of operations
|
|
|
|
|
|
|
|
(796)
|
|
|
(864)
|
|
(7.9%)
|
General and administrative
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(973)
|
|
|
(1,604)
|
|
(39.3%)
|
Facility management fees
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
128
|
|
|
128
|
|
—
|
Other income and (expenses)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(79)
|
|
|
(2,923)
|
|
(97.3%)
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(23,078)
|
|
|
(25,041)
|
|
(7.8%)
|
Adjusted general and administrative
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,858)
|
|
|
(2,031)
|
|
(8.5%)
|
Gain on sale of development rights
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,865
|
|
|
—
|
|
100.0%
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
47,033
|
|
$
|
32,480
|
|
44.8%
|
The following table
summarize
s
Same Park
and Non-Same Park
recurring
capital expenditures
(as defined below) and the related
percentage of NOI
by region
for the
three
months ended
March 31, 2017
and
2016
(in thousands)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended March 31,
|
|
|
|
|
|
|
|
|
|
|
Recurring
|
|
|
Recurring
|
|
|
|
Capital Expenditures
|
|
|
Capital Expenditures
|
|
|
|
as a Percentage of NOI
|
Region
|
|
|
2017
|
|
|
2016
|
|
Change
|
|
2017
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same Park
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Northern California
|
|
$
|
649
|
|
$
|
979
|
|
(33.7%)
|
|
|
3.7%
|
|
|
6.2%
|
Southern California
|
|
|
900
|
|
|
1,171
|
|
(23.1%)
|
|
|
8.2%
|
|
|
11.6%
|
Northern Texas
|
|
|
487
|
|
|
905
|
|
(46.2%)
|
|
|
8.8%
|
|
|
18.2%
|
Southern Texas
|
|
|
77
|
|
|
455
|
|
(83.1%)
|
|
|
1.5%
|
|
|
9.7%
|
Virginia
|
|
|
2,280
|
|
|
1,370
|
|
66.4%
|
|
|
17.6%
|
|
|
11.4%
|
Florida
|
|
|
708
|
|
|
575
|
|
23.1%
|
|
|
9.9%
|
|
|
8.6%
|
Maryland
|
|
|
1,935
|
|
|
576
|
|
235.9%
|
|
|
25.0%
|
|
|
8.1%
|
Washington
|
|
|
178
|
|
|
263
|
|
(32.3%)
|
|
|
5.9%
|
|
|
9.7%
|
Total Same Park
|
|
|
7,214
|
|
|
6,294
|
|
14.6%
|
|
|
10.3%
|
|
|
9.8%
|
Non-Same Park
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maryland
|
|
|
1,445
|
|
|
—
|
|
100.0%
|
|
|
—
|
|
|
—
|
Total Non-Same Park
|
|
|
1,445
|
|
|
—
|
|
100.0%
|
|
|
—
|
|
|
—
|
Total
|
|
$
|
8,659
|
|
$
|
6,294
|
|
37.6%
|
|
|
12.4%
|
|
|
9.8%
|
The following table
summarize
s
Same Park weighted average occupancy rates and annualized realized rent per square foot by region
for the
three
months ended
March 31, 2017
and
2016
.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended March 31,
|
|
|
|
|
|
|
|
|
Annualized Realized
|
|
|
|
|
Weighted Average Occupancy Rates
|
|
|
|
Rent Per Square Foot
|
|
|
Region
|
|
2017
|
|
2016
|
|
Change
|
|
2017
|
|
2016
|
|
Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Northern California
|
|
97.8%
|
|
96.6%
|
|
1.2%
|
|
$
|
13.15
|
|
$
|
12.17
|
|
8.1%
|
Southern California
|
|
96.0%
|
|
94.3%
|
|
1.8%
|
|
$
|
16.49
|
|
$
|
15.55
|
|
6.0%
|
Northern Texas
|
|
90.5%
|
|
89.3%
|
|
1.3%
|
|
$
|
11.71
|
|
$
|
11.27
|
|
3.9%
|
Southern Texas
|
|
94.3%
|
|
95.9%
|
|
(1.7%)
|
|
$
|
16.23
|
|
$
|
14.99
|
|
8.3%
|
Virginia
|
|
90.4%
|
|
92.9%
|
|
(2.7%)
|
|
$
|
21.55
|
|
$
|
21.15
|
|
1.9%
|
Florida
|
|
97.6%
|
|
95.1%
|
|
2.6%
|
|
$
|
10.54
|
|
$
|
10.22
|
|
3.1%
|
Maryland
|
|
87.2%
|
|
88.4%
|
|
(1.4%)
|
|
$
|
23.13
|
|
$
|
22.64
|
|
2.2%
|
Washington
|
|
98.7%
|
|
98.2%
|
|
0.5%
|
|
$
|
11.70
|
|
$
|
11.03
|
|
6.1%
|
Total Same Park
|
|
94.6%
|
|
94.1%
|
|
0.5%
|
|
$
|
15.16
|
|
$
|
14.51
|
|
4.5%
|
Tenant Credit Risk:
The Company historically has experienced a low level of write-offs of uncollectable rents, but there is inherent uncertainty in a tenant’s ability to continue paying rent and meet its full lease obligation. The table below summarizes the impact to the Company from tenants’ inability to pay rent or continue to meet their lease obligations
(in thousands)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
For The Three Months
|
|
Ended March 31,
|
|
2017
|
|
2016
|
Write-offs of uncollectible rent
|
$
|
172
|
|
$
|
142
|
Write-offs as a percentage of rental income
|
|
0.2%
|
|
|
0.1%
|
Square footage of leases terminated prior to their scheduled expiration
|
|
|
|
|
|
due to business failures/bankruptcies
|
|
69
|
|
|
100
|
Accelerated depreciation and amortization related to unamortized tenant improvements
|
|
|
|
|
|
and lease commissions associated with early terminations
|
$
|
64
|
|
$
|
71
|
As o
f
April 24, 2017, the Company had
74
,000
square feet of leased space occupied by
three
tenants
that are protected by Chapter 11 of the U.S. Bankruptcy Code. From time to time, tenants contact us, requesting early termination of their
lease, reductions in space under lease, or rent deferment or abatement. At this time, the Company cannot anticipate what impact, if any, the ultimate outcome of these discussions will have on our future operating results.
Liquidity and Capital Resources
Cash and cash equivalents decreased
$123.9
million from
$
128
.
6
million at
December 31, 2016
to
$4.8
million at
March 31, 2017
for the reasons noted below.
Net cash provided by operating activities for the
three
months ended
March 31, 2017
and
2016
was
$67.7
million
and
$57.4
million, respectively. The increase of $
10
.
3
million in net cash provided by operating activities was primarily due to an increase in NOI
combined with a
reduction in
interest
paid tied to the repayment of a $250.0 million mortgage note in June, 2016
. Management believes that the Company’s internally generated net cash provided by operating activities will be sufficient
to enable it to meet its operating expenses, capital expenditures, debt service requirements and distributions to shareholders for the foreseeable future.
Net cash used in investing activities was
$22.4
million
and
$10.4
million
for the three
months ended
March 31, 2017
and 2016, respectively.
Th
e
change was
due
to
a
n
in
crease in cash
investment in the Joint Venture
combined with an increase in cash paid r
elated to capital improvements
partially offset by
proceeds received from the sale of development rights in Silver Spring, Maryland
.
Net cash used in financing activities was
$169.2
million and
$40.6
million for the
three
months ended
March 31, 2017
and
2016
, respectively
.
The change was primarily due to
the
re
demption of preferred stock
of $2
3
0.0 million
during the first quarter of 2017 partially offset with increased borrowing
s
from the
Credit Facility of $107
.0 million.
In January, 2017, the Company modified and extended the terms of its
line of credit (the “Credit Facility”)
and the Company’s related guaranty
with Wells Fargo Bank, Nation
al Association (“Wells Fargo”).
The Credit Facility has a borrowing limit of $250.0 million and expires January 10, 2022. The rate of interest charged on borrowings is based on the LIBOR plus 0.80% to LIBOR plus 1.55% depending on the Company’s credit ratings. Currently, the Company’s rate under the Credit Facility is LIBOR plus 0.825%. In addition, the Company is required to pay an annual facility fee ranging from 0.10% to 0.30% of the borrowing limit depending on the Company’s credit ratings (currently 0.125%).
In connection with the extension, the Company paid $613,000 of loan originati
on cost
s.
As of
March 31, 2017
, the
Com
pany had
$107.0
million outstanding on the Credit Facility at an interest rate of
1.68%
. Subsequent to
March 31, 2017
, the Company
repaid
$
7
.
0
million
on
the
Credit Facility
. The
Company had no balance outstanding on the Credit Facility at
December 31, 2016
. The Company had
$1.1
million
and
$539,000
of unamortized
loan origination
cost
s as of
March 31, 2017
and
December 31, 2016
, respectively
, which is included in other assets in the accompanying consolidated balance sheets
. The Credit Facility requires the Company to meet certain covenants, all of which the Company was in compliance
with
as of
March 31, 2017
. Interest on outstanding
borrowings is payable monthly.
The Company’s preferred equity
outstanding decreased from 21.7
%
of its market capitalization at
December 31, 201
6
to 17
.8%
at
March 31, 2017
primarily due
to a decrease in preferred stock outstanding from $1.1 billion
at December 31,
2016
to $
879.8 million
at
March 31, 2017
.
The Company calculates market capitalization by adding (1) the liquidation preference of the Company’s outstanding preferred equity, (2) principal value of the Company’s outstanding debt and (3) the total number of common shares and common units outstanding multiplied by the closing price of the stock on that date.
The Company focuses on retaining cash for reinvestment, as we believe this provides us the greatest level of financial flexibility. As operating fundamentals improve, additional increases in distributions to the Company’s common shareholders may be required. The Company will continue to monitor its taxable income and the
corresponding dividend requirements.
During the first quarter of 2017
, the Company increased its quarterly dividend from $0.
75 per common share to $0.8
5 per common share
.
Redemption of Preferred Stock:
On December 7, 2016
, the Company called for the redemption of its 6.45% Cumulative Preferred Stock, Series S, at its par value of $230.0 million and subsequently completed the redemption on January 18, 2017. The Company reported non-cash distributions of $7.3 million, representing the original issuance costs, as a reduction of net income allocable to common shareholders and unit holders for the year ended December 31, 2016. As of December 31, 2016, the Company reclassified the 6.45% Cumulative Preferred Stock, Series S, of $230.0 million from equity to liabilities as preferred stock called for redemption.
Repurchase of Common Stock:
No shares of common stock w
ere repurchased under the board-
approved common stock repurchase program during the
three
months ended
March 31, 2017
or the year ended
December 31, 2016
.
Investment in and Advances to Unconsolidated Joint Venture:
The aggregate amount of development costs are estimated to be $105.6 million (excluding unrealized land appreciation), of which the Company is committed to funding $75.0 million through a construction loan
($49.2 million was outstanding as of March 31, 2017)
in addition to capital contributions of $28.5 million, which includes a land basis of $15.3 million, to the Joint Venture. The Company’s investment in and advances to unco
nsolidated joint venture was
$82.1
million and $67.2
million
as of March 31, 2017 and
December 31,
2016, respectively. For the three months ended March 31, 2017, the Company made loan adva
nces of
$14.9
million and capitalized
$279,000
of interest.
For the three months ended March 31, 2016
, the Company made
capital contributions of
$3
.
6
mil
lion and capitalized
$
394
,000
of interest
.
Capital Expenditures:
The Company defines recurring capital expenditures as those necessary to maintain and operate its commercial real estate at its current economic value. During the
three
months ended
March 31, 2017
and
2016
, the Company expended
$8.7
million and
$6
.
3
million, respectively, in recurring capital expenditures, or
$0.30
and
$
0
.
2
3
per weighted average square foot owned, respectively. Tenant improvement
s
exclude tenant
reimbursements of
$172,000
and $
1.3
million for the three months ended March 31, 2017 and 2016, respectively
. Nonrecurring capital improvements include property renovations and expenditures related to repositioning acquisitions.
The following table depicts capital expenditures
(in thousands)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
For The Three Months
|
|
Ended March 31,
|
|
2017
|
|
2016
|
Recurring capital expenditures
|
|
|
|
|
|
Capital improvements
|
$
|
645
|
|
$
|
1,154
|
Tenant improvements
|
|
6,476
|
|
|
3,319
|
Lease commissions
|
|
1,538
|
|
|
1,821
|
Total recurring capital expenditures
|
|
8,659
|
|
|
6,294
|
Nonrecurring capital improvements
|
|
13
|
|
|
205
|
Total capital expenditures
|
$
|
8,672
|
|
$
|
6,499
|
Capital expenditures on a per square foot owned basis are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
For The Three Months
|
|
Ended March 31,
|
|
2017
|
|
2016
|
Recurring capital expenditures
|
|
|
|
|
|
Capital improvements
|
$
|
0.02
|
|
$
|
0.04
|
Tenant improvements
|
|
0.23
|
|
|
0.12
|
Lease commissions
|
|
0.05
|
|
|
0.07
|
Total recurring capital expenditures
|
|
0.30
|
|
|
0.23
|
Nonrecurring capital improvements
|
|
—
|
|
|
0.01
|
Total capital expenditures
|
$
|
0.30
|
|
$
|
0.24
|
The in
crease in
recurring c
apital expenditures
of
$
2
.
4
million, or
3
7
.
6
%,
was
primarily due to
large renewals and expansions in the Same Park portfolio during the first quarter of 2017 combined with transaction costs related to the 2016 acquisition
.
Distributions:
The Company has elected and intends to qualify as a REIT for federal income tax purposes. In order to maintain its status as a REIT, the Company must meet,
certain organizational and operational requirements related to its share ownership, sources of income and asset composition
. As a REIT, the Company is not taxed on that portion of its taxable income that is distributed to its shareholders
provided it meets annual minimum dividend distribution requirements
.
During the
first quarter of 2017
, the Board
of Directors of the Company (the “Board”)
increased its quarterly dividend from $0.75 per common share to $0.85 per common share,
which is an increase of $0.10 or 13.3% over the previous quarter’s distribution
.
The Company paid distributions of $
35.7
million ($
12.6
million to preferred shareholders and $
23
.
1
million
to common shareholders) and $34
.
1 million ($13
.
8
million to preferred shareholders and $
20
.
3
million to common shareholders) during the three months ended March 31, 2017 and 2016, respectively. All of these distributions were REIT qualifying distributions.
The Board will continue to evaluate our dividend rate in light of our actual and projected taxable income, liquidity requirements and other circumstances, and there can be no assurance that the future dividends declared by our Board will not differ materially.
The Company’s funding strategy has been to primarily use permanent capital, including common and preferred stock, along with internally generated retained cash flows to meet its liquidity needs. In addition, the Company may sell properties that no longer meet its investment criteria. From time to time, the Company may use its Credit Facility or other forms of debt to facilitate real estate acquisitions or other capital allocations.
For the three
months ended
March 31, 2017
, the earnings to combined fixed charges and preferred distributions coverage ratio was
3
.
4
to 1.0.
The Company targets a minimum ratio of FFO
(as defined below)
to
combined fixed charges and preferred distributions of 3.0 to 1.0. Fixed charges include interest expense and capitalized interest while preferred distributions include amounts paid to preferred shareholders and preferred Operating Partnership unit holders. For the
three
months ended
March 31, 2017
, the FFO to
combined
fixed charges and preferred distributions coverage ratio was
4.8
to 1.0.
Non-GAAP Supplemental Disclosure Measure: Funds from Operations:
Management believes that Funds from Operations (“FFO”)
is a
useful supplemental measure of the Company’s operating performance
. The Company computes FFO in accordance with the White Paper on FFO approved by the Board of Governors of the National Association of Real Estate Investment Trusts
.
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. Management believes that FFO provides a useful measure of the Company’s operating performance and when compared year over year, reflects the impact to operations from trends in occupancy rates, rental rates, operating costs, development activities, general and administrative expenses and interest costs, providing a perspective not immediately apparent from net income.
FFO should be analyzed in conjunction with net income. However, FFO
should not be viewed as
substitute for net income as
a
m
easure of operatin
g performance or liquidity
,
as it
do
es
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 affect the Company’s results of operations.
Management believes FFO provides useful information to the investment community about the Company’s operating performance when compared to the performance of other real estate companies as FFO is generally recognized as the industry standard for reporting operations of REITs. Other REITs may use different methods for calculating FFO and, accordingly, our FFO may not be comparable to other real estate companies
’ FFO
.
FFO for the Company is computed as follows (
in thousands, except per share data
):
|
|
|
|
|
|
|
|
|
|
|
|
|
For The Three Months
|
|
Ended March 31,
|
|
2017
|
|
2016
|
Net income allocable to common shareholders
|
$
|
26,392
|
|
$
|
14,569
|
Gain on sale of development rights
|
|
(3,865)
|
|
|
—
|
Depreciation and amortization
|
|
23,078
|
|
|
25,041
|
Net income allocable to noncontrolling interests—common units
|
|
7,102
|
|
|
3,936
|
Net income allocable to restricted stock unit holders
|
|
248
|
|
|
142
|
FFO allocable to common and dilutive shares
|
|
52,955
|
|
|
43,688
|
FFO allocated to noncontrolling interests—common units
|
|
(11,142)
|
|
|
(9,233)
|
FFO allocated to restricted stock unit holders
|
|
(406)
|
|
|
(276)
|
FFO allocated to common share
holders
|
$
|
41,407
|
|
$
|
34,179
|
|
|
|
|
|
|
Weighted average common shares outstanding
|
|
27,148
|
|
|
27,043
|
Weighted average common Operating Partnership units outstanding
|
|
7,305
|
|
|
7,305
|
Weighted average restricted stock units outstanding
|
|
321
|
|
|
223
|
Weighted average common share equivalents outstanding
|
|
86
|
|
|
79
|
Total common and dilutive shares
|
|
34,860
|
|
|
34,650
|
|
|
|
|
|
|
Net income per common share—diluted
|
$
|
0.97
|
|
$
|
0.54
|
Gain on sale of development rights
(1)
|
|
(0.11)
|
|
|
—
|
Depreciation and amortization
(1)
|
|
0.66
|
|
|
0.72
|
FFO per common and dilutive share
(1)
|
$
|
1.52
|
|
$
|
1.26
|
____________
________________
|
(1)
|
|
Per share amounts are computed using additional dilutive shares related to noncontrolling interests and restricted stock units.
|
FFO
allocable to common and dilutive shares
in
creased
$9.3
million for the
three
months ended
March 31, 2017
compared to
2016
. The
in
crease was
due to an increase in NOI,
reduced
interest expense
and savings from
lower
preferred distributions
.
Related Party Transactions:
As of
March 31, 2017
, PS owned 7.2 million shares of the Company’s common stock and 7.3 million common units of the Operating Partnership (100.0% of the common units not owned by the Company).
Assuming issuance of the Company’s common stock upon redemption of its
common
partnership units, PS would own
41.9%
(or
14.5 million
shares) of the outstanding shares of the Company’s common stock at
March 31, 2017
. Ronald L. Havner, Jr., the Company’s chairman, is also the Chairman of the Board, Chief
Executive Officer
of PS.
Joseph D. Russell, Jr. is a director of the Company and also President of PS.
Gary E. Pruitt, an independent director of the Company is also a trustee of PS.
Pursuant to a cost sharing and administrative services agreement, the Company shares costs with PS for certain administrative services and rental of corporate office space. The administrative services include investor relations, legal,
lease administration,
corporate tax and information systems, which were allocated
between the Company and
PS in accordance with a methodology intended to fairly allocate those costs.
For the three months ended March 31, 2017
,
the costs allocated to the Company totaled
$132
,000
and costs allocated to PS
totaled
$
8,000.
In
addition, the Company provides property management services for properties own
ed by PS for a management fee equal to
5% of the gross revenues of such properties in add
ition to reimbursement of certain
costs. These management fee revenues recognized under a management contract with PS totaled
$128,000
for the
three
months ended
March 31, 2017
and
2016
.
PS also provides property management services for the self-storage component of two assets owned by the Company for a fee of 6% of the gross revenues of such properties in addition to reimbursement of certain costs. Management fee expense recognized under the management contract with PS
totaled $22,000 and $21,000 for
the
three
months ended
March 31, 2017
and
2016
, respectively
.
The PS Business Parks name and logo are owned by PS and licensed to the Company under a non-exclusive, royalty-free license agreement. The license can be terminated by either party for any reason with six months written notice.
Off-Balance Sheet Arrangements:
The Company does not have any off-balance sheet arrangements that have or are reasonably likely to have a material effect on the Company’s financial condition, results of operations, liquidity, capital expenditures or capital resources.
Contractual Obligations:
The Company
is schedule
d to pay cash dividends
of
$50.4
million
per year on its preferred equity outstanding as
of
March 31, 2017
. Dividends are paid when and if declared by
the Company’s Board
and accumulate if not paid. Shares of preferred equity are redeemable by the Company in order to preserve its status as a REIT and are also redeemable five years after issuance.