Equity Commonwealth Reports Fourth Quarter and Full Year 2021 Results
Equity Commonwealth (NYSE: EQC) reported a net loss of $3.6 million, or $0.03 per diluted share, for Q4 2021, slightly improved from a loss of $3.7 million in Q4 2020. For the full year, the net loss was $24.4 million, a stark contrast to a net income of $443.3 million in 2020, attributed to decreased gains on property sales. Funds from Operations (FFO) were -$6.8 million for 2021, down from $15.8 million in 2020. Same property NOI fell 7.2% year-over-year. The company authorized a $150 million share repurchase program, repurchasing $163.1 million worth of shares during Q4 2021.
- Same property NOI increased 5.2% in Q4 2021 compared to Q4 2020.
- GAAP rental rates on new and renewal leases increased by 2.8%.
- The company has $2.8 billion in cash and cash equivalents as of December 31, 2021.
- Net loss for the year was $24.4 million, compared to a net income of $443.3 million in 2020.
- FFO for 2021 was -$6.8 million, compared to $15.8 million in 2020.
- Same property NOI decreased by 7.2% year-over-year.
Financial results for the quarter ended
Net loss attributable to common shareholders was
Funds from Operations, or FFO, as defined by the
Normalized FFO was
Same property results for the quarter ended
The company’s same property portfolio at the end of the quarter consisted of 4 properties totaling 1.5 million square feet. Operating results were as follows:
-
The same property portfolio was
82.3% leased as ofDecember 31, 2021 , compared to82.5% as ofSeptember 30, 2021 , and85.7% as ofDecember 31, 2020 . -
The same property portfolio commenced occupancy was
79.2% as ofDecember 31, 2021 , compared to78.6% as ofSeptember 30, 2021 , and81.7% as ofDecember 31, 2020 . -
Same property NOI increased
5.2% when compared to the same period in 2020. -
Same property cash NOI increased
0.8% when compared to the same period in 2020. - The company entered into leases for approximately 51,000 square feet, including renewal leases for approximately 16,000 square feet and new leases for approximately 35,000 square feet.
-
The GAAP rental rate on new and renewal leases was
2.8% higher compared to the prior GAAP rental rate for the same space. - The cash rental rate on new and renewal leases was flat compared to the prior cash rental rate for the same space.
The definitions and reconciliations of same property NOI and same property cash NOI to net loss, determined in accordance with GAAP, are included at the end of this press release. The same property portfolio at the end of the quarter included properties continuously owned from
Financial results for the year ended
Net loss attributable to common shareholders was
FFO for the year ended
-
(
) per diluted share decrease in interest income and other, net;$0.12 -
(
) per diluted share increase in general and administrative expense, including executive severance;$0.03 -
(
) per diluted share decrease in NOI from properties sold; and$0.02 -
(
) per diluted share decrease in same property NOI.$0.02
Normalized FFO was
-
(
) per diluted share decrease in interest income and other, net;$0.12 -
(
) per diluted share decrease in same property cash NOI and lease termination fees;$0.03 -
(
) per diluted share decrease in NOI from properties sold; and$0.03 -
per diluted share decrease in general and administrative expense, excluding executive severance.$0.01
As of
Normalized FFO begins with FFO and eliminates certain items that, by their nature, are not comparable from period to period, non-cash items, and items that obscure the company’s operating performance. Definitions of FFO, Normalized FFO and reconciliations to net income (loss), determined in accordance with
Same property results for the year ended
The company’s same property portfolio at the end of the year consisted of 4 properties totaling 1.5 million square feet. Operating results were as follows:
-
Same property NOI decreased
7.2% when compared to the same period in 2020. The decrease was largely due to lower commenced occupancy, lower lease termination fees, and lower parking revenue. The decrease was partially offset by an increase in tenant reimbursements. -
Same property cash NOI decreased
8.8% when compared to the same period in 2020. The decrease was largely due to lower commenced occupancy, an increase in free rent, and a decrease in parking revenue. - The company entered into leases for approximately 116,000 square feet, including renewal leases for approximately 56,000 square feet and new leases for approximately 60,000 square feet.
-
The GAAP rental rate on the new and renewal leases was
4.3% higher compared to the prior GAAP rental rate for the same space. -
The cash rental rate on the new and renewal leases was
0.3% lower compared to the prior cash rental rate for the same space.
The definitions and reconciliations of same property NOI and same property cash NOI to net (loss) income, determined in accordance with GAAP, are included at the end of this press release. The same property portfolio at the end of the year included properties continuously owned from
Significant events during the year ended
-
Effective
March 31, 2021 ,Adam Markman stepped down from his role as Executive Vice President, Chief Financial Officer and Treasurer. As a result, the company had of cash severance expense and$3.7 million of expense related to the acceleration of stock awards, including awards that remain subject to performance-based vesting conditions.$3.4 million -
On
April 1, 2021 ,Bill Griffiths was appointed Senior Vice President, Chief Financial Officer and Treasurer.Mr. Griffiths previously served as Senior Vice President of Capital Markets for the Company. -
On
August 31, 2021 ,Equity Commonwealth terminated itsMay 4, 2021 merger agreement to acquire Monmouth Real Estate Investment Corporation, a publicly-traded industrial REIT, following Monmouth’s failure to obtain shareholder approval of the merger.Equity Commonwealth was subsequently reimbursed by Monmouth for the company’s out-of-pocket expenses incurred in connection with the proposed merger, which totaled approximately .$10 million Equity Commonwealth does not under the current facts and circumstances expect to receive any additional fees or reimbursement related to the termination of the merger agreement. -
On
December 14, 2021 , theBoard of Trustees authorized the repurchase, throughDecember 31, 2022 , of an additional of its outstanding common shares under the company’s existing share repurchase program. The company has utilized the$150 million previously authorized by the$150 million Board of Trustees onMarch 1, 2021 . -
During the quarter ended
December 31, 2021 , the company repurchased 6,304,939 of its common shares at a weighted average price of per share, for a total investment of$25.86 . During 2021, the company repurchased 6,735,810 of its common shares, at a weighted average price of$163.1 million per share, for a total investment of$25.85 .$174.1 million
Subsequent Events
-
On
January 26, 2022 , theBoard of Trustees promotedBill Griffiths to Executive Vice President, CFO and Treasurer from Senior Vice President, CFO and Treasurer, effectiveFebruary 14, 2022 . -
On
February 7, 2022 ,Jeff Brown , stepped down from his role as Senior Vice President and Chief Accounting Officer for personal reasons, effectiveMarch 11, 2022 . Mr. Brown’s decision to resign was not a result of any disagreement with management or theBoard of Trustees . -
On
February 8, 2022 ,Andrew Levy , was promoted to Senior Vice President and Chief Accounting Officer, effectiveMarch 12, 2022 .Mr. Levy also will serve as the Company’s designated principal financial officer forSecurities and Exchange Commission (“SEC”) reporting purposes.Mr. Levy previously served as Vice President of Financial Reporting and has been with the company since 2014. Earlier in his career,Mr. Levy served as a senior manager in the financial reporting team atGeneral Growth Properties and as an associate withDeloitte & Touche LLP .Mr. Levy is a Certified Public Accountant registered inIllinois and holds a Bachelors and Masters degree in Accountancy from theUniversity of Notre Dame . -
Subsequent to year-end, as of
February 8, 2022 , the company repurchased 2,202,866 of its common shares at a weighted average price of per share for a total investment of$25.78 . The company has$56.8 million of remaining authorization available under its share repurchase program, as of$69.1 million February 8, 2022 .
Earnings Conference Call & Supplemental Operating and Financial Information
A copy of EQC’s Full Year 2021 Supplemental Operating and Financial Information is available in the Investor Relations section of EQC’s website at www.eqcre.com.
About
Regulation FD Disclosures
We use any of the following to comply with our disclosure obligations under Regulation FD: press releases,
Forward-Looking Statements
Some of the statements contained in this press release constitute forward-looking statements within the meaning of the federal securities laws. Any forward-looking statements contained in this press release are intended to be made pursuant to the safe harbor provisions of Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements relate to expectations, beliefs, projections, future plans and strategies, anticipated events or trends and similar expressions concerning matters that are not historical facts. You can identify forward-looking statements by the use of forward-looking terminology or words, which are predictions of or indicate future events or trends and do not relate solely to historical matters. You can also identify forward-looking statements by discussions of strategy, plans or intentions.
The forward-looking statements contained in this press release reflect our current views about future events and are subject to numerous known and unknown risks, uncertainties, assumptions and changes in circumstances that may cause our actual results to differ significantly from those expressed in any forward-looking statement. We do not guarantee that the transactions and events described will happen as described (or that they will happen at all). We disclaim any obligation to publicly update or revise any forward-looking statement to reflect changes in underlying assumptions or factors, of new information, data or methods, future events or other changes. For a further discussion of these and other factors that could cause our future results to differ materially from any forward-looking statements, see the section entitled “Risk Factors” in our most recent Annual Report on Form 10-K and subsequent quarterly reports on Form 10-Q.
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||
(Unaudited, amounts in thousands, except share data) |
|||||||
|
|
||||||
ASSETS |
|
2021 |
|
|
|
2020 |
|
Real estate properties: |
|
|
|
||||
Land |
$ |
44,060 |
|
|
$ |
44,060 |
|
Buildings and improvements |
|
362,042 |
|
|
|
357,650 |
|
|
|
406,102 |
|
|
|
401,710 |
|
Accumulated depreciation |
|
(156,439 |
) |
|
|
(143,319 |
) |
|
|
249,663 |
|
|
|
258,391 |
|
Cash and cash equivalents |
|
2,800,998 |
|
|
|
2,987,225 |
|
Rents receivable |
|
15,549 |
|
|
|
14,702 |
|
Other assets, net |
|
15,173 |
|
|
|
17,353 |
|
Total assets |
$ |
3,081,383 |
|
|
$ |
3,277,671 |
|
|
|
|
|
||||
LIABILITIES AND EQUITY |
|
|
|
||||
Accounts payable, accrued expenses and other |
$ |
19,762 |
|
|
$ |
20,588 |
|
Rent collected in advance |
|
3,986 |
|
|
|
2,928 |
|
Distributions payable |
|
2,365 |
|
|
|
10,991 |
|
Total liabilities |
$ |
26,113 |
|
|
$ |
34,507 |
|
|
|
|
|
||||
Shareholders’ equity: |
|
|
|
||||
Preferred shares of beneficial interest, shares authorized; |
|
|
|
||||
Series D preferred shares; shares issued and outstanding, aggregate liquidation preference of
|
$ |
119,263 |
|
|
$ |
119,263 |
|
Common shares of beneficial interest, shares authorized; 115,205,818 and 121,522,555 shares issued and outstanding, respectively |
|
1,152 |
|
|
|
1,215 |
|
Additional paid in capital |
|
4,128,656 |
|
|
|
4,294,632 |
|
Cumulative net income |
|
3,798,552 |
|
|
|
3,814,948 |
|
Cumulative common distributions |
|
(4,281,195 |
) |
|
|
(4,283,668 |
) |
Cumulative preferred distributions |
|
(717,700 |
) |
|
|
(709,712 |
) |
Total shareholders' equity |
|
3,048,728 |
|
|
|
3,236,678 |
|
Noncontrolling interest |
|
6,542 |
|
|
|
6,486 |
|
Total equity |
$ |
3,055,270 |
|
|
$ |
3,243,164 |
|
Total liabilities and equity |
$ |
3,081,383 |
|
|
$ |
3,277,671 |
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||||||||||
(Unaudited, amounts in thousands, except per share data) |
|||||||||||||||
|
Three Months Ended |
|
Year Ended |
||||||||||||
|
|
|
|
||||||||||||
|
|
2021 |
|
|
|
2020 |
|
|
|
2021 |
|
|
|
2020 |
|
Revenues: |
|
|
|
|
|
|
|
||||||||
Rental revenue |
$ |
13,503 |
|
|
$ |
14,001 |
|
|
$ |
54,927 |
|
|
$ |
62,134 |
|
Other revenue (1) |
|
892 |
|
|
|
707 |
|
|
|
3,075 |
|
|
|
4,144 |
|
Total revenues |
$ |
14,395 |
|
|
$ |
14,708 |
|
|
$ |
58,002 |
|
|
$ |
66,278 |
|
|
|
|
|
|
|
|
|
||||||||
Expenses: |
|
|
|
|
|
|
|
||||||||
Operating expenses |
$ |
6,582 |
|
|
$ |
6,976 |
|
|
$ |
25,893 |
|
|
$ |
28,858 |
|
Depreciation and amortization |
|
4,403 |
|
|
|
4,680 |
|
|
|
17,774 |
|
|
|
19,329 |
|
General and administrative |
|
6,753 |
|
|
|
7,136 |
|
|
|
37,444 |
|
|
|
33,233 |
|
Total expenses |
$ |
17,738 |
|
|
$ |
18,792 |
|
|
$ |
81,111 |
|
|
$ |
81,420 |
|
|
|
|
|
|
|
|
|
||||||||
Interest and other income, net |
|
1,732 |
|
|
|
2,284 |
|
|
|
6,800 |
|
|
|
21,228 |
|
Interest expense (including net amortization of debt premiums and deferred financing fees of $—, $—,
$—, and |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(620 |
) |
Gain on early extinguishment of debt |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
131 |
|
Gain on sale of properties, net |
|
— |
|
|
|
208 |
|
|
|
— |
|
|
|
446,744 |
|
(Loss) income before income taxes |
|
(1,611 |
) |
|
|
(1,592 |
) |
|
|
(16,309 |
) |
|
|
452,341 |
|
Income tax expense |
|
(26 |
) |
|
|
(78 |
) |
|
|
(120 |
) |
|
|
(248 |
) |
Net (loss) income |
$ |
(1,637 |
) |
|
$ |
(1,670 |
) |
|
$ |
(16,429 |
) |
|
$ |
452,093 |
|
Net loss (income) attributable to noncontrolling interest |
|
3 |
|
|
|
4 |
|
|
|
33 |
|
|
|
(799 |
) |
Net (loss) income attributable to Equity Commonwealth |
$ |
(1,634 |
) |
|
$ |
(1,666 |
) |
|
$ |
(16,396 |
) |
|
$ |
451,294 |
|
Preferred distributions |
|
(1,997 |
) |
|
|
(1,997 |
) |
|
|
(7,988 |
) |
|
|
(7,988 |
) |
Net (loss) income attributable to Equity Commonwealth common shareholders |
$ |
(3,631 |
) |
|
$ |
(3,663 |
) |
|
$ |
(24,384 |
) |
|
$ |
443,306 |
|
Weighted average common shares outstanding — basic (2) |
|
119,285 |
|
|
|
121,673 |
|
|
|
121,411 |
|
|
|
121,786 |
Weighted average common shares outstanding — diluted (2)(3) |
|
119,285 |
|
|
|
121,673 |
|
|
|
121,411 |
|
|
|
126,606 |
|
|
|
|
|
|
|
|
|||||||
Earnings per common share attributable to Equity Commonwealth common shareholders: |
|
|
|
|
|
|
|
|||||||
Basic |
$ |
(0.03 |
) |
|
$ |
(0.03 |
) |
|
$ |
(0.20 |
) |
|
$ |
3.64 |
Diluted |
$ |
(0.03 |
) |
|
$ |
(0.03 |
) |
|
$ |
(0.20 |
) |
|
$ |
3.56 |
(1) |
Other revenue is primarily comprised of parking revenue that does not represent a component of a lease. |
|
(2) |
Weighted average common shares outstanding for the three months ended |
|
(3) |
As of |
CALCULATION OF FUNDS FROM OPERATIONS (FFO) AND NORMALIZED FFO |
|||||||||||||||
(Unaudited, amounts in thousands, except per share data) |
|||||||||||||||
|
Three Months Ended |
|
Year Ended |
||||||||||||
|
|
|
|
||||||||||||
|
|
2021 |
|
|
|
2020 |
|
|
|
2021 |
|
|
|
2020 |
|
Calculation of FFO |
|
|
|
|
|
|
|
||||||||
Net (loss) income |
$ |
(1,637 |
) |
|
$ |
(1,670 |
) |
|
$ |
(16,429 |
) |
|
$ |
452,093 |
|
Real estate depreciation and amortization |
|
4,361 |
|
|
|
4,470 |
|
|
|
17,593 |
|
|
|
18,442 |
|
Gain on sale of properties, net |
|
— |
|
|
|
(208 |
) |
|
|
— |
|
|
|
(446,744 |
) |
FFO attributable to |
|
2,724 |
|
|
|
2,592 |
|
|
|
1,164 |
|
|
|
23,791 |
|
Preferred distributions |
|
(1,997 |
) |
|
|
(1,997 |
) |
|
|
(7,988 |
) |
|
|
(7,988 |
) |
FFO attributable to EQC common shareholders and unitholders |
$ |
727 |
|
|
$ |
595 |
|
|
$ |
(6,824 |
) |
|
$ |
15,803 |
|
|
|
|
|
|
|
|
|
||||||||
Calculation of Normalized FFO |
|
|
|
|
|
|
|
||||||||
FFO attributable to EQC common shareholders and unitholders |
$ |
727 |
|
|
$ |
595 |
|
|
$ |
(6,824 |
) |
|
$ |
15,803 |
|
Straight-line rent adjustments |
|
(130 |
) |
|
|
(6 |
) |
|
|
(1,407 |
) |
|
|
340 |
|
Sold property expense included in interest and other income, net |
|
(225 |
) |
|
|
— |
|
|
|
(225 |
) |
|
|
515 |
|
Gain on early extinguishment of debt |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(131 |
) |
Executive severance expense |
|
— |
|
|
|
— |
|
|
|
7,107 |
|
|
|
— |
|
Taxes related to property sales included in general and administrative |
|
— |
|
|
|
14 |
|
|
|
— |
|
|
|
1,472 |
|
Taxes related to property sales, net included in income tax expense |
|
— |
|
|
|
(48 |
) |
|
|
— |
|
|
|
130 |
|
Normalized FFO attributable to EQC common shareholders and unitholders |
$ |
372 |
|
|
$ |
555 |
|
|
$ |
(1,349 |
) |
|
$ |
18,129 |
|
|
|
|
|
|
|
|
|
||||||||
Weighted average common shares and units outstanding -- basic (1) |
|
119,532 |
|
|
|
121,916 |
|
|
|
121,656 |
|
|
|
122,007 |
|
Weighted average common shares and units outstanding -- diluted (1) |
|
119,958 |
|
|
|
123,445 |
|
|
|
121,656 |
|
|
|
123,590 |
|
FFO attributable to EQC common shareholders and unitholders per share and unit -- basic and diluted |
$ |
0.01 |
|
|
$ |
0.00 |
|
|
$ |
(0.06 |
) |
|
$ |
0.13 |
|
Normalized FFO attributable to EQC common shareholders and unitholders per share and unit -- basic and diluted |
$ |
0.00 |
|
|
$ |
0.00 |
|
|
$ |
(0.01 |
) |
|
$ |
0.15 |
|
(1) |
Our calculations of FFO and Normalized FFO attributable to EQC common shareholders and unitholders per share and unit - basic for the three months ended |
We compute FFO in accordance with standards established by Nareit. Nareit defines FFO as net income (loss), calculated in accordance with GAAP, excluding real estate depreciation and amortization, gains (or losses) from sales of depreciable property, impairment of depreciable real estate and our portion of these items related to equity investees and noncontrolling interests. Our calculation of Normalized FFO differs from Nareit’s definition of FFO because we exclude certain items that we view as nonrecurring or impacting comparability from period to period. FFO and Normalized FFO are supplemental non-GAAP financial measures. We consider FFO and Normalized FFO to be appropriate measures of operating performance for a REIT, along with net income (loss), net income (loss) attributable to EQC common shareholders and cash flow from operating activities. |
|
We believe that FFO and Normalized FFO provide useful information to investors because by excluding the effects of certain historical amounts, such as depreciation expense, FFO and Normalized FFO may facilitate a comparison of our operating performance between periods and with other REITs. FFO and Normalized FFO do not represent cash generated by operating activities in accordance with GAAP and should not be considered as alternatives to net income (loss), net income (loss) attributable to EQC common shareholders or cash flow from operating activities, determined in accordance with GAAP, or as indicators of our financial performance or liquidity, nor are these measures necessarily indicative of sufficient cash flow to fund all of our needs. These measures should be considered in conjunction with net income (loss), net income (loss) attributable to EQC common shareholders and cash flow from operating activities as presented in our condensed consolidated statements of operations, condensed consolidated statements of comprehensive income and condensed consolidated statements of cash flows. Other REITs and real estate companies may calculate FFO and Normalized FFO differently than we do. |
CALCULATION OF SAME PROPERTY NET OPERATING INCOME (NOI) AND SAME PROPERTY CASH BASIS NOI |
|||||||||||||||||||
(Unaudited, amounts in thousands) |
|||||||||||||||||||
|
Three Months Ended |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Calculation of Same Property NOI and Same Property Cash Basis NOI: |
|
|
|
|
|
|
|
|
|
||||||||||
Rental revenue |
$ |
13,503 |
|
|
$ |
13,141 |
|
|
$ |
14,114 |
|
|
$ |
14,169 |
|
|
$ |
14,001 |
|
Other revenue (1) |
|
892 |
|
|
|
740 |
|
|
|
761 |
|
|
|
682 |
|
|
|
707 |
|
Operating expenses |
|
(6,582 |
) |
|
|
(6,102 |
) |
|
|
(6,588 |
) |
|
|
(6,621 |
) |
|
|
(6,976 |
) |
NOI |
$ |
7,813 |
|
|
$ |
7,779 |
|
|
$ |
8,287 |
|
|
$ |
8,230 |
|
|
$ |
7,732 |
|
Straight-line rent adjustments |
|
(130 |
) |
|
|
(409 |
) |
|
|
(561 |
) |
|
|
(307 |
) |
|
|
(6 |
) |
Lease termination fees |
|
(209 |
) |
|
|
(7 |
) |
|
|
— |
|
|
|
— |
|
|
|
(10 |
) |
Cash Basis NOI |
$ |
7,474 |
|
|
$ |
7,363 |
|
|
$ |
7,726 |
|
|
$ |
7,923 |
|
|
$ |
7,716 |
|
Cash Basis NOI from non-same properties (2) |
|
(111 |
) |
|
|
12 |
|
|
|
22 |
|
|
|
(124 |
) |
|
|
(415 |
) |
Same Property Cash Basis NOI |
$ |
7,363 |
|
|
$ |
7,375 |
|
|
$ |
7,748 |
|
|
$ |
7,799 |
|
|
$ |
7,301 |
|
Non-cash rental income and lease termination fees from same properties |
|
338 |
|
|
|
416 |
|
|
|
561 |
|
|
|
307 |
|
|
|
16 |
|
Same Property NOI |
$ |
7,701 |
|
|
$ |
7,791 |
|
|
$ |
8,309 |
|
|
$ |
8,106 |
|
|
$ |
7,317 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Reconciliation of Same Property NOI to GAAP Net Loss: |
|
|
|
|
|
|
|
|
|
||||||||||
Same Property NOI |
$ |
7,701 |
|
|
$ |
7,791 |
|
|
$ |
8,309 |
|
|
$ |
8,106 |
|
|
$ |
7,317 |
|
Non-cash rental income and termination fees from same properties |
|
(338 |
) |
|
|
(416 |
) |
|
|
(561 |
) |
|
|
(307 |
) |
|
|
(16 |
) |
Same Property Cash Basis NOI |
$ |
7,363 |
|
|
$ |
7,375 |
|
|
$ |
7,748 |
|
|
$ |
7,799 |
|
|
$ |
7,301 |
|
Cash Basis NOI from non-same properties (2) |
|
111 |
|
|
|
(12 |
) |
|
|
(22 |
) |
|
|
124 |
|
|
|
415 |
|
Cash Basis NOI |
$ |
7,474 |
|
|
$ |
7,363 |
|
|
$ |
7,726 |
|
|
$ |
7,923 |
|
|
$ |
7,716 |
|
Straight-line rent adjustments |
|
130 |
|
|
|
409 |
|
|
|
561 |
|
|
|
307 |
|
|
|
6 |
|
Lease termination fees |
|
209 |
|
|
|
7 |
|
|
|
— |
|
|
|
— |
|
|
|
10 |
|
NOI |
$ |
7,813 |
|
|
$ |
7,779 |
|
|
$ |
8,287 |
|
|
$ |
8,230 |
|
|
$ |
7,732 |
|
Depreciation and amortization |
|
(4,403 |
) |
|
|
(4,588 |
) |
|
|
(4,432 |
) |
|
|
(4,351 |
) |
|
|
(4,680 |
) |
General and administrative |
|
(6,753 |
) |
|
|
(7,572 |
) |
|
|
(7,390 |
) |
|
|
(15,729 |
) |
|
|
(7,136 |
) |
Interest and other income, net |
|
1,732 |
|
|
|
1,599 |
|
|
|
1,626 |
|
|
|
1,843 |
|
|
|
2,284 |
|
Gain on sale of properties, net |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
208 |
|
Loss before income taxes |
$ |
(1,611 |
) |
|
$ |
(2,782 |
) |
|
$ |
(1,909 |
) |
|
$ |
(10,007 |
) |
|
$ |
(1,592 |
) |
Income tax expense |
|
(26 |
) |
|
|
(32 |
) |
|
|
(31 |
) |
|
|
(31 |
) |
|
|
(78 |
) |
Net loss |
$ |
(1,637 |
) |
|
$ |
(2,814 |
) |
|
$ |
(1,940 |
) |
|
$ |
(10,038 |
) |
|
$ |
(1,670 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
(1) |
Other revenue is primarily comprised of parking revenue that does not represent a component of a lease. |
|
(2) |
Cash Basis NOI from non-same properties for all periods presented includes the operations of disposed properties. |
CALCULATION OF SAME PROPERTY NET OPERATING INCOME (NOI) AND SAME PROPERTY CASH BASIS NOI |
|||||||
(Unaudited, amounts in thousands) |
|||||||
|
For the Year Ended |
||||||
|
|
2021 |
|
|
|
2020 |
|
Calculation of Same Property NOI and Same Property Cash Basis NOI: |
|
|
|
||||
Rental revenue |
$ |
54,927 |
|
|
$ |
62,134 |
|
Other revenue (1) |
|
3,075 |
|
|
|
4,144 |
|
Operating expenses |
|
(25,893 |
) |
|
|
(28,858 |
) |
NOI |
$ |
32,109 |
|
|
$ |
37,420 |
|
Straight-line rent adjustments |
|
(1,407 |
) |
|
|
340 |
|
Lease termination fees |
|
(216 |
) |
|
|
(1,310 |
) |
Cash Basis NOI |
$ |
30,486 |
|
|
$ |
36,450 |
|
Cash Basis NOI from non-same properties (2) |
|
(201 |
) |
|
|
(3,253 |
) |
Same Property Cash Basis NOI |
$ |
30,285 |
|
|
$ |
33,197 |
|
Non-cash rental income and lease termination fees from same properties |
|
1,622 |
|
|
|
1,169 |
|
Same Property NOI |
$ |
31,907 |
|
|
$ |
34,366 |
|
|
|
|
|
||||
Reconciliation of Same Property NOI to GAAP Net (Loss) Income: |
|
|
|
||||
Same Property NOI |
$ |
31,907 |
|
|
$ |
34,366 |
|
Non-cash rental income and termination fees from same properties |
|
(1,622 |
) |
|
|
(1,169 |
) |
Same Property Cash Basis NOI |
$ |
30,285 |
|
|
$ |
33,197 |
|
Cash Basis NOI from non-same properties (2) |
|
201 |
|
|
|
3,253 |
|
Cash Basis NOI |
$ |
30,486 |
|
|
$ |
36,450 |
|
Straight-line rent adjustments |
|
1,407 |
|
|
|
(340 |
) |
Lease termination fees |
|
216 |
|
|
|
1,310 |
|
NOI |
$ |
32,109 |
|
|
$ |
37,420 |
|
Depreciation and amortization |
|
(17,774 |
) |
|
|
(19,329 |
) |
General and administrative |
|
(37,444 |
) |
|
|
(33,233 |
) |
Interest and other income, net |
|
6,800 |
|
|
|
21,228 |
|
Interest expense |
|
— |
|
|
|
(620 |
) |
Gain (loss) on early extinguishment of debt |
|
— |
|
|
|
131 |
|
Gain on sale of properties, net |
|
— |
|
|
|
446,744 |
|
(Loss) income before income taxes |
$ |
(16,309 |
) |
|
$ |
452,341 |
|
Income tax expense |
|
(120 |
) |
|
|
(248 |
) |
Net (loss) income |
$ |
(16,429 |
) |
|
$ |
452,093 |
|
|
|
|
|
||||
|
|
|
|
(1) |
Other revenue is primarily comprised of parking revenue that does not represent a component of a lease. |
|
(2) |
Cash Basis NOI from non-same properties for all periods presented includes the operations of disposed properties. |
NOI is income from our real estate including lease termination fees received from tenants less our property operating expenses. NOI excludes amortization of capitalized tenant improvement costs and leasing commissions and corporate level expenses. Cash Basis NOI is NOI excluding the effects of straight line rent adjustments, lease value amortization and lease termination fees. The quarter-to-date same property versions of these measures include the results of properties continuously owned from |
|
We consider these supplemental non-GAAP financial measures to be appropriate supplemental measures to net income (loss) because they may help to understand the operations of our properties. We use these measures internally to evaluate property level performance, and we believe that they provide useful information to investors regarding our results of operations because they reflect only those income and expense items that are incurred at the property level and may facilitate comparisons of our operating performance between periods and with other REITs. Cash Basis NOI is among the factors considered with respect to acquisition, disposition and financing decisions. These measures do not represent cash generated by operating activities in accordance with GAAP and should not be considered as an alternative to net income (loss), net income (loss) attributable to |
View source version on businesswire.com: https://www.businesswire.com/news/home/20220209005936/en/
(312) 646-2801
ir@eqcre.com
Source:
FAQ
What were the financial results for Equity Commonwealth for Q4 2021?
How did Equity Commonwealth perform in 2021 compared to 2020?
What was the Funds from Operations (FFO) for Equity Commonwealth in 2021?
How much cash does Equity Commonwealth have as of December 31, 2021?