|
Maryland
|
|
04-6558834
|
(State or Other Jurisdiction of Incorporation or Organization)
|
|
(IRS Employer Identification No.)
|
Two North Riverside Plaza, Suite 2100, Chicago, IL
|
|
60606
|
(Address of Principal Executive Offices)
|
|
(Zip Code)
|
(312) 646-2800
|
(Registrant’s Telephone Number, Including Area Code)
|
Large accelerated filer
x
|
|
Accelerated filer
o
|
|
|
|
Non-accelerated filer
o
|
|
Smaller reporting company
o
|
(Do not check if a smaller reporting company)
|
|
Emerging growth company
o
|
|
|
|
Page
|
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
2017 |
|
December 31,
2016 |
||||
|
|
|
(audited)
|
||||
ASSETS
|
|
|
|
||||
Real estate properties:
|
|
|
|
||||
Land
|
$
|
269,062
|
|
|
$
|
286,186
|
|
Buildings and improvements
|
2,395,748
|
|
|
2,570,704
|
|
||
|
2,664,810
|
|
|
2,856,890
|
|
||
Accumulated depreciation
|
(705,000
|
)
|
|
(755,255
|
)
|
||
|
1,959,810
|
|
|
2,101,635
|
|
||
Properties held for sale
|
64,396
|
|
|
—
|
|
||
Acquired real estate leases, net
|
45,482
|
|
|
48,281
|
|
||
Cash and cash equivalents
|
1,888,537
|
|
|
2,094,674
|
|
||
Marketable securities
|
275,597
|
|
|
—
|
|
||
Restricted cash
|
6,155
|
|
|
6,532
|
|
||
Rents receivable, net of allowance for doubtful accounts of $4,593 and $5,105, respectively
|
152,081
|
|
|
152,031
|
|
||
Other assets, net
|
126,698
|
|
|
122,922
|
|
||
Total assets
|
$
|
4,518,756
|
|
|
$
|
4,526,075
|
|
|
|
|
|
||||
LIABILITIES AND EQUITY
|
|
|
|
||||
Senior unsecured debt, net
|
$
|
1,064,450
|
|
|
$
|
1,063,950
|
|
Mortgage notes payable, net
|
77,178
|
|
|
77,717
|
|
||
Liabilities related to properties held for sale
|
1,013
|
|
|
—
|
|
||
Accounts payable and accrued expenses
|
62,518
|
|
|
95,395
|
|
||
Assumed real estate lease obligations, net
|
1,630
|
|
|
1,946
|
|
||
Rent collected in advance
|
18,485
|
|
|
18,460
|
|
||
Security deposits
|
6,957
|
|
|
8,160
|
|
||
Total liabilities
|
1,232,231
|
|
|
1,265,628
|
|
||
|
|
|
|
||||
Shareholders' equity:
|
|
|
|
||||
Preferred shares of beneficial interest, $0.01 par value: 50,000,000 shares authorized;
|
|
|
|
||||
Series D preferred shares; 6 1/2% cumulative convertible; 4,915,196 shares issued and outstanding, aggregate liquidation preference of $122,880
|
119,263
|
|
|
119,263
|
|
||
Common shares of beneficial interest, $0.01 par value: 350,000,000 shares authorized; 124,064,195 and 123,994,465 shares issued and outstanding, respectively
|
1,240
|
|
|
1,240
|
|
||
Additional paid in capital
|
4,367,190
|
|
|
4,363,177
|
|
||
Cumulative net income
|
2,590,417
|
|
|
2,566,603
|
|
||
Cumulative other comprehensive loss
|
(1,002
|
)
|
|
(208
|
)
|
||
Cumulative common distributions
|
(3,111,868
|
)
|
|
(3,111,868
|
)
|
||
Cumulative preferred distributions
|
(679,757
|
)
|
|
(677,760
|
)
|
||
Total shareholders’ equity
|
3,285,483
|
|
|
3,260,447
|
|
||
Noncontrolling interest
|
1,042
|
|
|
—
|
|
||
Total equity
|
3,286,525
|
|
|
3,260,447
|
|
||
Total liabilities and equity
|
$
|
4,518,756
|
|
|
$
|
4,526,075
|
|
|
Three Months Ended March 31,
|
||||||
|
2017
|
|
2016
|
||||
Revenues:
|
|
|
|
||||
Rental income
|
$
|
80,205
|
|
|
$
|
109,888
|
|
Tenant reimbursements and other income
|
19,346
|
|
|
27,247
|
|
||
Total revenues
|
99,551
|
|
|
137,135
|
|
||
Expenses:
|
|
|
|
||||
Operating expenses
|
41,087
|
|
|
57,258
|
|
||
Depreciation and amortization
|
26,915
|
|
|
36,251
|
|
||
General and administrative
|
12,078
|
|
|
13,312
|
|
||
Loss on asset impairment
|
1,286
|
|
|
—
|
|
||
Total expenses
|
81,366
|
|
|
106,821
|
|
||
Operating income
|
18,185
|
|
|
30,314
|
|
||
Interest and other income
|
4,372
|
|
|
1,967
|
|
||
Interest expense (including net amortization of debt discounts, premiums and deferred financing fees of $713 and $983, respectively)
|
(15,014
|
)
|
|
(22,347
|
)
|
||
Loss on early extinguishment of debt
|
—
|
|
|
(118
|
)
|
||
Foreign currency exchange loss
|
—
|
|
|
(5
|
)
|
||
Gain on sale of properties, net
|
16,454
|
|
|
36,666
|
|
||
Income before income taxes
|
23,997
|
|
|
46,477
|
|
||
Income tax expense
|
(175
|
)
|
|
(75
|
)
|
||
Net income
|
23,822
|
|
|
46,402
|
|
||
Net income attributable to noncontrolling interest
|
(8
|
)
|
|
—
|
|
||
Net income attributable to Equity Commonwealth
|
$
|
23,814
|
|
|
$
|
46,402
|
|
Preferred distributions
|
(1,997
|
)
|
|
(6,981
|
)
|
||
Net income attributable to Equity Commonwealth common shareholders
|
$
|
21,817
|
|
|
$
|
39,421
|
|
|
|
|
|
||||
Weighted average common shares outstanding — basic
|
124,047
|
|
|
125,840
|
|
||
Weighted average common shares outstanding — diluted
|
125,150
|
|
|
127,522
|
|
||
Earnings per common share attributable to Equity Commonwealth common shareholders:
|
|
|
|
||||
Basic
|
$
|
0.18
|
|
|
$
|
0.31
|
|
Diluted
|
$
|
0.17
|
|
|
$
|
0.31
|
|
|
Three Months Ended
March 31, |
||||||
|
2017
|
|
2016
|
||||
Net income
|
$
|
23,822
|
|
|
$
|
46,402
|
|
|
|
|
|
||||
Other comprehensive (loss) income, net of tax:
|
|
|
|
||||
Unrealized (loss) gain on derivative instruments
|
(153
|
)
|
|
673
|
|
||
Unrealized loss on marketable securities
|
(641
|
)
|
|
—
|
|
||
Total comprehensive income
|
23,028
|
|
|
47,075
|
|
||
Comprehensive income attributable to the noncontrolling interest
|
(8
|
)
|
|
—
|
|
||
Total comprehensive income attributable to Equity Commonwealth
|
$
|
23,020
|
|
|
$
|
47,075
|
|
|
Equity Commonwealth Shareholders
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||
|
Preferred Shares
|
|
Common Shares
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||
|
Series D
|
|
Series E
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Number
of Shares |
|
Preferred
Shares |
|
Number
of Shares |
|
Preferred
Shares |
|
Cumulative
Preferred Distributions |
|
Number
of Shares |
|
Common
Shares |
|
Cumulative
Common Distributions |
|
Additional
Paid in Capital |
|
Cumulative
Net Income |
|
Cumulative Other Comprehensive Loss
|
|
Noncontrolling Interest
|
|
Total
|
|||||||||||||||||||||||
Balance at December 31, 2015
|
4,915,196
|
|
|
$
|
119,263
|
|
|
11,000,000
|
|
|
$
|
265,391
|
|
|
$
|
(650,195
|
)
|
|
126,349,914
|
|
|
$
|
1,263
|
|
|
$
|
(3,111,868
|
)
|
|
$
|
4,414,611
|
|
|
$
|
2,333,709
|
|
|
$
|
(3,687
|
)
|
|
$
|
—
|
|
|
$
|
3,368,487
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
46,402
|
|
|
—
|
|
|
—
|
|
|
46,402
|
|
||||||||||
Unrealized gain on derivative instruments
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
673
|
|
|
—
|
|
|
673
|
|
||||||||||
Purchase of shares
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(983,789
|
)
|
|
(10
|
)
|
|
—
|
|
|
(25,553
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(25,563
|
)
|
||||||||||
Share-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
136,623
|
|
|
2
|
|
|
—
|
|
|
4,351
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,353
|
|
||||||||||
Distributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,981
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,981
|
)
|
||||||||||
Balance at March 31, 2016
|
4,915,196
|
|
|
$
|
119,263
|
|
|
11,000,000
|
|
|
$
|
265,391
|
|
|
$
|
(657,176
|
)
|
|
125,502,748
|
|
|
$
|
1,255
|
|
|
$
|
(3,111,868
|
)
|
|
$
|
4,393,409
|
|
|
$
|
2,380,111
|
|
|
$
|
(3,014
|
)
|
|
$
|
—
|
|
|
$
|
3,387,371
|
|
Balance at December 31, 2016
|
4,915,196
|
|
|
$
|
119,263
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
(677,760
|
)
|
|
123,994,465
|
|
|
$
|
1,240
|
|
|
$
|
(3,111,868
|
)
|
|
$
|
4,363,177
|
|
|
$
|
2,566,603
|
|
|
$
|
(208
|
)
|
|
$
|
—
|
|
|
$
|
3,260,447
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
23,814
|
|
|
—
|
|
|
8
|
|
|
23,822
|
|
||||||||||
Unrealized loss on derivative instruments
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(153
|
)
|
|
—
|
|
|
(153
|
)
|
||||||||||
Unrealized loss on marketable securities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(641
|
)
|
|
—
|
|
|
(641
|
)
|
||||||||||
Purchase of shares
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,694
|
)
|
|
—
|
|
|
—
|
|
|
(209
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(209
|
)
|
||||||||||
Share-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
76,424
|
|
|
—
|
|
|
—
|
|
|
4,999
|
|
|
—
|
|
|
—
|
|
|
227
|
|
|
5,226
|
|
||||||||||
Contributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
30
|
|
|
30
|
|
||||||||||
Distributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,997
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,997
|
)
|
||||||||||
Adjustment for noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(777
|
)
|
|
—
|
|
|
—
|
|
|
777
|
|
|
—
|
|
||||||||||
Balance at March 31, 2017
|
4,915,196
|
|
|
$
|
119,263
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
(679,757
|
)
|
|
124,064,195
|
|
|
$
|
1,240
|
|
|
$
|
(3,111,868
|
)
|
|
$
|
4,367,190
|
|
|
$
|
2,590,417
|
|
|
$
|
(1,002
|
)
|
|
$
|
1,042
|
|
|
$
|
3,286,525
|
|
|
Three Months Ended March 31,
|
||||||
|
2017
|
|
2016
|
||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
||||
Net income
|
$
|
23,822
|
|
|
$
|
46,402
|
|
Adjustments to reconcile net income to cash (used in) provided by operating activities:
|
|
|
|
||||
Depreciation
|
21,893
|
|
|
28,582
|
|
||
Net amortization of debt discounts, premiums and deferred financing fees
|
713
|
|
|
983
|
|
||
Straight line rental income
|
(4,387
|
)
|
|
(3,831
|
)
|
||
Amortization of acquired real estate leases
|
2,540
|
|
|
4,629
|
|
||
Other amortization
|
3,055
|
|
|
4,161
|
|
||
Share-based compensation
|
5,226
|
|
|
4,353
|
|
||
Loss on asset impairment
|
1,286
|
|
|
—
|
|
||
Loss on early extinguishment of debt
|
—
|
|
|
118
|
|
||
Foreign currency exchange loss
|
—
|
|
|
5
|
|
||
Net gain on sale of properties
|
(16,454
|
)
|
|
(36,666
|
)
|
||
Change in assets and liabilities:
|
|
|
|
||||
Restricted cash
|
1,311
|
|
|
(458
|
)
|
||
Rents receivable and other assets
|
(18,239
|
)
|
|
(15,486
|
)
|
||
Accounts payable and accrued expenses
|
(24,053
|
)
|
|
(6,361
|
)
|
||
Rent collected in advance
|
416
|
|
|
(3,255
|
)
|
||
Security deposits
|
181
|
|
|
(192
|
)
|
||
Cash (used in) provided by operating activities
|
(2,690
|
)
|
|
22,984
|
|
||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
||||
Real estate improvements
|
(19,889
|
)
|
|
(25,963
|
)
|
||
Insurance proceeds received
|
2,000
|
|
|
—
|
|
||
Proceeds from sale of properties, net
|
94,138
|
|
|
118,391
|
|
||
Purchase of marketable securities
|
(276,238
|
)
|
|
—
|
|
||
Increase in restricted cash
|
(934
|
)
|
|
(3,487
|
)
|
||
Cash (used in) provided by investing activities
|
(200,923
|
)
|
|
88,941
|
|
||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
||||
Purchase and retirement of common shares
|
(209
|
)
|
|
(25,563
|
)
|
||
Payments on borrowings
|
(348
|
)
|
|
(139,922
|
)
|
||
Deferred financing fees
|
—
|
|
|
(52
|
)
|
||
Contributions from holders of noncontrolling interest
|
30
|
|
|
—
|
|
||
Distributions to preferred shareholders
|
(1,997
|
)
|
|
(6,981
|
)
|
||
Cash used in financing activities
|
(2,524
|
)
|
|
(172,518
|
)
|
||
|
|
|
|
||||
Effect of exchange rate changes on cash
|
—
|
|
|
(8
|
)
|
||
|
|
|
|
||||
Decrease in cash and cash equivalents
|
(206,137
|
)
|
|
(60,601
|
)
|
||
Cash and cash equivalents at beginning of period
|
2,094,674
|
|
|
1,802,729
|
|
||
Cash and cash equivalents at end of period
|
$
|
1,888,537
|
|
|
$
|
1,742,128
|
|
|
Three Months Ended March 31,
|
||||||
|
2017
|
|
2016
|
||||
SUPPLEMENTAL CASH FLOW INFORMATION:
|
|
|
|
||||
Interest paid
|
$
|
22,285
|
|
|
$
|
28,542
|
|
Taxes paid (refunded)
|
335
|
|
|
(72
|
)
|
||
|
|
|
|
||||
NON-CASH INVESTING ACTIVITIES:
|
|
|
|
||||
Increase (decrease) in capital expenditures recorded as liabilities
|
$
|
4,266
|
|
|
$
|
(6,312
|
)
|
Asset
|
|
Date Sold
|
|
Number of
Properties |
|
Number of
Buildings |
|
Square
Footage
|
|
Gross Sales Price
|
|||||
25 S. Charles Street
|
|
April 2017
|
|
1
|
|
|
1
|
|
|
359,254
|
|
|
$
|
24,500
|
|
Parkshore Plaza
|
|
April 2017
|
|
1
|
|
|
4
|
|
|
271,072
|
|
|
40,000
|
|
|
|
|
|
|
2
|
|
|
5
|
|
|
630,326
|
|
|
$
|
64,500
|
|
|
March 31, 2017
|
||
Real estate properties
|
$
|
61,829
|
|
Other assets, net
|
2,567
|
|
|
Properties held for sale
|
$
|
64,396
|
|
|
|
||
Accounts payable and accrued expenses
|
$
|
150
|
|
Security deposits
|
863
|
|
|
Liabilities related to properties held for sale
|
$
|
1,013
|
|
Asset
|
|
Date Sold
|
|
Number of
Properties |
|
Number of
Buildings |
|
Square
Footage
|
|
Gross Sales Price
|
|
Gain (Loss) on Sale
|
|||||||
Properties
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
111 Market Place
|
|
January 2017
|
|
1
|
|
|
1
|
|
|
589,380
|
|
|
$
|
60,100
|
|
|
$
|
(5,968
|
)
|
Cabot Business Park Land
|
|
March 2017
|
|
—
|
|
|
—
|
|
|
—
|
|
|
575
|
|
|
(57
|
)
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Portfolios of properties
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
4515 Seton Center Parkway
|
|
March 2017
|
|
1
|
|
|
1
|
|
|
117,265
|
|
|
|
|
|
||||
4516 Seton Center Parkway
|
|
March 2017
|
|
1
|
|
|
1
|
|
|
120,559
|
|
|
|
|
|
||||
Seton Center
|
|
|
|
2
|
|
|
2
|
|
|
237,824
|
|
|
$
|
52,450
|
|
|
$
|
22,479
|
|
|
|
|
|
3
|
|
|
3
|
|
|
827,204
|
|
|
$
|
113,125
|
|
|
$
|
16,454
|
|
|
|
March 31, 2017
|
||||||||||
|
|
Cost or Amortized Cost
|
|
Unrealized Losses
|
|
Estimated Fair Value
|
||||||
Marketable securities
|
|
$
|
276,238
|
|
|
$
|
(641
|
)
|
|
$
|
275,597
|
|
Declaration Date
|
|
Record Date
|
|
Payment Date
|
|
Series D Dividend Per Share
|
||
January 12, 2017
|
|
January 30, 2017
|
|
February 15, 2017
|
|
$
|
0.40625
|
|
April 10, 2017
|
|
April 28, 2017
|
|
May 15, 2017
|
|
$
|
0.40625
|
|
|
|
Common Shares
|
|
LTIP Units
|
|
Total
|
|||
Outstanding at January 1, 2017
|
|
123,994,465
|
|
|
—
|
|
|
123,994,465
|
|
Restricted share and time-based LTIP Unit grants, net of forfeitures
|
|
69,730
|
|
|
39,364
|
|
|
109,094
|
|
Outstanding at March 31, 2017
|
|
124,064,195
|
|
|
39,364
|
|
|
124,103,559
|
|
Noncontrolling ownership interest in the Operating Trust
|
|
|
|
|
|
|
|
0.03
|
%
|
|
|
Unrealized Loss on Derivative Instruments
|
|
Unrealized Loss on Marketable Securities
|
|
Total
|
||||||
Balance as of January 1, 2017
|
|
$
|
(208
|
)
|
|
$
|
—
|
|
|
$
|
(208
|
)
|
|
|
|
|
|
|
|
||||||
Other comprehensive loss before reclassifications
|
|
(154
|
)
|
|
(641
|
)
|
|
(795
|
)
|
|||
Amounts reclassified from cumulative other comprehensive loss to net income
|
|
1
|
|
|
—
|
|
|
1
|
|
|||
Net current period other comprehensive loss
|
|
(153
|
)
|
|
(641
|
)
|
|
(794
|
)
|
|||
|
|
|
|
|
|
|
||||||
Balance as of March 31, 2017
|
|
$
|
(361
|
)
|
|
$
|
(641
|
)
|
|
$
|
(1,002
|
)
|
|
|
|
|
Amounts Reclassified from Cumulative Other Comprehensive Loss to Net Income
|
||||
Details about Cumulative Other Comprehensive Loss Components
|
|
Three Months Ended March 31, 2017
|
|
Affected Line Items in the Statement of Operations
|
||
Interest rate cap contract
|
|
$
|
1
|
|
|
Interest expense
|
|
Three Months Ended March 31,
|
||||||
|
2017
|
|
2016
|
||||
Current:
|
|
|
|
||||
State
|
$
|
170
|
|
|
$
|
75
|
|
Federal
|
5
|
|
|
—
|
|
||
Income tax expense
|
$
|
175
|
|
|
$
|
75
|
|
Interest Rate Derivative
|
|
Number of Instruments
|
|
Notional Amount (in thousands)
|
|||
Interest rate cap
|
|
1
|
|
|
$
|
400,000
|
|
|
|
|
|
Fair Value as of
|
||||||
Interest Rate Derivative Designated as Hedging Instrument
|
|
Balance Sheet Location
|
|
March 31,
2017 |
|
December 31,
2016 |
||||
Interest rate cap
|
|
Other assets
|
|
$
|
161
|
|
|
$
|
314
|
|
|
Three Months Ended March 31,
|
||||||
|
2017
|
|
2016
|
||||
Amount of loss recognized in cumulative other comprehensive loss
|
$
|
(154
|
)
|
|
$
|
(445
|
)
|
Amount of loss reclassified from cumulative other comprehensive loss into interest expense
|
1
|
|
|
1,118
|
|
|
2017
|
||
Fair value of RSUs and market-based LTIP units granted
|
$
|
39.81
|
|
Expected term (years)
|
4
|
|
|
Expected volatility
|
—
|
|
|
Expected dividend yield
|
1.59
|
%
|
|
Risk-free rate
|
1.49
|
%
|
|
|
|
|
Fair Value at March 31, 2017 Using
|
||||||||||||
|
|
|
|
Quoted Prices in Active Markets for
Identical Assets
|
|
Significant Other
Observable Inputs
|
|
Significant Unobservable
Inputs
|
||||||||
Description
|
|
Total
|
|
(Level 1)
|
|
(Level 2)
|
|
(Level 3)
|
||||||||
Recurring Fair Value Measurements:
|
|
|
|
|
|
|
|
|
||||||||
Interest rate cap contract
|
|
$
|
161
|
|
|
$
|
—
|
|
|
$
|
161
|
|
|
$
|
—
|
|
Marketable securities
|
|
$
|
275,597
|
|
|
$
|
275,597
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
March 31, 2017
|
|
December 31, 2016
|
||||||||||||
|
Carrying Amount
|
|
Fair Value
|
|
Carrying Amount
|
|
Fair Value
|
||||||||
Senior unsecured debt and mortgage notes payable
|
$
|
1,151,286
|
|
|
$
|
1,175,642
|
|
|
$
|
1,151,634
|
|
|
$
|
1,167,031
|
|
|
Three Months Ended March 31,
|
||||||
|
2017
|
|
2016
|
||||
Numerator for earnings per common share - basic:
|
|
|
|
||||
Net income
|
$
|
23,822
|
|
|
$
|
46,402
|
|
Net income attributable to noncontrolling interest
|
(8
|
)
|
|
—
|
|
||
Preferred distributions
|
(1,997
|
)
|
|
(6,981
|
)
|
||
Numerator for net income per share - basic
|
$
|
21,817
|
|
|
$
|
39,421
|
|
|
|
|
|
||||
Numerator for earnings per common share - diluted:
|
|
|
|
||||
Net income
|
$
|
23,822
|
|
|
$
|
46,402
|
|
Preferred distributions
|
(1,997
|
)
|
|
(6,981
|
)
|
||
Numerator for net income per share - diluted
|
$
|
21,825
|
|
|
$
|
39,421
|
|
|
|
|
|
||||
Denominator for earnings per common share - basic and diluted:
|
|
|
|
||||
Weighted average number of common shares outstanding - basic
|
124,047
|
|
|
125,840
|
|
||
RSUs
|
1,023
|
|
|
1,682
|
|
||
LTIP Units
|
80
|
|
|
—
|
|
||
Weighted average number of common shares outstanding - diluted
(1)
|
125,150
|
|
|
127,522
|
|
||
|
|
|
|
||||
Net income per common share attributable to Equity Commonwealth common shareholders:
|
|
|
|
||||
Basic
|
$
|
0.18
|
|
|
$
|
0.31
|
|
Diluted
|
$
|
0.17
|
|
|
$
|
0.31
|
|
|
|
|
|
||||
Anti-dilutive securities:
|
|
|
|
||||
Effect of Series D preferred shares; 6 1/2% cumulative convertible
(2)
|
2,363
|
|
|
2,363
|
|
(1)
|
As of
March 31, 2017
, we had granted RSUs and LTIP Units to certain employees, officers, and the chairman of the Board of Trustees. The RSUs and LTIP Units contain service and market-based vesting components.
None
of the RSUs or LTIP Units have vested. If the market-based vesting component of these awards was measured as of
March 31, 2017
, and
2016
,
1,165
and
1,754
common shares would be issued, respectively. Using a weighted average basis,
1,103
and
1,682
common shares are reflected in diluted earnings per share for the three months ended
March 31, 2017
and
2016
, respectively.
|
(2)
|
The Series D preferred shares are excluded from the diluted earnings per share calculation because including the Series D preferred shares would also require that the preferred distributions be added back to net income, resulting in anti-dilution during the periods presented.
|
|
All Properties(1)
|
|
Comparable Properties(2)
|
||||||||
|
As of March 31,
|
|
As of March 31,
|
||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||
Total properties
|
28
|
|
|
60
|
|
|
28
|
|
|
28
|
|
Total square feet
|
14,593
|
|
|
23,037
|
|
|
14,593
|
|
|
14,578
|
|
Percent leased
(3)
|
89.0
|
%
|
|
91.4
|
%
|
|
89.0
|
%
|
|
91.6
|
%
|
(1)
|
Excludes properties sold or classified as held for sale in the period.
|
(2)
|
Based on properties owned continuously from
January 1, 2016
through
March 31, 2017
, and excludes properties sold or classified as held for sale during the period.
|
(3)
|
Percent leased includes (i) space being fitted out for occupancy pursuant to existing leases and (ii) space which is leased but is not occupied or is being offered for sublease by tenants.
|
Year
|
|
Number
of Tenants Expiring
|
|
Leased Square
Feet Expiring(1)
|
|
% of Leased
Square Feet Expiring(1)
|
|
Cumulative
% of Leased Square
Feet Expiring(1)
|
|
Annualized Rental
Revenue Expiring(2)
|
|
% of
Annualized Rental
Revenue Expiring
|
|
Cumulative
% of
Annualized Rental Revenue Expiring
|
||||||||
2017
|
|
87
|
|
|
464
|
|
|
3.6
|
%
|
|
3.6
|
%
|
|
$
|
12,253
|
|
|
3.6
|
%
|
|
3.6
|
%
|
2018
|
|
75
|
|
|
557
|
|
|
4.3
|
%
|
|
7.9
|
%
|
|
17,469
|
|
|
5.2
|
%
|
|
8.8
|
%
|
|
2019
|
|
85
|
|
|
1,230
|
|
|
9.5
|
%
|
|
17.4
|
%
|
|
36,342
|
|
|
10.8
|
%
|
|
19.6
|
%
|
|
2020
|
|
77
|
|
|
2,144
|
|
|
16.5
|
%
|
|
33.9
|
%
|
|
50,940
|
|
|
15.1
|
%
|
|
34.7
|
%
|
|
2021
|
|
63
|
|
|
1,053
|
|
|
8.1
|
%
|
|
42.0
|
%
|
|
31,770
|
|
|
9.4
|
%
|
|
44.1
|
%
|
|
2022
|
|
42
|
|
|
693
|
|
|
5.3
|
%
|
|
47.3
|
%
|
|
25,598
|
|
|
7.6
|
%
|
|
51.7
|
%
|
|
2023
|
|
42
|
|
|
1,459
|
|
|
11.2
|
%
|
|
58.5
|
%
|
|
44,024
|
|
|
13.1
|
%
|
|
64.8
|
%
|
|
2024
|
|
15
|
|
|
217
|
|
|
1.7
|
%
|
|
60.2
|
%
|
|
7,264
|
|
|
2.2
|
%
|
|
67.0
|
%
|
|
2025
|
|
20
|
|
|
758
|
|
|
5.8
|
%
|
|
66.0
|
%
|
|
20,238
|
|
|
6.0
|
%
|
|
73.0
|
%
|
|
2026
|
|
13
|
|
|
677
|
|
|
5.2
|
%
|
|
71.2
|
%
|
|
22,593
|
|
|
6.7
|
%
|
|
79.7
|
%
|
|
Thereafter
|
|
64
|
|
|
3,739
|
|
|
28.8
|
%
|
|
100.0
|
%
|
|
68,765
|
|
|
20.3
|
%
|
|
100.0
|
%
|
|
|
|
583
|
|
|
12,991
|
|
|
100.0
|
%
|
|
|
|
$
|
337,256
|
|
|
100.0
|
%
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted average remaining lease term (in years):
|
|
|
|
6.8
|
|
|
|
|
|
|
6.2
|
|
|
|
|
|
(1)
|
Square footage is pursuant to existing leases as of
March 31, 2017
, excluding leases related to properties classified as held for sale, and includes (i) space being fitted out for occupancy and (ii) space which is leased but is not occupied or is being offered for sublease.
|
(2)
|
Annualized rental revenue is annualized contractual rents from our tenants pursuant to leases which have commenced as of
March 31, 2017
, plus estimated recurring expense reimbursements; includes triple net lease rents and excludes lease value amortization, straight line rent adjustments, abated (free) rent periods and parking revenue. We calculate annualized rental revenue by aggregating the recurring billings outlined above for the most recent month during the quarter reported, adding abated rent, and multiplying the sum by 12 to provide an estimation of near-term potentially-recurring revenues. Annualized rental revenue is a forward-looking non-GAAP measure. Annualized rental revenue cannot be reconciled to a comparable GAAP measure without unreasonable efforts, primarily due to the fact that it is calculated from the billings of tenants in the most recent month at the most recent rental rates during the quarter reported, whereas historical GAAP measures include billings from a potentially different group of tenants over multiple months at potentially different rental rates.
|
Tenant(1)
|
|
Square Feet(2)
|
|
% of Total Square Feet(2)
|
|
% of Annualized Rental Revenue(3)
|
|
Weighted Average Remaining Lease Term
|
||||
1.
|
Expedia, Inc.
|
|
427
|
|
|
2.9
|
%
|
|
6.0
|
%
|
|
2.7
|
2.
|
Office Depot, Inc.
|
|
651
|
|
|
4.5
|
%
|
|
5.1
|
%
|
|
6.5
|
3.
|
Groupon, Inc.
(4)
|
|
376
|
|
|
2.6
|
%
|
|
3.6
|
%
|
|
8.8
|
4.
|
PNC Financial Services Group
|
|
363
|
|
|
2.5
|
%
|
|
3.3
|
%
|
|
9.7
|
5.
|
Flextronics International Ltd.
|
|
1,051
|
|
|
7.2
|
%
|
|
3.2
|
%
|
|
12.8
|
6.
|
Ballard Spahr LLP
|
|
217
|
|
|
1.5
|
%
|
|
2.4
|
%
|
|
12.9
|
7.
|
RE/MAX Holdings, Inc.
|
|
248
|
|
|
1.7
|
%
|
|
2.2
|
%
|
|
11.1
|
8.
|
University of Pennsylvania Health System
|
|
267
|
|
|
1.8
|
%
|
|
2.1
|
%
|
|
8.6
|
9.
|
Georgetown University
|
|
240
|
|
|
1.6
|
%
|
|
1.9
|
%
|
|
2.5
|
10.
|
Willis Towers Watson
|
|
251
|
|
|
1.7
|
%
|
|
1.9
|
%
|
|
3.1
|
11.
|
Echo Global Logistics, Inc.
|
|
226
|
|
|
1.5
|
%
|
|
1.8
|
%
|
|
10.5
|
12.
|
West Corporation
|
|
336
|
|
|
2.3
|
%
|
|
1.7
|
%
|
|
11.9
|
13.
|
Wm. Wrigley Jr. Company
|
|
150
|
|
|
1.0
|
%
|
|
1.7
|
%
|
|
4.8
|
|
Total
|
|
4,803
|
|
|
32.8
|
%
|
|
36.9
|
%
|
|
8.7
|
(1)
|
Tenants located in properties classified as held for sale are excluded.
|
(2)
|
Square footage is pursuant to existing leases as of
March 31, 2017
, and includes (i) space being fitted out for occupancy and (ii) space which is leased but is not occupied or is being offered for sublease.
|
(3)
|
Annualized rental revenue is annualized contractual rents from our tenants pursuant to leases which have commenced as of
March 31, 2017
, plus estimated recurring expense reimbursements; includes triple net lease rents and excludes lease value amortization, straight line rent adjustments, abated (free) rent periods and parking revenue. We calculate annualized rental revenue by aggregating the recurring billings outlined above for the most recent month during the quarter reported, adding abated rent, and multiplying the sum by 12 to provide an estimation of near-term potentially-recurring revenues. Annualized rental revenue is a forward-looking non-GAAP measure. Annualized rental revenue cannot be reconciled to a comparable GAAP measure without unreasonable efforts, primarily due to the fact that it is calculated from the billings of tenants in the most recent month at the most recent rental rates during the quarter reported, whereas historical GAAP measures include billings from a potentially different group of tenants over multiple months at potentially different rental rates.
|
(4)
|
Groupon, Inc. statistics include 207,536 square feet that are sublet from Bankers Life and Casualty Company.
|
|
Comparable Properties Results(1)
|
|
Other Properties Results(2)
|
|
Consolidated Results
|
||||||||||||||||||||||||||||||||
|
Three Months Ended March 31,
|
||||||||||||||||||||||||||||||||||||
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
||||||||||||||||||
|
(in thousands)
|
||||||||||||||||||||||||||||||||||||
Rental income
|
$
|
73,646
|
|
|
$
|
71,372
|
|
|
$
|
2,274
|
|
|
3.2
|
%
|
|
$
|
6,559
|
|
|
$
|
38,516
|
|
|
$
|
80,205
|
|
|
$
|
109,888
|
|
|
$
|
(29,683
|
)
|
|
(27.0
|
)%
|
Tenant reimbursements and other income
|
18,625
|
|
|
17,573
|
|
|
1,052
|
|
|
6.0
|
%
|
|
721
|
|
|
9,674
|
|
|
19,346
|
|
|
27,247
|
|
|
(7,901
|
)
|
|
(29.0
|
)%
|
||||||||
Operating expenses
|
(38,435
|
)
|
|
(36,878
|
)
|
|
(1,557
|
)
|
|
4.2
|
%
|
|
(2,652
|
)
|
|
(20,380
|
)
|
|
(41,087
|
)
|
|
(57,258
|
)
|
|
16,171
|
|
|
(28.2
|
)%
|
||||||||
Net operating income(3)
|
$
|
53,836
|
|
|
$
|
52,067
|
|
|
$
|
1,769
|
|
|
3.4
|
%
|
|
$
|
4,628
|
|
|
$
|
27,810
|
|
|
58,464
|
|
|
79,877
|
|
|
(21,413
|
)
|
|
(26.8
|
)%
|
|||
Other expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Depreciation and amortization
|
|
|
|
|
|
|
|
|
|
|
|
26,915
|
|
|
36,251
|
|
|
(9,336
|
)
|
|
(25.8
|
)%
|
|||||||||||||||
General and administrative
|
|
|
|
|
|
|
|
|
|
|
|
|
12,078
|
|
|
13,312
|
|
|
(1,234
|
)
|
|
(9.3
|
)%
|
||||||||||||||
Loss on asset impairment
|
|
|
|
|
|
|
|
|
|
1,286
|
|
|
—
|
|
|
1,286
|
|
|
100.0
|
%
|
|||||||||||||||||
Total other expenses
|
|
|
|
|
|
|
|
|
|
|
|
40,279
|
|
|
49,563
|
|
|
(9,284
|
)
|
|
(18.7
|
)%
|
|||||||||||||||
Operating income
|
|
|
|
|
|
|
|
|
|
|
|
|
18,185
|
|
|
30,314
|
|
|
(12,129
|
)
|
|
(40.0
|
)%
|
||||||||||||||
Interest and other income
|
|
|
|
|
|
|
|
|
|
|
|
|
4,372
|
|
|
1,967
|
|
|
2,405
|
|
|
122.3
|
%
|
||||||||||||||
Interest expense
|
|
|
|
|
|
|
|
|
|
|
|
|
(15,014
|
)
|
|
(22,347
|
)
|
|
7,333
|
|
|
(32.8
|
)%
|
||||||||||||||
Loss on early extinguishment of debt
|
|
|
|
|
|
|
|
|
|
—
|
|
|
(118
|
)
|
|
118
|
|
|
(100.0
|
)%
|
|||||||||||||||||
Foreign currency exchange loss
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
(5
|
)
|
|
5
|
|
|
(100.0
|
)%
|
|||||||||||||||
Gain on sale of properties, net
|
|
|
|
|
|
|
|
|
|
|
|
16,454
|
|
|
36,666
|
|
|
(20,212
|
)
|
|
(55.1
|
)%
|
|||||||||||||||
Income before income taxes
|
|
|
|
|
|
|
|
|
|
23,997
|
|
|
46,477
|
|
|
(22,480
|
)
|
|
(48.4
|
)%
|
|||||||||||||||||
Income tax expense
|
|
|
|
|
|
|
|
|
|
|
|
(175
|
)
|
|
(75
|
)
|
|
(100
|
)
|
|
133.3
|
%
|
|||||||||||||||
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
23,822
|
|
|
46,402
|
|
|
(22,580
|
)
|
|
(48.7
|
)%
|
||||||||||||||
Net income attributable to noncontrolling interest
|
|
|
|
|
|
|
|
(8
|
)
|
|
—
|
|
|
(8
|
)
|
|
100.0
|
%
|
|||||||||||||||||||
Net income attributable to Equity Commonwealth
|
|
|
|
|
|
|
|
|
|
23,814
|
|
|
46,402
|
|
|
(22,588
|
)
|
|
(48.7
|
)%
|
|||||||||||||||||
Preferred distributions
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,997
|
)
|
|
(6,981
|
)
|
|
4,984
|
|
|
(71.4
|
)%
|
||||||||||||||
Net income attributable to Equity Commonwealth common shareholders
|
|
|
|
|
|
|
|
|
|
$
|
21,817
|
|
|
$
|
39,421
|
|
|
$
|
(17,604
|
)
|
|
(44.7
|
)%
|
(1)
|
Comparable properties consist of
28
properties (
56
buildings) we owned continuously from
January 1, 2016
to
March 31, 2017
.
|
(2)
|
Other properties consist of properties sold or classified as held for sale as of the end of the period.
|
(3)
|
We define NOI as 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. We consider NOI to be an appropriate supplemental measure to net income because it may help both investors and management to understand the operations of our properties. We use NOI internally to evaluate property level performance, and we believe that NOI provides useful information to investors regarding our results of operations because it reflects 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. NOI does not represent cash generated by operating activities in accordance with GAAP and should not be considered as an alternative to net income, net income attributable to Equity Commonwealth common shareholders, operating income or cash flow from operating activities, determined in accordance with GAAP, or as an indicator of our financial performance or liquidity, nor is this measure necessarily indicative of sufficient cash flow to fund all of our needs. This measure should be considered in conjunction with net income, net income attributable to Equity Commonwealth common shareholders, operating income and cash flow from operating activities as presented in our consolidated statements of operations, consolidated statements of comprehensive income and consolidated statements of cash flows. Other REITs and real estate companies may calculate NOI differently than we do.
|
•
|
ability to purchase additional properties which produce rents, less property operating expenses, in excess of our costs of acquisition capital which are consistent with our office repositioning strategy.
|
|
|
Scheduled Principal Payments During Period
|
|
|
|||||||||||||||
Year
|
|
Unsecured Floating Rate Debt
|
|
Unsecured Fixed Rate Debt
|
|
Secured Fixed Rate Debt
|
|
Total(1)
|
|
Weighted Average Interest Rate(2)
|
|||||||||
2017
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
42,328
|
|
(3)
|
$
|
42,328
|
|
|
5.7
|
%
|
2018
|
|
—
|
|
|
250,000
|
|
|
1,487
|
|
|
251,487
|
|
|
6.6
|
%
|
||||
2019
|
|
—
|
|
|
—
|
|
|
1,580
|
|
|
1,580
|
|
|
6.0
|
%
|
||||
2020
|
|
200,000
|
|
|
250,000
|
|
|
1,674
|
|
|
451,674
|
|
|
4.3
|
%
|
||||
2021
|
|
—
|
|
|
—
|
|
|
25,982
|
|
|
25,982
|
|
|
5.7
|
%
|
||||
2022
|
|
200,000
|
|
|
—
|
|
|
799
|
|
|
200,799
|
|
|
2.8
|
%
|
||||
2023
|
|
—
|
|
|
—
|
|
|
702
|
|
|
702
|
|
|
5.7
|
%
|
||||
2024
|
|
—
|
|
|
—
|
|
|
743
|
|
|
743
|
|
|
5.7
|
%
|
||||
2025
|
|
—
|
|
|
—
|
|
|
787
|
|
|
787
|
|
|
5.7
|
%
|
||||
2026
|
|
—
|
|
|
—
|
|
|
204
|
|
|
204
|
|
|
5.7
|
%
|
||||
Thereafter
|
|
—
|
|
|
175,000
|
|
(4)
|
—
|
|
|
175,000
|
|
|
5.8
|
%
|
||||
|
|
$
|
400,000
|
|
|
$
|
675,000
|
|
|
$
|
76,286
|
|
|
$
|
1,151,286
|
|
|
4.9
|
%
|
(1)
|
Total debt outstanding as of
March 31, 2017
, including net unamortized premiums and discounts and net unamortized deferred financing costs, equals
$1,141,628
.
|
(2)
|
Weighted based on current contractual interest rates.
|
(3)
|
In April 2017, we repaid at par
$41.3 million
of mortgage debt at Parkshore Plaza in connection with the sale of the property.
|
(4)
|
The 5.75% senior unsecured notes due 2042 are callable at par on or after August 1, 2017.
|
|
Three Months Ended March 31,
|
||||||
|
2017
|
|
2016
|
||||
Tenant improvements
(1)
|
$
|
9,427
|
|
|
$
|
25,391
|
|
Leasing costs
(2)
|
4,617
|
|
|
9,765
|
|
||
Building improvements
(3)
|
4,785
|
|
|
6,541
|
|
(1)
|
Tenant improvements include capital expenditures to improve tenants’ spaces.
|
(2)
|
Leasing costs primarily include brokerage commissions and legal expenses.
|
(3)
|
Building improvements generally include expenditures to replace obsolete building components and expenditures that extend the useful life of existing assets. Tenant-funded capital expenditures are excluded.
|
|
New
Leases
|
|
Renewals
|
|
Total
|
||||||
Rentable square feet leased during the period
|
67
|
|
|
264
|
|
|
331
|
|
|||
Tenant improvements and leasing commissions
|
$
|
2,910
|
|
|
$
|
6,759
|
|
|
$
|
9,669
|
|
Tenant improvements and leasing commissions per rentable square foot
|
$
|
42.02
|
|
|
$
|
25.58
|
|
|
$
|
28.88
|
|
Weighted average lease term by square foot (years)
|
7.4
|
|
|
13.0
|
|
|
11.8
|
|
|||
Total tenant improvements and leasing commissions per rentable square foot per year
|
$
|
5.70
|
|
|
$
|
1.97
|
|
|
$
|
2.44
|
|
|
Three Months Ended March 31,
|
||||||
|
2017
|
|
2016
|
||||
Reconciliation to FFO:
|
|
|
|
||||
Net income
|
$
|
23,822
|
|
|
$
|
46,402
|
|
Real estate depreciation and amortization
|
26,616
|
|
|
36,044
|
|
||
Loss on asset impairment
|
1,286
|
|
|
—
|
|
||
Gain on sale of properties
|
(16,454
|
)
|
|
(36,666
|
)
|
||
FFO attributable to Equity Commonwealth
|
35,270
|
|
|
45,780
|
|
||
Preferred distributions
|
(1,997
|
)
|
|
(6,981
|
)
|
||
FFO attributable to Equity Commonwealth common shareholders and unitholders
|
$
|
33,273
|
|
|
$
|
38,799
|
|
|
|
|
|
||||
Reconciliation to Normalized FFO:
|
|
|
|
|
|
||
FFO attributable to Equity Commonwealth common shareholders and unitholders
|
$
|
33,273
|
|
|
$
|
38,799
|
|
Lease value amortization
|
573
|
|
|
1,121
|
|
||
Straight line rent adjustments
|
(4,387
|
)
|
|
(3,831
|
)
|
||
Loss on early extinguishment of debt
|
—
|
|
|
118
|
|
||
Transition-related expenses
|
—
|
|
|
1,102
|
|
||
Foreign currency exchange loss
|
—
|
|
|
5
|
|
||
Normalized FFO attributable to Equity Commonwealth common shareholders and unitholders
|
$
|
29,459
|
|
|
$
|
37,314
|
|
|
Three Months Ended March 31,
|
||||||
|
2017
|
|
2016
|
||||
Rental income
|
$
|
80,205
|
|
|
$
|
109,888
|
|
Tenant reimbursements and other income
|
19,346
|
|
|
27,247
|
|
||
Operating expenses
|
(41,087
|
)
|
|
(57,258
|
)
|
||
NOI
|
$
|
58,464
|
|
|
$
|
79,877
|
|
|
|
|
|
||||
NOI
|
$
|
58,464
|
|
|
$
|
79,877
|
|
Depreciation and amortization
|
(26,915
|
)
|
|
(36,251
|
)
|
||
General and administrative
|
(12,078
|
)
|
|
(13,312
|
)
|
||
Loss on asset impairment
|
(1,286
|
)
|
|
—
|
|
||
Operating income
|
18,185
|
|
|
30,314
|
|
||
|
|
|
|
||||
Interest and other income
|
4,372
|
|
|
1,967
|
|
||
Interest expense
|
(15,014
|
)
|
|
(22,347
|
)
|
||
Loss on early extinguishment of debt
|
—
|
|
|
(118
|
)
|
||
Foreign currency exchange loss
|
—
|
|
|
(5
|
)
|
||
Gain on sale of properties, net
|
16,454
|
|
|
36,666
|
|
||
Income from continuing operations before income taxes
|
23,997
|
|
|
46,477
|
|
||
Income tax expense
|
(175
|
)
|
|
(75
|
)
|
||
Net income
|
$
|
23,822
|
|
|
$
|
46,402
|
|
Debt
|
|
Principal Balance(1)
|
|
Annual Interest Rate(1)
|
|
Annual Interest Expense(1)
|
|
Maturity
|
|
Open at Par Date
|
|||||
6.650% senior unsecured notes due 2018
|
|
$
|
250,000
|
|
|
6.65
|
%
|
|
$
|
16,625
|
|
|
1/15/2018
|
|
7/15/2017
|
5.875% senior unsecured notes due 2020
|
|
250,000
|
|
|
5.88
|
%
|
|
14,688
|
|
|
9/15/2020
|
|
3/15/2020
|
||
5.750% senior unsecured notes due 2042
|
|
175,000
|
|
|
5.75
|
%
|
|
10,063
|
|
|
8/1/2042
|
|
8/1/2017
|
||
|
|
$
|
675,000
|
|
|
|
|
$
|
41,376
|
|
|
|
|
|
(1)
|
The principal balance, annual interest rate and annual interest expense are the amounts stated in the applicable contracts. In accordance with GAAP, our carrying values and recorded interest expense may differ from these amounts because of market conditions and issuance costs at the time we issued these debts. For more information, see Note 5 to the notes to our condensed consolidated financial statements included in Part I, Item I of this Quarterly Report.
|
Debt
|
|
Principal Balance(1)
|
|
Annual Interest Rate(1)
|
|
Annual Interest Expense(1)
|
|
Maturity
|
|
Open at Par Date
|
|||||
Parkshore Plaza
(2)
|
|
$
|
41,275
|
|
|
5.67
|
%
|
|
$
|
982
|
|
|
5/1/2017
|
|
12/1/2016
|
206 East 9th Street
|
|
26,912
|
|
|
5.69
|
%
|
|
1,601
|
|
|
1/5/2021
|
|
7/5/2020
|
||
33 Stiles Lane
|
|
2,318
|
|
|
6.75
|
%
|
|
201
|
|
|
3/1/2022
|
|
12/1/2021
|
||
97 Newberry Road
|
|
5,781
|
|
|
5.71
|
%
|
|
378
|
|
|
3/1/2026
|
|
None
|
||
|
|
$
|
76,286
|
|
|
|
|
$
|
3,162
|
|
|
|
|
|
(1)
|
The principal balance, annual interest rate and annual interest expense are the amounts stated in the applicable contracts. In accordance with GAAP, our carrying values and recorded interest expense may differ from these amounts because of market conditions and issuance costs at the time we assumed or issued these debts. For more information, see Note 5 to the notes to our condensed consolidated financial statements included in Part I, Item I of this Quarterly Report.
|
(2)
|
As of March 31, 2017, the Company guaranteed $2.3 million of this non-recourse loan. In April 2017, we repaid at par
$41.3 million
of mortgage debt at Parkshore Plaza in connection with the sale of the property.
|
|
Impact of Changes in Interest Rates
|
||||||||
|
|
|
|
|
Total Interest
|
||||
|
Interest Rate
Per Year(1)
|
|
Outstanding
Debt
|
|
Expense
Per Year
|
||||
Term loans at March 31, 2017
|
2.38%/2.78%
|
|
$
|
400,000
|
|
|
$
|
10,331
|
|
100 basis point increase
|
3.38%/3.78%
|
|
$
|
400,000
|
|
|
$
|
14,331
|
|
(1)
|
Based on the interest rates and outstanding borrowings of our floating rate debt as of
March 31, 2017
.
|
Period
|
|
Total Number of Shares Purchased (1)
|
|
Average Price Paid per Share
|
|
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
|
|
Maximum Number or Approximate Dollar Value of Shares that May Yet be Purchased Under the Plans or Programs
|
|||
January 2017
|
|
6,694
|
|
|
$
|
31.22
|
|
|
N/A
|
|
N/A
|
February 2017
|
|
—
|
|
|
N/A
|
|
|
N/A
|
|
N/A
|
|
March 2017
|
|
—
|
|
|
N/A
|
|
|
N/A
|
|
N/A
|
|
Total
|
|
6,694
|
|
|
$
|
31.22
|
|
|
N/A
|
|
N/A
|
Exhibit
Number
|
Description
|
3.1
|
Articles of Amendment and Restatement of Declaration of Trust of the Company, dated July 1, 1994, as amended to date. (Incorporated by reference to the Company’s Current Report on Form 8-K filed August 1, 2014.)
|
|
|
3.2
|
Articles Supplementary, dated October 10, 2006. (Incorporated by reference to the Company’s Current Report on Form 8-K filed October 11, 2006.)
|
|
|
3.3
|
Articles Supplementary, dated May 31, 2011. (Incorporated by reference to the Company’s Current Report on Form 8-K filed May 31, 2011.)
|
|
|
3.4
|
Third Amended and Restated Bylaws of the Company, adopted March 15, 2017. (Filed herewith.)
|
|
|
4.1
|
Form of Common Share Certificate. (Incorporated by reference to the Company’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2014.)
|
|
|
4.2
|
Form of 6
1
/
2
% Series D Cumulative Convertible Preferred Share Certificate. (Incorporated by reference to the Company’s Annual Report on Form 10-K for the year ended December 31, 2012.)
|
|
|
4.3
|
Indenture, dated as of July 9, 1997, between the Company and State Street Bank and Trust Company, as Trustee. (Incorporated by reference to the Company’s Annual Report on Form 10-K for the year ended December 31, 1997, File Number 001-09317.)
|
|
|
4.4
|
Supplemental Indenture No. 18, dated as of September 18, 2007, between the Company and U.S. Bank, relating to the Company’s 6.65% Senior Notes due 2018, including form thereof. (Incorporated by reference to the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2007, File Number 001-09317.)
|
|
|
4.5
|
Supplemental Indenture No. 20, dated as of September 17, 2010, between the Company and U.S. Bank, relating to the Company’s 5.875% Senior Notes due 2020, including form thereof. (Incorporated by reference to the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2010.)
|
|
|
4.6
|
Supplemental Indenture No. 21, dated as of July 25, 2012, between the Company and U.S. Bank, relating to the Company’s 5.75% Senior Notes due 2042, including form thereof. (Incorporated by reference to the Company’s Registration Statement on Form 8-A dated July 25, 2012.)
|
|
|
31.1
|
Rule 13a-14(a) Certification. (Filed herewith.)
|
|
|
31.2
|
Rule 13a-14(a) Certification. (Filed herewith.)
|
|
|
32.1
|
Section 1350 Certification. (Furnished herewith.)
|
|
|
101.1
|
The following materials from the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2017, formatted in XBRL (eXtensible Business Reporting Language): (i) the Condensed Consolidated Balance Sheets, (ii) the Condensed Consolidated Statements of Operations, (iii) the Condensed Consolidated Statements of Comprehensive Income, (iv) the Condensed Consolidated Statements of Cash Flows and (v) related notes to these condensed consolidated financial statements, tagged as blocks of text and in detail. (Filed herewith.)
|
|
EQUITY COMMONWEALTH
|
|
|
|
|
|
|
|
|
By:
|
/s/ David A. Helfand
|
|
|
David A. Helfand
|
|
|
President and Chief Executive Officer
|
|
|
Dated: May 4, 2017
|
|
|
|
|
|
|
|
By:
|
/s/ Adam S. Markman
|
|
|
Adam S. Markman
|
|
|
Executive Vice President, Chief Financial Officer and Treasurer
|
|
|
Dated: May 4, 2017
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date:
|
May 4, 2017
|
|
/s/ David A. Helfand
|
|
|
|
David A. Helfand
|
|
|
|
President and Chief Executive Officer
|
|
|
|
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date:
|
May 4, 2017
|
|
/s/Adam S. Markman
|
|
|
|
Adam S. Markman
|
|
|
|
Executive Vice President, Chief
|
|
|
|
Financial Officer and Treasurer
|
|
|
|
|
Certification Pursuant to 18 U.S.C. Sec. 1350
|
1)
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
/s/ David A. Helfand
|
|
/s/ Adam S. Markman
|
David A. Helfand
|
|
Adam S. Markman
|
President and Chief Executive Officer
|
|
Executive Vice President, Chief Financial Officer
|
|
|
and Treasurer
|
|
|
|
Date: May 4, 2017
|
|
|
|
|
|