Close

Form 425 SELECT INCOME REIT Filed by: GOVERNMENT PROPERTIES INCOME TRUST

October 12, 2018 4:12 PM EDT

 

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT PURSUANT
TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

 

Date of report (Date of earliest event reported): October 9, 2018

 

GOVERNMENT PROPERTIES INCOME TRUST

(Exact Name of Registrant as Specified in Its Charter)

 

Maryland

(State or Other Jurisdiction of Incorporation)

 

001-34364

 

26-4273474

(Commission File Number)

 

(IRS Employer Identification No.)

 

 

 

Two Newton Place,
255 Washington Street, Suite 300,
Newton, Massachusetts

 

02458-1634

(Address of Principal Executive Offices)

 

(Zip Code)

 

617-219-1440

(Registrant’s Telephone Number, Including Area Code)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

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

 

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

 

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

 

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

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

Emerging growth company  o

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  o

 

 

 



 

In this Current Report on Form 8-K, the term “the Company” refers to Government Properties Income Trust.

 

Item 2.01.  Completion of Acquisition or Disposition of Assets.

 

On October 9, 2018, the Company completed the sale of the 24,918,421 common shares of beneficial interest of Select Income REIT, or SIR, that the Company then owned for approximately $434.7 million of net proceeds (after deducting estimated offering expenses and underwriters’ discounts) in an underwritten public offering, or the Offering, pursuant to an underwriting agreement, or the Underwriting Agreement, described in the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on October 5, 2018, or the October 5 Form 8-K.  The foregoing description of the Underwriting Agreement is not complete and is subject to and qualified in its entirety by reference to the copy of the Underwriting Agreement attached as Exhibit 1.1 to the October 5 Form 8-K, which is incorporated herein by reference.

 

Item 9.01.  Financial Statements and Exhibits.

 

(b)           Pro Forma Financial Information.

 

As previously reported, on September 14, 2018, the Company and its wholly owned subsidiary, GOV MS REIT, a Maryland real estate investment trust, or Merger Sub, and SIR entered into an Agreement and Plan of Merger, or the Merger Agreement, pursuant to which, on the terms and subject to the satisfaction or waiver of the conditions thereof, SIR has agreed to merge with and into Merger Sub, with Merger Sub as the surviving entity in the merger, or the Merger.

 

The completion of the Offering was one of the conditions to the completion of the Merger.  The pro forma financial information filed with this Current Report on Form 8-K updates the pro forma financial information related to the Merger that was previously filed by the Company in its Current Report on Form 8-K filed on October 2, 2018, or the October 2 Form 8-K, to give effect to the completion of the Offering, as well as changes in the market prices of the Company’s and SIR’s common shares of beneficial interest since the filing of the October 2 Form 8-K.

 

The Company’s updated unaudited pro forma condensed consolidated balance sheet as of June 30, 2018 and the Company’s updated unaudited pro forma condensed consolidated statements of income for the year ended December 31, 2017 and the six months ended June 30, 2018 and the notes related thereto are filed as Exhibit 99.1 to this Current Report on Form 8-K. These unaudited pro forma condensed consolidated financial statements are not necessarily indicative of the Company’s expected financial position or results of operations for any future period. Differences could result from numerous factors, including future changes in the Company’s and SIR’s portfolio of investments, the Company’s and SIR’s capital structure, the Company’s and SIR’s property level operating expenses and revenues, including rents expected to be received on the Company’s and SIR’s existing leases or leases the Company or SIR may enter into during the remainder of 2018 and thereafter, changes in interest rates and other reasons. Actual future results are likely to be different from amounts presented in the unaudited pro forma condensed consolidated financial statements and such differences could be significant.

 

Additional Information about the Merger and other Transactions and Where to Find It

 

In connection with the Merger and the other transactions contemplated by the Merger Agreement, or the Transactions, the Company has filed with the Securities and Exchange Commission, or SEC, a registration statement on Form S-4, or the Form S-4, containing a preliminary joint proxy statement/prospectus and other documents with respect to the Merger and the other Transactions with respect to both the Company and SIR. This communication does not constitute an offer to sell or the solicitation of an offer to buy any securities or a solicitation of any vote or approval.  INVESTORS ARE URGED TO READ THE JOINT PROXY STATEMENT/PROSPECTUS (INCLUDING ALL AMENDMENTS AND SUPPLEMENTS THERETO) AND ANY OTHER DOCUMENTS FILED OR TO BE FILED WITH THE SEC IN CONNECTION WITH THE MERGER OR INCORPORATED BY REFERENCE IN THE JOINT PROXY STATEMENT/PROSPECTUS BECAUSE THEY CONTAIN AND WILL CONTAIN IMPORTANT INFORMATION ABOUT THE MERGER AND THE OTHER TRANSACTIONS.

 

2



 

After the registration statement for the Merger has been declared effective by the SEC, a definitive joint proxy statement/prospectus will be mailed to the Company’s and SIR’s shareholders. Investors will be able to obtain free copies of documents filed with the SEC at the SEC’s website at www.sec.gov. In addition, investors may obtain free copies of the Company’s filings with the SEC from its website at www.govreit.com and free copies of SIR’s filings with the SEC from SIR’s website at www.sirreit.com.

 

Participants in the Solicitation Relating to the Merger and other Transactions

 

The Company, its Trustees and certain of its executive officers, SIR, its trustees and certain of its executive officers, and The RMR Group LLC, The RMR Group Inc. and certain of their directors, officers and employees may be deemed participants in the solicitation of proxies from the Company’s shareholders in respect of the approval of the issuance of the Company’s common shares of beneficial interest in the Merger and from SIR’s shareholders in respect of the approval of the Merger and the other transactions contemplated by the Merger Agreement to which SIR is a party. Information regarding the persons who may, under the rules of the SEC, be considered participants in the solicitation of the Company’s and SIR’s shareholders in connection with the Merger and the other Transactions is set forth in the preliminary joint proxy statement/prospectus for the Merger filed, and the definitive joint proxy statement/prospectus for the Merger to be filed, with the SEC.  You can find information about the Company’s Trustees and executive officers in the Company’s definitive proxy statement for its 2018 Annual Meeting of Shareholders. You can find information about SIR’s trustees and executive officers in its definitive proxy statement for its 2018 Annual Meeting of Shareholders. These documents are available free of charge on the SEC’s website and from the Company or SIR, as applicable, using the sources indicated above.

 

WARNING CONCERNING FORWARD LOOKING STATEMENTS

 

THIS CURRENT REPORT ON FORM 8-K CONTAINS STATEMENTS THAT CONSTITUTE FORWARD LOOKING STATEMENTS WITHIN THE MEANING OF THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995 AND OTHER SECURITIES LAWS. ALSO, WHENEVER THE COMPANY USES WORDS SUCH AS “BELIEVE”, “EXPECT”, “ANTICIPATE”, “INTEND”, “PLAN”, “ESTIMATE”, “WILL”, “MAY” AND NEGATIVES OR DERIVATIVES OF THESE OR SIMILAR EXPRESSIONS, IT IS MAKING FORWARD LOOKING STATEMENTS. THESE FORWARD LOOKING STATEMENTS ARE BASED UPON THE COMPANY’S PRESENT INTENT, BELIEFS OR EXPECTATIONS, BUT FORWARD LOOKING STATEMENTS ARE NOT GUARANTEED TO OCCUR AND MAY NOT OCCUR. ACTUAL RESULTS MAY DIFFER MATERIALLY FROM THOSE CONTAINED IN OR IMPLIED BY THE COMPANY’S FORWARD LOOKING STATEMENTS AS A RESULT OF VARIOUS FACTORS. FOR EXAMPLE:

 

·                  THE CLOSING OF THE MERGER IS SUBJECT TO THE SATISFACTION OR WAIVER OF CONDITIONS, INCLUDING THE RECEIPT OF REQUISITE APPROVALS BY THE COMPANY’S AND SIR’S SHAREHOLDERS. THE COMPANY CANNOT BE SURE THAT ANY OR ALL OF SUCH CONDITIONS WILL BE SATISFIED OR WAIVED. ACCORDINGLY, THE MERGER MAY NOT CLOSE WHEN EXPECTED OR AT ALL, OR THE TERMS OF THE MERGER AND THE OTHER TRANSACTIONS MAY CHANGE.

 

·                  AS NOTED ABOVE, THE MERGER WILL REQUIRE APPROVAL OF SIR’S SHAREHOLDERS AND THE ISSUANCE OF THE COMPANY’S COMMON SHARES OF BENEFICIAL INTEREST IN THE MERGER WILL REQUIRE APPROVAL OF THE COMPANY’S SHAREHOLDERS. SUCH APPROVALS WILL BE SOLICITED BY A JOINT PROXY STATEMENT/PROSPECTUS, A PRELIMINARY VERSION OF WHICH WAS INCLUDED AS PART OF THE FORM S-4. THE FORM S-4 MUST BE DECLARED EFFECTIVE BY THE SEC BEFORE THE DEFINITIVE JOINT PROXY STATEMENT/PROSPECTUS CAN BE MAILED TO THE COMPANY’S SHAREHOLDERS AND SIR’S SHAREHOLDERS. THE AMOUNT OF TIME IT TAKES FOR THE

 

3



 

SEC TO DECLARE THE FORM S-4 EFFECTIVE IS BEYOND THE COMPANY’S AND SIR’S CONTROL. ACCORDINGLY, THE COMPANY CANNOT BE SURE THAT THE MERGER AND THE OTHER TRANSACTIONS WILL BE CONSUMMATED WITHIN A SPECIFIED TIME PERIOD OR AT ALL OR THAT THE TERMS OF THE MERGER AND THE OTHER TRANSACTIONS WILL NOT CHANGE.

 

THE INFORMATION CONTAINED IN THE COMPANY’S FILINGS WITH THE SEC, INCLUDING UNDER THE CAPTION “RISK FACTORS” IN THE FORM S-4 AND IN THE COMPANY’S ANNUAL REPORT ON FORM 10-K FOR THE YEAR ENDED DECEMBER 31, 2017, IDENTIFIES OTHER IMPORTANT FACTORS THAT COULD CAUSE THE COMPANY’S ACTUAL RESULTS TO DIFFER MATERIALLY FROM THOSE STATED IN OR IMPLIED BY ITS FORWARD LOOKING STATEMENTS. THE COMPANY’S FILINGS WITH THE SEC ARE AVAILABLE ON THE SEC’S WEBSITE AT WWW.SEC.GOV.

 

YOU SHOULD NOT PLACE UNDUE RELIANCE UPON FORWARD LOOKING STATEMENTS.

 

EXCEPT AS REQUIRED BY LAW, THE COMPANY DOES NOT INTEND TO UPDATE OR CHANGE ANY FORWARD LOOKING STATEMENTS AS A RESULT OF NEW INFORMATION, FUTURE EVENTS OR OTHERWISE.

 

(d)           Exhibits.

 

99.1

 

Unaudited pro forma condensed consolidated financial statements of the Company for the year ended December 31, 2017 and the six months ended June 30, 2018 and the notes related thereto. (Filed herewith.)

 

4



 

SIGNATURES

 

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

 

 

GOVERNMENT PROPERTIES INCOME TRUST

 

 

 

 

By:

/s/ Mark L. Kleifges

 

Name:

Mark L. Kleifges

 

Title:

Chief Financial Officer and Treasurer

 

Dated:  October 12, 2018

 

5


Exhibit 99.1

 

Unaudited Pro Forma Condensed Consolidated Financial Statements

 

Introduction to Unaudited Pro Forma Condensed Consolidated Financial Statements

 

On September 14, 2018, Government Properties Income Trust, or GOV, GOV MS REIT, a wholly owned subsidiary of GOV, or GOV Merger Sub, and Select Income REIT, or SIR, entered into an Agreement and Plan of Merger, or the Merger Agreement. On the closing date and subject to the terms and conditions of the Merger Agreement, SIR will merge with and into GOV Merger Sub with GOV Merger Sub surviving as a wholly owned subsidiary of GOV, or the Merger. Following the Merger, GOV expects GOV Merger Sub to merge with and into GOV, with GOV as the surviving entity, and GOV will change its name to Office Properties Income Trust. As a condition of the Merger, on October 9, 2018, GOV sold all of the 24,918,421 common shares it owned of SIR for cash consideration, or the GOV Sale. After receiving shareholder approvals for the Merger and subject to the satisfaction of certain other conditions, SIR will declare and pay a pro rata distribution to SIR shareholders of all the 45,000,000 common shares of Industrial Logistics Properties Trust, or ILPT, that SIR owns in a special distribution, or the ILPT Distribution. The Merger, the GOV Sale and the ILPT Distribution are collectively referred to herein as the Transactions.

 

The following unaudited pro forma condensed consolidated balance sheet as of June 30, 2018 reflects GOV’s financial position as if the Transactions described in the notes to these unaudited pro forma condensed consolidated financial statements were completed as of June 30, 2018. The unaudited pro forma condensed consolidated statements of income for the year ended December 31, 2017 and for the six months ended June 30, 2018, reflect the results of GOV’s operations as if the Transactions described in the notes to these unaudited pro forma condensed consolidated financial statements were completed as of January 1, 2017. GOV adjusted its historical consolidated statement of income for the year ended December 31, 2017 assuming its October 2, 2017 acquisition of First Potomac Realty Trust, or FPO, and such acquisition, the FPO Acquisition, had occurred on January 1, 2017. See Notes 1 and 4 to these unaudited pro forma condensed consolidated financial statements for further information regarding the FPO Acquisition. SIR adjusted its historical consolidated statements of income for the year ended December 31, 2017 and for the six months ended June 30, 2018 assuming the January 17, 2018 initial public offering of common shares of beneficial interest of its then wholly owned subsidiary ILPT, and such transaction, the ILPT IPO, had occurred on January 1, 2017. See Notes 1 and 4 to these unaudited pro forma condensed consolidated financial statements for further information regarding the ILPT IPO. The unaudited pro forma condensed consolidated financial statements should be read in connection with the historical consolidated financial statements and notes thereto included in GOV’s and SIR’s respective Annual Reports on Form 10-K for the year ended December 31, 2017 and GOV’s and SIR’s respective Quarterly Reports on Form 10-Q for the quarter ended June 30, 2018 and with GOV’s Current Report on Form 8-K as filed with the Securities and Exchange Commission on September 17, 2018.

 

The unaudited pro forma condensed consolidated financial statements are provided for informational purposes only. GOV’s financial position and results of operations may be significantly different than what is presented in the unaudited pro forma condensed consolidated financial statements. In the opinion of management, all adjustments necessary to reflect the effects of the Transactions have been included.

 

The unaudited pro forma condensed consolidated financial statements are not necessarily indicative of GOV’s expected financial position or results of operations for any future period, including following the Merger, if completed. Differences could result from numerous factors, including future changes in GOV’s and SIR’s portfolio of investments, capital structure, property level operating expenses and revenues, including rents expected to be received under GOV’s and SIR’s existing leases or leases GOV or SIR may later enter into, changes in interest rates and for other reasons. GOV will account for the Merger as a business combination with GOV treated as the acquirer of SIR for accounting purposes. The allocation of the estimated purchase price is based on preliminary estimates and may change significantly following the completion of the purchase price allocation. Actual future results are likely to be different from amounts presented in the unaudited pro forma condensed consolidated financial statements and such differences could be significant.

 

1



 

Government Properties Income Trust

Unaudited Pro Forma Condensed Consolidated Balance Sheet

June 30, 2018

(amounts in thousands, except per share data)

 

 

 

 

 

 

 

GOV

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Historical

 

 

 

 

 

SIR

 

 

 

 

 

 

 

GOV

 

 

 

Adjusted

 

SIR

 

ILPT

 

Historical

 

Pro Forma

 

 

 

 

 

Historical

 

GOV Sale (3)(A)

 

for GOV Sale

 

Historical

 

Distribution (3)(B)

 

Adjusted

 

Adjustments (3)(C)

 

Pro Forma

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate properties:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land

 

$

587,173

 

$

 

$

587,173

 

$

1,056,943

 

$

(657,931

)

$

399,012

 

$

(23,277

)

$

962,908

 

Buildings and improvements

 

2,258,276

 

 

2,258,276

 

3,217,101

 

(729,823

)

2,487,278

 

(644,672

)

4,100,882

 

Total real estate properties, gross

 

2,845,449

 

 

2,845,449

 

4,274,044

 

(1,387,754

)

2,886,290

 

(667,949

)

5,063,790

 

Accumulated depreciation

 

(358,286

)

 

(358,286

)

(354,280

)

83,581

 

(270,699

)

270,699

 

(358,286

)

Total real estate properties, net

 

2,487,163

 

 

2,487,163

 

3,919,764

 

(1,304,173

)

2,615,591

 

(397,250

)

4,705,504

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Properties held for sale

 

 

 

 

5,829

 

 

5,829

 

4,471

 

10,300

 

Equity investment in Select Income REIT

 

456,756

 

(456,756

)

 

 

 

 

 

 

Investment in unconsolidated joint ventures

 

46,712

 

 

46,712

 

 

 

 

 

46,712

 

Acquired real estate leases, net

 

297,696

 

 

297,696

 

445,616

 

(73,848

)

371,768

 

45,586

 

715,050

 

Cash and cash equivalents

 

18,695

 

 

18,695

 

31,476

 

(15,565

)

15,911

 

 

34,606

 

Restricted cash

 

2,448

 

 

2,448

 

1,573

 

 

1,573

 

 

4,021

 

Rents receivable, net

 

61,522

 

 

61,522

 

122,795

 

(54,069

)

68,726

 

(65,467

)

64,781

 

Deferred leasing costs, net

 

22,900

 

 

22,900

 

14,644

 

(5,190

)

9,454

 

(9,454

)

22,900

 

Other assets, net

 

113,877

 

 

113,877

 

142,153

 

(5,550

)

136,603

 

(1,823

)

248,657

 

Total assets

 

$

3,507,769

 

$

(456,756

)

$

3,051,013

 

$

4,683,850

 

$

(1,458,395

)

$

3,225,455

 

$

(423,937

)

$

5,852,531

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured revolving credit facility

 

$

452,000

 

$

(434,684

)

$

17,316

 

$

105,000

 

$

 

$

105,000

 

$

 

$

122,316

 

ILPT revolving credit facility

 

 

 

 

335,000

 

(335,000

)

 

 

 

Unsecured term loans, net

 

548,192

 

 

548,192

 

 

 

 

 

548,192

 

Senior unsecured notes, net

 

945,346

 

 

945,346

 

1,429,622

 

 

1,429,622

 

(9,782

)

2,365,186

 

Mortgage notes payable, net

 

180,986

 

 

180,986

 

210,715

 

(49,311

)

161,404

 

(3,335

)

339,055

 

Accounts payable and other liabilities

 

80,728

 

 

80,728

 

95,921

 

(10,250

)

85,671

 

40,000

 

206,399

 

Assumed real estate lease obligations, net

 

11,738

 

 

11,738

 

64,372

 

(19,339

)

45,033

 

(25,967

)

30,804

 

Rents collected in advance

 

 

 

 

19,364

 

(5,852

)

13,512

 

 

13,512

 

Security deposits

 

 

 

 

8,483

 

(5,802

)

2,681

 

 

2,681

 

Due to related persons

 

7,129

 

 

7,129

 

19,742

 

1,476

 

21,218

 

 

28,347

 

Total liabilities

 

2,226,119

 

(434,684

)

1,791,435

 

2,288,219

 

(424,078

)

1,864,141

 

916

 

3,656,492

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity attributable to the company

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares of beneficial interest, $.01 par value:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

150,000,000 shares authorized, 99,165,854 issued and outstanding; [200,000,000] authorized. 192,250,798 pro forma shares issued and outstanding

 

992

 

 

992

 

895

 

 

895

 

36

 

1,923

 

Additional paid in capital

 

1,968,493

 

 

1,968,493

 

2,312,339

 

 

2,312,339

 

(1,336,809

)

2,944,023

 

Cumulative net income

 

205,028

 

(21,639

)

183,389

 

605,366

 

 

605,366

 

(645,366

)

143,389

 

Cumulative other comprehensive income (loss)

 

139

 

(433

)

(294

)

687

 

 

687

 

(687

)

(294

)

Cumulative common distributions

 

(893,002

)

 

(893,002

)

(842,128

)

(715,845

)

(1,557,973

)

1,557,973

 

(893,002

)

Total shareholders’ equity attributable to the company

 

1,281,650

 

(22,072

)

1,259,578

 

2,077,159

 

(715,845

)

1,361,314

 

(424,853

)

2,196,039

 

Noncontrolling interest in consolidated subsidiary

 

 

 

 

318,472

 

(318,472

)

 

 

 

Total shareholders’ equity

 

1,281,650

 

(22,072

)

1,259,578

 

2,395,631

 

(1,034,317

)

1,361,314

 

(424,853

)

2,196,039

 

Total liabilities and shareholders’ equity

 

$

3,507,769

 

$

(456,756

)

$

3,051,013

 

$

4,683,850

 

$

(1,458,395

)

$

3,225,455

 

$

(423,937

)

$

5,852,531

 

 

See accompanying notes.

 

2



 

Government Properties Income Trust

Unaudited Pro Forma Condensed Consolidated Statements of Income and Comprehensive Income

For the Year Ended December 31, 2017

(amounts in thousands, except per share data)

 

 

 

 

 

 

 

 

 

GOV

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Historical

 

 

 

SIR

 

 

 

SIR

 

 

 

 

 

 

 

 

 

GOV

 

FPO

 

 

 

Adjusted

 

SIR

 

ILPT

 

ILPT

 

Historical

 

 

 

Pro Forma

 

 

 

 

 

Historical

 

Acquisition (4)(D)

 

GOV Sale (4)(E)

 

for GOV Sale

 

Historical

 

IPO (4)(F)

 

Distribution (4)(G)

 

Adjusted

 

Reclassifications(4)(H)

 

Adjustments

 

Pro Forma

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

316,532

 

$

121,625

 

$

 

$

438,157

 

$

392,285

 

$

 

$

(134,826

)

$

257,459

 

$

54,138

 

$

(1,039

)(4)(J)

$

748,715

 

Tenant reimbursements and other income

 

 

 

 

 

75,818

 

 

(21,680

)

54,138

 

(54,138

)

 

 

Rental income

 

316,532

 

121,625

 

 

438,157

 

468,103

 

 

(156,506

)

311,597

 

 

(1,039

)

748,715

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate taxes

 

37,942

 

13,077

 

 

51,019

 

44,131

 

 

(17,868

)

26,263

 

 

 

77,282

 

Utility expenses

 

20,998

 

6,398

 

 

27,396

 

 

 

 

 

9,156

 

 

36,552

 

Other operating expenses

 

65,349

 

30,899

 

 

96,248

 

55,567

 

 

(10,913

)

44,654

 

(9,156

)

 

131,746

 

Depreciation and amortization

 

109,588

 

82,604

 

 

192,192

 

137,672

 

 

(27,315

)

110,357

 

 

11,118

(4)(K)

313,667

 

Loss on impairment of real estate assets

 

9,490

 

 

 

9,490

 

229

 

 

 

229

 

 

 

9,719

 

Acquisition and transaction related costs

 

 

 

 

 

1,075

 

 

(1,075

)

 

 

 

 

General and administrative

 

18,847

 

5,141

 

 

23,988

 

54,818

 

 

(7,588

)

47,230

 

 

 

71,218

 

Write-off of straight line rents receivable, net

 

 

 

 

 

12,517

 

 

 

12,517

 

 

 

12,517

 

Loss on asset impairment

 

 

 

 

 

4,047

 

 

 

4,047

 

 

 

4,047

 

Total expenses

 

262,214

 

138,119

 

 

400,333

 

310,056

 

 

(64,759

)

245,297

 

 

11,118

 

656,748

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

54,318

 

(16,494

)

 

37,824

 

158,047

 

 

(91,747

)

66,300

 

 

(12,157

)

91,967

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividend income

 

1,216

 

 

 

1,216

 

1,587

 

 

 

1,587

 

 

 

2,803

 

Interest income

 

1,962

 

565

 

 

2,527

 

 

 

 

 

 

 

2,527

 

Interest expense

 

(65,406

)

(25,655

)

10,432

 

(80,629

)

(92,870

)

19,593

 

2,439

 

(70,838

)

 

1,183

(4)(M)

(150,284

)

Loss on early extinguishment of debt

 

(1,715

)

 

 

(1,715

)

 

 

 

 

 

 

(1,715

)

Gain on issuance of shares by Select Income REIT

 

72

 

 

(72

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations before income tax expense and equity in net earnings (losses) of investees

 

(9,553

)

(41,584

)

10,360

 

(40,777

)

66,764

 

19,593

 

(89,308

)

(2,951

)

 

(10,974

)

(54,702

)

Income tax expense

 

(101

)

(45

)

 

(146

)

(466

)

 

 

(466

)

 

 

(612

)

Equity in net earnings of investees

 

21,571

 

547

 

(21,584

)

534

 

608

 

 

 

608

 

 

 

1,142

 

Income (loss) from continuing operations

 

11,917

 

(41,082

)

(11,224

)

(40,389

)

66,906

 

19,593

 

(89,308

)

(2,809

)

 

(10,974

)

(54,172

)

Noncontrolling interest

 

 

 

 

 

 

(24,647

)

24,647

 

 

 

 

 

Income (loss) from continuing operations attributable to the company

 

$

11,917

 

$

(41,082

)

$

(11,224

)

$

(40,389

)

$

66,906

 

$

(5,054

)

$

(64,661

)

$

(2,809

)

$

 

$

(10,974

)

$

(54,172

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding (basic)

 

84,633

 

14,376

 

 

 

99,009

 

 

 

 

 

 

 

 

 

 

 

93,085

(4)(N)

192,094

 

Weighted average common shares outstanding (diluted)

 

84,653

 

14,376

 

 

 

99,029

 

 

 

 

 

 

 

 

 

 

 

93,085

(4)(N)

192,114

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations attributable to the company per common share (basic and diluted)

 

$

0.14

 

 

 

 

 

$

(0.41

)

 

 

 

 

 

 

 

 

 

 

 

 

$

(0.28

)

 

See accompanying notes.

 

3



 

Government Properties Income Trust

Unaudited Pro Forma Condensed Consolidated Statements of Income and Comprehensive Income

For the Six Months Ended June 30, 2018

(amounts in thousands, except per share data)

 

 

 

 

 

 

 

GOV

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Historical

 

 

 

SIR

 

 

 

SIR

 

 

 

 

 

 

 

 

 

GOV

 

 

 

Adjusted

 

SIR

 

ILPT

 

ILPT

 

Historical

 

 

 

Pro Forma

 

 

 

 

 

Historical

 

GOV Sale (4)(E)

 

for GOV Sale

 

Historical

 

IPO (4)(F)

 

Distribution (4)(G)

 

Adjusted

 

Reclassifications(4)(H)

 

Adjustments

 

Pro Forma

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

216,802

 

$

 

$

216,802

 

$

196,170

 

$

 

$

(68,689

)

$

127,481

 

$

29,130

 

$

2,802

(4)(I)

$

376,215

 

Tenant reimbursements and other income

 

 

 

 

40,466

 

 

(11,336

)

29,130

 

(29,130

)

 

 

Rental income

 

216,802

 

 

216,802

 

236,636

 

 

(80,025

)

156,611

 

 

2,802

 

376,215

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate taxes

 

25,330

 

 

25,330

 

24,230

 

 

(9,167

)

15,063

 

 

 

40,393

 

Utility expenses

 

12,707

 

 

12,707

 

 

 

 

 

4,868

 

 

17,575

 

Other operating expenses

 

44,436

 

 

44,436

 

28,900

 

 

(6,369

)

22,531

 

(4,868

)

 

62,099

 

Depreciation and amortization

 

86,875

 

 

86,875

 

69,955

 

 

(13,763

)

56,192

 

 

4,546

(4)(J)

147,613

 

Loss on impairment of real estate assets

 

5,800

 

 

5,800

 

 

 

 

 

 

 

5,800

 

Acquisition related costs

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

14,055

 

 

14,055

 

32,022

 

 

(5,462

)

26,560

 

 

 

40,615

 

Write-off of straight line rents receivable, net

 

 

 

 

10,626

 

 

 

10,626

 

 

 

10,626

 

Loss on asset impairment

 

 

 

 

 

 

 

 

 

 

 

Total expenses

 

189,203

 

 

189,203

 

165,733

 

 

(34,761

)

130,972

 

 

4,546

 

324,721

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

27,599

 

 

27,599

 

70,903

 

 

(45,264

)

25,639

 

 

(1,744

)

51,494

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividend income

 

608

 

 

608

 

793

 

 

 

793

 

 

 

1,401

 

Unrealized gain on equity securities

 

23,252

 

 

23,252

 

30,388

 

 

 

30,388

 

 

 

53,640

 

Interest income

 

265

 

 

265

 

620

 

 

(63

)

557

 

 

 

822

 

Interest expense

 

(46,070

)

6,303

 

(39,767

)

(46,159

)

905

 

7,354

 

(37,900

)

 

(59

)(4)(K)

(77,726

)

Loss on early extinguishment of debt

 

 

 

 

(1,192

)

 

 

(1,192

)

 

 

(1,192

)

Gain on issuance of shares by Select Income REIT

 

8

 

(8

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations before income tax expense, equity in net earnings (losses) of investees and gain on sale of real estate

 

5,662

 

6,295

 

11,957

 

55,353

 

905

 

(37,973

)

18,285

 

 

(1,803

)

28,439

 

Income tax expense

 

(115

)

 

(115

)

(261

)

 

15

 

(246

)

 

 

(361

)

Equity in net earnings (losses) of investees

 

13,384

 

(14,590

)

(1,206

)

51

 

 

 

51

 

 

 

(1,155

)

Income (loss) from continuing operations before gain on sale of real estate

 

18,931

 

(8,295

)

10,636

 

55,143

 

905

 

(37,958

)

18,090

 

 

(1,803

)

26,923

 

Gain on sale of real estate

 

17,329

 

 

17,329

 

 

 

 

 

 

 

17,329

 

Income (loss) from continuing operations

 

36,260

 

(8,295

)

27,965

 

55,143

 

905

 

(37,958

)

18,090

 

 

(1,803

)

44,252

 

Noncontrolling interest

 

 

 

 

(10,244

)

(1,441

)

11,685

 

 

 

 

 

Income (loss) from continuing operations attributable to the company

 

$

36,260

 

$

(8,295

)

$

27,965

 

$

44,899

 

$

(536

)

$

(26,273

)

$

18,090

 

$

 

$

(1,803

)

$

44,252

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding (basic)

 

99,046

 

 

 

99,046

 

 

 

 

 

 

 

 

 

 

 

93,085

(4)(L)

192,131

 

Weighted average common shares outstanding (diluted)

 

99,050

 

 

 

99,050

 

 

 

 

 

 

 

 

 

 

 

93,085

(4)(L)

192,135

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations attributable to the company per common share (basic and diluted)

 

$

0.37

 

 

 

$

0.28

 

 

 

 

 

 

 

 

 

 

 

 

 

$

0.23

 

 

See accompanying notes.

 

4



 

Government Properties Income Trust

Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements

(dollars in thousands, except per share data)

 

(1)                                 Basis of Presentation:

 

The accompanying unaudited pro forma condensed consolidated financial statements reflect the impact of the Transactions on GOV’s consolidated financial statements. The pro forma condensed consolidated financial statements are based on the historical financial statements and accounting records of GOV and SIR, giving effect to the Transactions, related reclassifications and pro forma adjustments as described in these notes.

 

As of June 30, 2018, GOV owned 105 properties (164 buildings) with 17,045,951 rentable square feet and had a noncontrolling ownership interest in two properties (three buildings) totaling 443,867 rentable square feet through two unconsolidated joint ventures in which GOV owned 50% and 51% interests.  On October 2, 2017, GOV completed the FPO Acquisition, as a result of which it acquired 35 office properties (72 buildings) with 6,028,072 rentable square feet and FPO’s 50% and 51% interests in two joint ventures that owned two properties (three buildings) with 443,867 rentable square feet. GOV presents the effect of completing the FPO Acquisition assuming the FPO Acquisition and related financing activities had occurred on January 1, 2017 in the FPO Acquisition column in its unaudited pro forma condensed consolidated statement of income for the year ended December 31, 2017. No adjustments were made to the six months ended June 30, 2018 for the FPO Acquisition since it was included for the entire period. As of June 30, 2018, GOV owned 24,918,421 common shares of SIR, or approximately 27.8% of the then outstanding common shares of SIR and accounts for its investment in SIR under the equity method. GOV presents the effect of the completion of the GOV Sale assuming the GOV Sale had occurred on January 1, 2017 in the GOV Sale column in these unaudited pro forma condensed consolidated financial statements.

 

As of June 30, 2018, SIR, on a consolidated basis, owned 367 buildings, leasable land parcels and easements with approximately 45,736,268 rentable square feet. On January 17, 2018, ILPT, SIR’s then wholly owned subsidiary, completed the ILPT IPO, in which ILPT issued and sold 20,000,000 of its common shares. Upon the completion of the ILPT IPO, ILPT owned 266 of SIR’s consolidated buildings, leasable land parcels and easements with a combined 28,539,913 rentable square feet, consisting of 226 buildings, leasable land parcels and easements with 16,834,172 rentable square feet located on the island of Oahu, HI, and 40 industrial buildings with 11,705,741 rentable square feet located in 24 other states. Following the ILPT IPO, most of SIR’s 100% owned properties are office properties. As of June 30, 2018, SIR owned 45,000,000, or approximately 69.2%, of ILPT’s outstanding common shares, and ILPT remained one of its consolidated subsidiaries. GOV presents the effect of the ILPT IPO assuming the ILPT IPO had occurred on January 1, 2017 in the SIR ILPT IPO column in its unaudited pro forma condensed consolidated statements of income for the year ended December 31, 2017 and for the six months ended June 30, 2018. The unaudited pro forma condensed consolidated financial statements present the effect of the ILPT Distribution assuming the ILPT Distribution had occurred on January 1, 2017 in the ILPT Distribution column in these unaudited pro forma condensed consolidated financial statements.

 

Acquisition related costs (e.g., investment banking, advisory, legal, valuation and other professional fees) have not been included as a component of consideration transferred, but instead have been expensed as incurred. The unaudited pro forma condensed consolidated balance sheet reflects the $40,000 of estimated acquisition related costs as accrued expenses with a corresponding decrease in shareholders’ equity. GOV has not presented these costs in the unaudited pro forma condensed consolidated statements of income because they will not have a continuing impact on the results of the combined company. The costs that GOV and SIR may ultimately incur could differ significantly from this estimated amount.

 

GOV has adjusted the historical consolidated financial statements of GOV and SIR to give effect to the Transactions, the FPO Acquisition and the ILPT IPO, and for events that are (1) directly attributable to the Transactions, (2) factually supportable, and (3) with respect to the pro forma condensed consolidated statements of income, expected to have a continuing impact on the combined results.

 

5



 

Government Properties Income Trust

Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements

(dollars in thousands, except per share data)

 

These unaudited pro forma condensed consolidated financial statements do not reflect operating efficiencies that may result from the Merger. As a result, no pro forma adjustments have been made, for example, to GOV’s or SIR’s historical general and administrative expenses.

 

(2)                                 The Transactions:

 

The adjustments to GOV’s historical financial statements in the unaudited pro forma condensed consolidated balance sheet and to the unaudited pro forma condensed consolidated statements of income represent the effects of the following: (i) the GOV Sale, (ii) the ILPT Distribution and (iii) the Merger. GOV’s expected acquisition of SIR in the Merger (SIR’s remaining property portfolio (following the ILPT Distribution) will include 100 buildings and leasable land parcels, or the Acquired SIR Properties, with 16,956,072 rentable square feet). The estimated total consideration transferred and assumed debt for the Merger is approximately $2,661,020, including the assumption of approximately $1,717,000 of debt and excluding acquisition related costs.

 

At the effective time of the Merger, each SIR common share issued and outstanding will be converted into the right to receive 1.04 GOV common shares. The exchange ratio is fixed and will not be adjusted for changes in the market value of GOV’s or SIR’s common shares prior to the closing of the Merger.  As a result, the value for the consideration assumed for purposes of the unaudited pro forma condensed consolidated financial statements will likely differ from the actual value and such difference could be significant.  Based on the $10.49 per share closing price of GOV common shares on October 9, 2018, the consideration SIR shareholders will receive in the Merger has a value of approximately $10.91 per SIR common share, or approximately $976,461 in the aggregate.

 

The following table summarizes the estimated consideration transferred and liabilities assumed:

 

Total SIR common shares outstanding as of June 30, 2018

 

89,504,754

 

Multiplied by the exchange ratio

 

1.04

 

GOV common shares issuable

 

93,084,944

 

Closing price of GOV common shares on October 9, 2018

 

$

10.49

 

Estimated value of consideration transferred

 

$

976,461

 

Estimated assumed working capital

 

(32,441

)

Assumed senior unsecured notes, principal balance

 

1,450,000

 

Assumed mortgage notes payable, principal balance

 

162,000

 

Assumed unsecured revolving credit facility expected to be repaid at closing

 

105,000

 

Estimated consideration transferred and liabilities assumed

 

$

2,661,020

 

 

6



 

Government Properties Income Trust

Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements

(dollars in thousands, except per share data)

 

The following table summarizes the preliminary purchase price allocation for SIR based on estimated fair values as of June 30, 2018:

 

Land

 

$

375,735

 

Buildings and improvements

 

1,842,606

 

Properties held for sale

 

10,300

 

Acquired real estate leases

 

417,354

 

Cash

 

15,911

 

Restricted cash

 

1,573

 

Rents receivable

 

3,259

 

Other assets

 

134,780

 

Total assets

 

2,801,518

 

Unsecured revolving credit facility (1)

 

(105,000

)

Senior unsecured notes (2)

 

(1,419,840

)

Mortgage notes payable (3)

 

(158,069

)

Accounts payable and other liabilities

 

(85,671

)

Assumed real estate lease obligations

 

(19,066

)

Rents collected in advance

 

(13,512

)

Security deposits

 

(2,681

)

Due to related persons

 

(21,218

)

Net assets acquired

 

976,461

 

Assumed working capital

 

(32,441

)

Assumed unsecured revolving credit facility expected to be repaid at closing (1)

 

105,000

 

Assumed senior unsecured notes, principal balance

 

1,450,000

 

Assumed mortgage notes payable, principal balance

 

162,000

 

Estimated consideration transferred and liabilities assumed (4)

 

$

2,661,020

 

 


(1)                                 GOV expects to repay SIR’s outstanding revolving credit facility balance at the closing of the Merger with borrowings under its revolving credit facility.

 

(2)                                 The aggregate principal balance of the senior unsecured notes was $1,450,000 as of June 30, 2018.

 

(3)                                 The aggregate principal balance of the mortgage notes payable was $162,000 as of June 30, 2018.

 

(4)                                 The allocation of purchase price is based on preliminary estimates and may change significantly following the completion of (i) third party appraisals and (ii) GOV’s analysis of intangibles and building valuations. Purchase price excludes acquisition related costs and, as described above, the actual purchase price will likely differ from this amount due to changes in the per share price of GOV’s common shares.

 

7



 

Government Properties Income Trust

Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements

(dollars in thousands, except per share data)

 

The following table shows sensitivities to changes in purchase price due to changes in the per share price of GOV common shares:

 

 

 

Price of
GOV
Common
Shares

 

Calculated
Value of GOV
Common
Shares Issued

 

Assumed
Working Capital

 

Assumed Debt &
Estimated Debt
to be Repaid at
Closing

 

Consideration
Transferred and
Liabilities
Assumed

 

As of October 9, 2018

 

$

10.49

 

$

976,461

 

$

(32,441

)

$

1,717,000

 

$

2,661,020

 

Decrease of 20%

 

$

8.39

 

$

780,983

 

$

(32,441

)

$

1,717,000

 

$

2,465,542

 

Increase of 20%

 

$

12.59

 

$

1,171,939

 

$

(32,441

)

$

1,717,000

 

$

2,856,498

 

 

GOV will account for the Merger as a business combination with GOV treated as the acquirer of SIR.  This determination is based on the fact that both GOV and SIR have no employees and the personnel and various services required to operate their businesses are provided pursuant to business and property management agreements with The RMR Group LLC, or RMR LLC.  Upon completion of the Transactions, GOV’s business and property management agreements with RMR LLC will remain in effect.  As a result, GOV will acquire a substantive process, for accounting purposes, because the business management and property management agreements with RMR LLC would be in place before and after the Transactions are completed.

 

The assets acquired and liabilities assumed will be recorded as of the closing of the Merger at their respective fair value and added to those of GOV. For purposes of the unaudited pro forma condensed consolidated financial statements, GOV estimated the: (i) fair values of the properties assuming those properties are vacant; (ii) above market and below market leases based on the present value (using an estimated discount interest rate which reflects the risks associated with acquired in place leases at the time SIR is acquired by GOV) of the difference, if any, between (x) the contractual amounts to be paid pursuant to the acquired in place leases and (y) estimates of fair market lease rates for the corresponding leases, measured over a period equal to the terms of the respective in place leases; and (iii) acquired in place leases based upon market estimates to lease up the properties based on leases in place at the time of acquisition. In making these estimates, GOV considered factors such as estimated carrying costs during the expected lease up periods, including real estate taxes, insurance and other operating income and expenses and costs, such as leasing commissions, legal and other related expenses, to execute similar leases in current market conditions at the time SIR is acquired by GOV.  GOV estimated the fair value of the assumed senior unsecured notes and mortgage notes payable based on market interest rates as of June 30, 2018. The consolidated financial statements of GOV issued subsequent to the closing of the Merger will include SIR assets acquired and liabilities assumed by GOV pursuant to the Merger from the closing date, but not for prior periods.

 

(3)                                 Notes to Unaudited Pro Forma Condensed Consolidated Balance Sheet Adjustments:

 

(A)                               The adjustments represent the effect of the GOV Sale which was completed on October 9, 2018 at a public offering price of $18.25 per common share, raising gross proceeds of $454,761 ($434,684 net of underwriting discounts and other estimated expenses) and the application of the net proceeds to repay $434,684 under GOV’s unsecured revolving credit facility. The pro forma adjustment to cumulative net income represents the loss on sale from this transaction resulting from the sales price of the SIR common shares, net of underwriting discounts and other estimated expenses, being less than GOV’s carrying value for such SIR common shares.

 

8



 

Government Properties Income Trust

Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements

(dollars in thousands, except per share data)

 

The loss on sale of the SIR common shares is calculated as follows:

 

Estimated net proceeds

 

$

434,684

 

Carrying value of equity investment in SIR

 

(456,756

)

Equity in unrealized gain of SIR included in cumulative other comprehensive income

 

433

 

Loss on sale

 

$

(21,639

)

 

(B)                               The adjustments represent the effect of the ILPT Distribution. Prior to such distribution, SIR owned 45,000,000 ILPT common shares, or approximately 69.2% of ILPT’s outstanding common shares, and ILPT was one of SIR’s consolidated subsidiaries. The 30.8% portion of ILPT that is not controlled by SIR, or the noncontrolling interest, is presented as a separate component of equity in SIR’s condensed consolidated financial statements. The pro forma adjustments represent the ILPT Distribution and the deconsolidation of ILPT from SIR of all of ILPT’s assets and liabilities. Details of the ILPT Distribution and the deconsolidation of ILPT from SIR is as follows:

 

Land

 

$

657,931

 

Buildings and improvements

 

729,823

 

Accumulated depreciation

 

(83,581

)

Acquired real estate leases, net

 

73,848

 

Cash and cash equivalents

 

15,565

 

Rents receivable, net

 

54,069

 

Deferred leasing costs, net

 

5,190

 

Other assets, net

 

5,550

 

Total assets

 

1,458,395

 

ILPT revolving credit facility

 

(335,000

)

Mortgage notes payable, net

 

(49,311

)

Accounts payable and other liabilities

 

(10,250

)

Assumed real estate lease obligations, net

 

(19,339

)

Rents collected in advance

 

(5,852

)

Security deposits

 

(5,802

)

Due to related persons

 

1,476

 

Total liabilities

 

(424,078

)

Net assets of ILPT

 

1,034,317

 

Less: noncontrolling interest in consolidated subsidiary

 

(318,472

)

Distribution to SIR’s shareholders

 

$

715,845

 

 

(C)                               The adjustments represent the effects of the Merger, assuming an estimated consideration transferred and debt assumed of $2,661,020, including the repayment of the $105,000 outstanding under SIR’s revolving credit facility using borrowings under GOV’s revolving credit facility and the assumption of $1,450,000 of senior unsecured notes and $162,000 of mortgage notes payable, and excluding acquisition related costs.

 

9



 

Government Properties Income Trust

Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements

(dollars in thousands, except per share data)

 

Adjustments have been made to record real estate properties, net, properties held for sale, acquired real estate leases, net, assumed real estate lease obligations, net, senior unsecured notes, net and mortgage notes payable, net at their estimated fair values, determined as described in Note 2. Further adjustments include:

 

(i)                                    Rents receivable, net: Represents an adjustment of $65,467 to eliminate SIR’s existing accumulated straight line rent balance for tenant leases.

 

(ii)                                Deferred leasing costs, net: Represents an adjustment of $9,454 to eliminate SIR’s unamortized deferred leasing costs.

 

(iii)                            Other assets, net: Represents adjustments to eliminate $750 of SIR’s corporate prepaid expenses and $1,073 of SIR’s unamortized debt issuance costs.

 

(iv)                            Accounts payable and other liabilities: Represents an adjustment to accrue $40,000 of estimated acquisition related costs that GOV expects to incur in connection with the Transactions.

 

(v)                                Senior unsecured notes, net and mortgage notes payable, net: The adjustments to reduce senior unsecured notes and mortgage notes payable reflect changes in market interest rates and the impact on the estimated fair value of SIR’s fixed rate senior unsecured notes and mortgage notes payable as of June 30, 2018.

 

(vi)                            Shareholders’ equity: The adjustments to shareholders’ equity reflect: (1) increases of $931 to common shares of beneficial interest, and $975,530 to additional paid in capital to reflect the conversion of SIR common shares to GOV common shares at an exchange ratio of 1.04 GOV common shares for each SIR common share outstanding as of June 30, 2018, which resulted in an additional 93,084,944 GOV common shares issued; (2) the elimination of all remaining SIR historical shareholders’ equity amounts, including $895 to common shares of beneficial interest, $2,312,339 to additional paid in capital, $605,366 to cumulative net income, $687 to cumulative other comprehensive income and $1,557,973 to cumulative common distributions; and (3) an adjustment of $40,000 to reduce cumulative net income for estimated acquisition related costs directly related to the Merger which have been excluded from the unaudited pro forma condensed consolidated statements of income as they reflect nonrecurring charges.

 

10



 

Government Properties Income Trust

Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements

(dollars in thousands, except per share data)

 

(4)                                 Notes to Unaudited Pro Forma Condensed Consolidated Statements of Income Adjustments:

 

(D)                               The adjustments represent the effect of the FPO Acquisition, assuming that the FPO Acquisition and the related financing activities, including GOV’s assumption of certain FPO debt, GOV’s issuance of 27,907,029 common shares, GOV’s issuance of $300,000 of 4.00% senior unsecured notes and borrowings under GOV’s existing unsecured revolving credit facility occurred on January 1, 2017.

 

(E)                                The adjustments represent the effect on equity in net earnings of investees and loss on issuance of shares by SIR for GOV’s sale of 24,918,421 common shares of SIR as described in Note 3(A), and the reduction in interest expense related to the application of the net proceeds to repay $434,684 of borrowings outstanding under GOV’s revolving credit facility as if these transactions occurred as of January 1, 2017.

 

(F)                                 The adjustments represent the effect on income allocated to noncontrolling interest and interest expense assuming that the redemption of $350,000 of SIR’s 2.85% senior unsecured notes and the repayment of SIR’s $350,000 term loan from proceeds of the ILPT IPO occurred as of January 1, 2017.

 

(G)                               The adjustments represent the deconsolidation of ILPT as a result of the ILPT Distribution as if this distribution occurred as of January 1, 2017.  The amounts being adjusted are directly attributable to revenue and expenses of ILPT properties and ILPT debt.

 

(H)                              The adjustments represent reclassifications to the SIR historical condensed consolidated statements of income to conform to GOV’s presentation. Rental income totaling $54,138 and $29,130 for the year ended December 31, 2017 and for the six months ended June 30, 2018, respectively, were reclassified from tenant reimbursements and other income in the SIR historical condensed consolidated statements of income. Utility expenses totaling $9,156 and $4,868 for the year ended December 31, 2017 and for the six months ended June 30, 2018, respectively, were reclassified from other operating expenses in the SIR historical condensed consolidated statements of income.

 

(I)                                   The adjustments represent estimated non-cash straight line rent and non-cash amortization of above and below market leases related to the leases acquired from SIR. The weighted average lease term for above and below market leases was 6.5 years and 6.3 years, respectively, as of June 30, 2018. The components of the rental income adjustments are as follows:

 

 

 

For the

 

For the Six

 

 

 

Year Ended

 

Months Ended

 

 

 

December 31, 2017

 

June 30, 2018

 

Non-cash, straight line rent adjustments

 

$

1,940

 

$

4,317

 

Non-cash, net above and below market lease amortization

 

(2,979

)

(1,515

)

Total rental income adjustments

 

$

(1,039

)

$

2,802

 

 

(J)                                   The adjustments eliminate SIR historical depreciation and amortization expenses of $110,357 and $56,192 for the year ended December 31, 2017 and for the six months ended June 30, 2018, respectively. The adjustments also include estimated depreciation and amortization expenses of $121,475 and $60,738 based on step up to fair value of the acquired assets for the year ended December 31, 2017 and for the six months ended June 30, 2018, respectively.

 

11



 

Government Properties Income Trust

Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements

(dollars in thousands, except per share data)

 

Real estate investments are depreciated on a straight line basis over estimated useful lives ranging up to forty years. Capitalized acquired in place leases, exclusive of the value of acquired above market and below market lease values, are amortized on a straight line basis over the 7.5 year weighted average remaining lease term as of June 30, 2018.

 

(K)                               The adjustments to interest expense represent: (i) the elimination of SIR historical interest expense related to its revolving credit facility and historical senior unsecured note discount amortization, (ii) an increase in interest expense related to borrowings under GOV’s revolving credit facility which will be used to repay SIR’s outstanding revolving credit facility balance at the closing of the Merger, and (iii) an increase in senior unsecured note discount amortization due to the adjustments to reduce SIR’s senior unsecured notes to reflect changes in market interest rates as of June 30, 2018. The amortization is calculated with the assumption that the SIR senior unsecured notes were assumed by GOV at their fair value on January 1, 2017. The components of the interest expense adjustments are as follows:

 

 

 

For the

 

For the Six

 

 

 

Year Ended

 

Months Ended

 

Acquisition Borrowings on Revolving Credit Facility

 

December 31, 2017

 

June 30, 2018

 

Estimated additional borrowings on GOV revolving credit facility

 

$

105,000

 

$

105,000

 

Weighted average interest rate

 

2.40

%

2.90

%

Annual interest expense

 

2,520

 

3,045

 

Percent of annual days adjusted

 

100.0

%

50.0

%

 

 

2,520

 

1,523

 

Less: SIR historical revolving credit facility interest

 

(5,268

)

(2,334

)

Total revolver interest expense adjustment

 

(2,748

)

(811

)

Senior note discount pro forma adjustment

 

1,565

 

870

 

Total interest expense adjustment, net

 

$

(1,183

)

$

59

 

 

A change in the variable interest rate by 1/8 percent would increase or decrease annual interest expense under the revolving credit facility interest expense by approximately $131.

 

(L)                                The adjustments represent the issuance of 93,084,944 GOV common shares issued to SIR shareholders as part of the Merger.

 

12




Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

SEC Filings