Maryland
(State of Organization)
|
47-4122583
(IRS Employer Identification No.)
|
|
|
Page
|
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
|
|
June 30,
|
|
September 30,
|
||||
|
|
2018
|
|
2017
|
||||
Assets
|
|
|
|
|
||||
Current assets:
|
|
|
|
|
||||
Cash and cash equivalents
|
|
$
|
280,518
|
|
|
$
|
108,640
|
|
Due from related parties
|
|
24,262
|
|
|
25,161
|
|
||
Prepaid and other current assets
|
|
10,067
|
|
|
7,092
|
|
||
Total current assets
|
|
314,847
|
|
|
140,893
|
|
||
|
|
|
|
|
||||
Total property and equipment, net
|
|
2,713
|
|
|
3,276
|
|
||
Due from related parties, net of current portion
|
|
6,672
|
|
|
7,551
|
|
||
Equity method investments
|
|
11,420
|
|
|
12,162
|
|
||
Goodwill
|
|
1,859
|
|
|
1,859
|
|
||
Intangible assets, net of amortization
|
|
396
|
|
|
462
|
|
||
Deferred tax asset
|
|
24,788
|
|
|
45,541
|
|
||
Other assets, net of amortization
|
|
164,914
|
|
|
171,975
|
|
||
Total assets
|
|
$
|
527,609
|
|
|
$
|
383,719
|
|
|
|
|
|
|
||||
Liabilities and Equity
|
|
|
|
|
||||
Current liabilities:
|
|
|
|
|
||||
Accounts payable and accrued expenses
|
|
$
|
51,015
|
|
|
$
|
26,414
|
|
Total current liabilities
|
|
51,015
|
|
|
26,414
|
|
||
Long term portion of deferred rent payable, net of current portion
|
|
1,184
|
|
|
1,028
|
|
||
Amounts due pursuant to tax receivable agreement, net of current portion
|
|
34,354
|
|
|
59,063
|
|
||
Employer compensation liability, net of current portion
|
|
6,672
|
|
|
7,551
|
|
||
Total liabilities
|
|
93,225
|
|
|
94,056
|
|
||
|
|
|
|
|
||||
Commitments and contingencies
|
|
|
|
|
|
|
||
|
|
|
|
|
||||
Equity:
|
|
|
|
|
||||
Class A common stock, $0.001 par value; 31,600,000 shares authorized; 15,174,463 shares issued and outstanding
|
|
15
|
|
|
15
|
|
||
Class B-1 common stock, $0.001 par value; 1,000,000 shares authorized, issued and outstanding
|
|
1
|
|
|
1
|
|
||
Class B-2 common stock, $0.001 par value; 15,000,000 shares authorized, issued and outstanding
|
|
15
|
|
|
15
|
|
||
Additional paid in capital
|
|
98,531
|
|
|
95,878
|
|
||
Retained earnings
|
|
174,693
|
|
|
86,836
|
|
||
Cumulative other comprehensive income
|
|
81
|
|
|
84
|
|
||
Cumulative common distributions
|
|
(45,423
|
)
|
|
(33,298
|
)
|
||
Total shareholders’ equity
|
|
227,913
|
|
|
149,531
|
|
||
Noncontrolling interest
|
|
206,471
|
|
|
140,132
|
|
||
Total equity
|
|
434,384
|
|
|
289,663
|
|
||
Total liabilities and equity
|
|
$
|
527,609
|
|
|
$
|
383,719
|
|
|
|
Three Months Ended June 30,
|
|
Nine Months Ended June 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Revenues:
|
|
|
|
|
|
|
|
|
||||||||
Management services
|
|
$
|
47,328
|
|
|
$
|
44,644
|
|
|
$
|
142,457
|
|
|
$
|
130,629
|
|
Incentive business management fees
|
|
—
|
|
|
—
|
|
|
155,881
|
|
|
52,407
|
|
||||
Reimbursable payroll related and other costs
|
|
13,711
|
|
|
9,839
|
|
|
38,076
|
|
|
29,023
|
|
||||
Advisory services
|
|
1,045
|
|
|
1,019
|
|
|
3,492
|
|
|
3,033
|
|
||||
Total revenues
|
|
62,084
|
|
|
55,502
|
|
|
339,906
|
|
|
215,092
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Expenses:
|
|
|
|
|
|
|
|
|
||||||||
Compensation and benefits
|
|
28,606
|
|
|
23,731
|
|
|
82,876
|
|
|
68,746
|
|
||||
Equity based compensation
|
|
2,347
|
|
|
1,038
|
|
|
6,285
|
|
|
3,804
|
|
||||
Separation costs
|
|
1,739
|
|
|
—
|
|
|
1,875
|
|
|
—
|
|
||||
Total compensation and benefits expense
|
|
32,692
|
|
|
24,769
|
|
|
91,036
|
|
|
72,550
|
|
||||
General and administrative
|
|
6,551
|
|
|
6,779
|
|
|
20,281
|
|
|
19,073
|
|
||||
Transaction and acquisition related costs
|
|
775
|
|
|
1,760
|
|
|
917
|
|
|
2,453
|
|
||||
Depreciation and amortization
|
|
244
|
|
|
467
|
|
|
996
|
|
|
1,550
|
|
||||
Total expenses
|
|
40,262
|
|
|
33,775
|
|
|
113,230
|
|
|
95,626
|
|
||||
Operating income
|
|
21,822
|
|
|
21,727
|
|
|
226,676
|
|
|
119,466
|
|
||||
Interest and other income
|
|
1,223
|
|
|
402
|
|
|
3,083
|
|
|
1,059
|
|
||||
Tax receivable agreement remeasurement
|
|
—
|
|
|
—
|
|
|
24,710
|
|
|
—
|
|
||||
Income before income tax expense and equity in losses of investees
|
|
23,045
|
|
|
22,129
|
|
|
254,469
|
|
|
120,525
|
|
||||
Income tax expense
|
|
(3,462
|
)
|
|
(4,528
|
)
|
|
(55,486
|
)
|
|
(24,811
|
)
|
||||
Equity in income (losses) of investees
|
|
(134
|
)
|
|
4
|
|
|
(568
|
)
|
|
(161
|
)
|
||||
Net income
|
|
19,449
|
|
|
17,605
|
|
|
198,415
|
|
|
95,553
|
|
||||
Net income attributable to noncontrolling interest
|
|
(11,068
|
)
|
|
(10,748
|
)
|
|
(110,558
|
)
|
|
(58,303
|
)
|
||||
Net income attributable to RMR Inc.
|
|
$
|
8,381
|
|
|
$
|
6,857
|
|
|
$
|
87,857
|
|
|
$
|
37,250
|
|
|
|
|
|
|
|
|
|
|
||||||||
Other comprehensive (loss) income:
|
|
|
|
|
|
|
|
|
||||||||
Foreign currency translation adjustments
|
|
$
|
(3
|
)
|
|
$
|
1
|
|
|
(5
|
)
|
|
—
|
|
||
Other comprehensive (loss) income
|
|
(3
|
)
|
|
1
|
|
|
(5
|
)
|
|
—
|
|
||||
Comprehensive income
|
|
19,446
|
|
|
17,606
|
|
|
198,410
|
|
|
95,553
|
|
||||
Comprehensive income attributable to noncontrolling interest
|
|
(11,067
|
)
|
|
(10,748
|
)
|
|
(110,556
|
)
|
|
(58,303
|
)
|
||||
Comprehensive income attributable to RMR Inc.
|
|
$
|
8,379
|
|
|
$
|
6,858
|
|
|
$
|
87,854
|
|
|
$
|
37,250
|
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted average common shares outstanding - basic
|
|
16,087
|
|
|
16,037
|
|
|
16,072
|
|
|
16,029
|
|
||||
Weighted average common shares outstanding - diluted
|
|
16,135
|
|
|
16,058
|
|
|
16,111
|
|
|
16,044
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Net income attributable to RMR Inc. per common share - basic
|
|
$
|
0.52
|
|
|
$
|
0.43
|
|
|
$
|
5.43
|
|
|
$
|
2.32
|
|
Net income attributable to RMR Inc. per common share - diluted
|
|
$
|
0.52
|
|
|
$
|
0.43
|
|
|
$
|
5.42
|
|
|
$
|
2.31
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
Class A
|
|
Class B-1
|
|
Class B-2
|
|
Additional
|
|
|
|
Other
|
|
Cumulative
|
|
Total
|
|
|
|
|
||||||||||||||||||||
|
|
Common
|
|
Common
|
|
Common
|
|
Paid In
|
|
Retained
|
|
Comprehensive
|
|
Common
|
|
Shareholders'
|
|
Noncontrolling
|
|
Total
|
||||||||||||||||||||
|
|
Stock
|
|
Stock
|
|
Stock
|
|
Capital
|
|
Earnings
|
|
Income
|
|
Distributions
|
|
Equity
|
|
Interest
|
|
Equity
|
||||||||||||||||||||
Balance at September 30, 2017
|
|
$
|
15
|
|
|
$
|
1
|
|
|
$
|
15
|
|
|
$
|
95,878
|
|
|
$
|
86,836
|
|
|
$
|
84
|
|
|
$
|
(33,298
|
)
|
|
$
|
149,531
|
|
|
$
|
140,132
|
|
|
$
|
289,663
|
|
Share grants, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,653
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,653
|
|
|
—
|
|
|
2,653
|
|
||||||||||
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
87,857
|
|
|
—
|
|
|
—
|
|
|
87,857
|
|
|
110,558
|
|
|
198,415
|
|
||||||||||
Fees from services provided prior to the Up-C Transaction
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(127
|
)
|
|
(127
|
)
|
||||||||||
Tax distributions to Member
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(32,840
|
)
|
|
(32,840
|
)
|
||||||||||
Common share distributions
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(12,125
|
)
|
|
(12,125
|
)
|
|
(11,250
|
)
|
|
(23,375
|
)
|
||||||||||
Other comprehensive loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
(3
|
)
|
|
(2
|
)
|
|
(5
|
)
|
||||||||||
Balance at June 30, 2018
|
|
$
|
15
|
|
|
$
|
1
|
|
|
$
|
15
|
|
|
$
|
98,531
|
|
|
$
|
174,693
|
|
|
$
|
81
|
|
|
$
|
(45,423
|
)
|
|
$
|
227,913
|
|
|
$
|
206,471
|
|
|
$
|
434,384
|
|
|
|
Nine Months Ended June 30,
|
||||||
|
|
2018
|
|
2017
|
||||
Cash Flows from Operating Activities:
|
|
|
|
|
||||
Net income
|
|
$
|
198,415
|
|
|
$
|
95,553
|
|
Adjustments to reconcile net income to net cash from operating activities:
|
|
|
|
|
||||
Depreciation and amortization
|
|
996
|
|
|
1,550
|
|
||
Straight line office rent
|
|
156
|
|
|
197
|
|
||
Amortization expense related to other asset
|
|
7,062
|
|
|
7,062
|
|
||
Deferred income taxes
|
|
20,753
|
|
|
2,487
|
|
||
Operating expenses paid in RMR Inc. common shares
|
|
2,781
|
|
|
1,021
|
|
||
Contingent consideration liability
|
|
(491
|
)
|
|
(456
|
)
|
||
Tax receivable agreement remeasurement
|
|
(24,710
|
)
|
|
—
|
|
||
Distribution from equity method investments
|
|
174
|
|
|
70
|
|
||
Equity in losses of investees
|
|
568
|
|
|
161
|
|
||
Changes in assets and liabilities:
|
|
|
|
|
||||
Due from related parties
|
|
(2,857
|
)
|
|
(5,779
|
)
|
||
Prepaid and other current assets
|
|
(2,975
|
)
|
|
(3,617
|
)
|
||
Accounts payable and accrued expenses
|
|
28,824
|
|
|
24,682
|
|
||
Net cash from operating activities
|
|
228,696
|
|
|
122,931
|
|
||
|
|
|
|
|
||||
Cash Flows from Investing Activities:
|
|
|
|
|
||||
Purchase of property and equipment
|
|
(470
|
)
|
|
(604
|
)
|
||
Net cash used in investing activities
|
|
(470
|
)
|
|
(604
|
)
|
||
|
|
|
|
|
||||
Cash Flows from Financing Activities:
|
|
|
|
|
||||
Distributions to noncontrolling interest
|
|
(44,090
|
)
|
|
(38,383
|
)
|
||
Distributions to common shareholders
|
|
(12,125
|
)
|
|
(12,065
|
)
|
||
Repurchase of common shares
|
|
(128
|
)
|
|
—
|
|
||
Net cash used in financing activities
|
|
(56,343
|
)
|
|
(50,448
|
)
|
||
|
|
|
|
|
||||
Effect of exchange rate fluctuations on cash and cash equivalents
|
|
(5
|
)
|
|
(1
|
)
|
||
Increase in cash and cash equivalents
|
|
171,878
|
|
|
71,878
|
|
||
Cash and cash equivalents at beginning of period
|
|
108,640
|
|
|
65,833
|
|
||
Cash and cash equivalents at end of period
|
|
$
|
280,518
|
|
|
$
|
137,711
|
|
|
|
|
|
|
||||
Supplemental cash flow information:
|
|
|
|
|
||||
Income taxes paid
|
|
$
|
30,174
|
|
|
$
|
23,336
|
|
•
|
the sum of (a)
0.5%
of the historical cost of transferred real estate assets, if any, as defined in the applicable business management agreement, plus (b)
0.7%
of the average invested capital (exclusive of the transferred real estate assets), as defined in the applicable business management agreement, up to
$250,000
, plus (c)
0.5%
of the average invested capital exceeding
$250,000
; and
|
•
|
the sum of (a)
0.7%
of the average market capitalization, as defined in the applicable business management agreement, up to
$250,000
, plus (b)
0.5%
of the average market capitalization exceeding
$250,000
.
|
|
|
Three Months Ended June 30,
|
|
Nine Months Ended June 30,
|
||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||
Income taxes computed at the federal statutory rate
|
|
24.5
|
%
|
|
35.0
|
%
|
|
24.5
|
%
|
|
35.0
|
%
|
State taxes, net of federal benefit
|
|
2.3
|
%
|
|
2.5
|
%
|
|
2.5
|
%
|
|
2.5
|
%
|
Tax Cuts and Jobs Act transitional impact
(1)
|
|
—
|
%
|
|
—
|
%
|
|
7.8
|
%
|
|
—
|
%
|
Permanent items
(2)
|
|
—
|
%
|
|
—
|
%
|
|
(2.3
|
)%
|
|
—
|
%
|
Net income attributable to noncontrolling interest
|
|
(11.8
|
)%
|
|
(17.0
|
)%
|
|
(10.7
|
)%
|
|
(16.9
|
)%
|
Total
|
|
15.0
|
%
|
|
20.5
|
%
|
|
21.8
|
%
|
|
20.6
|
%
|
(1)
|
Transitional impact is the
$19,817
adjustment to our deferred tax asset due to the reduction in our corporate income tax rate under the Tax Act.
|
(2)
|
Permanent items include the
$24,710
reduction in our liability related to the tax receivable agreement with ABP Trust discussed in Note 7.
|
|
|
June 30,
|
|
September 30,
|
||||
|
|
2018
|
|
2017
|
||||
Money market funds included in cash and cash equivalents
|
|
$
|
278,433
|
|
|
$
|
104,700
|
|
Current portion of due from related parties related to share based payment awards
|
|
1,281
|
|
|
4,910
|
|
||
Long term portion of due from related parties related to share based payment awards
|
|
6,672
|
|
|
7,551
|
|
||
Current portion of employer compensation liability related to share based payment awards included in accounts payable and accrued expenses
|
|
1,281
|
|
|
4,910
|
|
||
Long term portion of employer compensation liability related to share based payment awards
|
|
6,672
|
|
|
7,551
|
|
|
|
Three Months Ended June 30,
|
|
Nine Months Ended June 30,
|
||||||||||||||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||||||||||||||
|
|
$
|
|
%
|
|
$
|
|
%
|
|
$
|
|
%
|
|
$
|
|
%
|
||||||||||||
Managed Equity REITs:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
GOV
|
|
$
|
13,508
|
|
|
21.8
|
%
|
|
$
|
9,139
|
|
|
16.4
|
%
|
|
$
|
40,248
|
|
|
11.8
|
%
|
|
$
|
26,302
|
|
|
12.3
|
%
|
HPT
|
|
10,803
|
|
|
17.5
|
|
|
10,636
|
|
|
19.2
|
|
|
106,926
|
|
|
31.5
|
|
|
84,156
|
|
|
39.1
|
|
||||
ILPT
|
|
3,744
|
|
|
6.0
|
|
|
—
|
|
|
—
|
|
|
6,735
|
|
|
2.0
|
|
|
—
|
|
|
—
|
|
||||
SIR
|
|
8,448
|
|
|
13.6
|
|
|
11,089
|
|
|
20.0
|
|
|
53,987
|
|
|
15.9
|
|
|
33,108
|
|
|
15.4
|
|
||||
SNH
|
|
15,364
|
|
|
24.7
|
|
|
15,653
|
|
|
28.2
|
|
|
101,806
|
|
|
30.0
|
|
|
45,433
|
|
|
21.1
|
|
||||
|
|
51,867
|
|
|
83.6
|
|
|
46,517
|
|
|
83.8
|
|
|
309,702
|
|
|
91.2
|
|
|
188,999
|
|
|
87.9
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Managed Operators:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Five Star
|
|
2,383
|
|
|
3.8
|
|
|
2,439
|
|
|
4.4
|
|
|
7,462
|
|
|
2.2
|
|
|
7,206
|
|
|
3.4
|
|
||||
Sonesta
|
|
836
|
|
|
1.3
|
|
|
671
|
|
|
1.2
|
|
|
2,099
|
|
|
0.6
|
|
|
1,745
|
|
|
0.8
|
|
||||
TA
|
|
4,052
|
|
|
6.6
|
|
|
3,659
|
|
|
6.6
|
|
|
11,307
|
|
|
3.3
|
|
|
10,822
|
|
|
5.0
|
|
||||
|
|
7,271
|
|
|
11.7
|
|
|
6,769
|
|
|
12.2
|
|
|
20,868
|
|
|
6.1
|
|
|
19,773
|
|
|
9.2
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Other:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
ABP Trust
|
|
1,258
|
|
|
2.0
|
|
|
1,024
|
|
|
1.9
|
|
|
3,868
|
|
|
1.1
|
|
|
2,755
|
|
|
1.3
|
|
||||
AIC
|
|
60
|
|
|
0.1
|
|
|
60
|
|
|
0.1
|
|
|
180
|
|
|
0.1
|
|
|
180
|
|
|
0.1
|
|
||||
RIF
|
|
706
|
|
|
1.1
|
|
|
613
|
|
|
1.1
|
|
|
2,134
|
|
|
0.6
|
|
|
1,826
|
|
|
0.8
|
|
||||
TRMT
|
|
639
|
|
|
1.0
|
|
|
—
|
|
|
—
|
|
|
1,986
|
|
|
0.6
|
|
|
—
|
|
|
—
|
|
||||
|
|
2,663
|
|
|
4.2
|
|
|
1,697
|
|
|
3.1
|
|
|
8,168
|
|
|
2.4
|
|
|
4,761
|
|
|
2.2
|
|
||||
Total revenues from related parties
|
|
61,801
|
|
|
99.5
|
|
|
54,983
|
|
|
99.1
|
|
|
338,738
|
|
|
99.7
|
|
|
213,533
|
|
|
99.3
|
|
||||
Other unrelated parties
|
|
283
|
|
|
0.5
|
|
|
519
|
|
|
0.9
|
|
|
1,168
|
|
|
0.3
|
|
|
1,559
|
|
|
0.7
|
|
||||
|
|
$
|
62,084
|
|
|
100.0
|
%
|
|
$
|
55,502
|
|
|
100.0
|
%
|
|
$
|
339,906
|
|
|
100.0
|
%
|
|
$
|
215,092
|
|
|
100.0
|
%
|
|
|
June 30,
|
|
September 30,
|
||||
|
|
2018
|
|
2017
|
||||
Managed Equity REITs:
|
|
|
|
|
||||
GOV
|
|
$
|
7,707
|
|
|
$
|
6,369
|
|
HPT
|
|
6,557
|
|
|
7,968
|
|
||
ILPT
|
|
1,449
|
|
|
—
|
|
||
SIR
|
|
5,107
|
|
|
7,351
|
|
||
SNH
|
|
8,111
|
|
|
9,550
|
|
||
|
|
28,931
|
|
|
31,238
|
|
||
|
|
|
|
|
||||
Managed Operators:
|
|
|
|
|
||||
Five Star
|
|
292
|
|
|
305
|
|
||
Sonesta
|
|
41
|
|
|
1
|
|
||
TA
|
|
668
|
|
|
444
|
|
||
|
|
1,001
|
|
|
750
|
|
||
|
|
|
|
|
||||
Other Client Companies:
|
|
|
|
|
||||
ABP Trust
|
|
680
|
|
|
551
|
|
||
AIC
|
|
20
|
|
|
22
|
|
||
RIF
|
|
63
|
|
|
36
|
|
||
TRMT
|
|
239
|
|
|
115
|
|
||
|
|
1,002
|
|
|
724
|
|
||
|
|
$
|
30,934
|
|
|
$
|
32,712
|
|
|
|
Three Months Ended June 30,
|
|
Nine Months Ended June 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Basic EPS
|
|
|
|
|
|
|
|
|
||||||||
Numerator:
|
|
|
|
|
|
|
|
|
||||||||
Net income attributable to RMR Inc.
|
|
$
|
8,381
|
|
|
$
|
6,857
|
|
|
$
|
87,857
|
|
|
$
|
37,250
|
|
Income attributable to unvested participating securities
|
|
(45
|
)
|
|
(25
|
)
|
|
(518
|
)
|
|
(135
|
)
|
||||
Net income attributable to RMR Inc. used in calculating basic EPS
|
|
$
|
8,336
|
|
|
$
|
6,832
|
|
|
$
|
87,339
|
|
|
$
|
37,115
|
|
Denominator:
|
|
|
|
|
|
|
|
|
||||||||
Weighted average common shares outstanding - basic
|
|
16,087
|
|
|
16,037
|
|
|
16,072
|
|
|
16,029
|
|
||||
Net income attributable to RMR Inc. per common share - basic
|
|
$
|
0.52
|
|
|
$
|
0.43
|
|
|
$
|
5.43
|
|
|
$
|
2.32
|
|
|
|
|
|
|
|
|
|
|
||||||||
Diluted EPS
|
|
|
|
|
|
|
|
|
||||||||
Numerator:
|
|
|
|
|
|
|
|
|
||||||||
Net income attributable to RMR Inc.
|
|
$
|
8,381
|
|
|
$
|
6,857
|
|
|
$
|
87,857
|
|
|
$
|
37,250
|
|
Income attributable to unvested participating securities
|
|
(45
|
)
|
|
(25
|
)
|
|
(518
|
)
|
|
(135
|
)
|
||||
Net income attributable to RMR Inc. used in calculating diluted EPS
|
|
$
|
8,336
|
|
|
$
|
6,832
|
|
|
$
|
87,339
|
|
|
$
|
37,115
|
|
Denominator:
|
|
|
|
|
|
|
|
|
||||||||
Weighted average common shares outstanding - basic
|
|
16,087
|
|
|
16,037
|
|
|
16,072
|
|
|
16,029
|
|
||||
Dilutive effect of incremental unvested shares
|
|
48
|
|
|
21
|
|
|
39
|
|
|
15
|
|
||||
Weighted average common shares outstanding - diluted
|
|
16,135
|
|
|
16,058
|
|
|
16,111
|
|
|
16,044
|
|
||||
Net income attributable to RMR Inc. per common share - diluted
|
|
$
|
0.52
|
|
|
$
|
0.43
|
|
|
$
|
5.42
|
|
|
$
|
2.31
|
|
|
|
Three Months Ended June 30,
|
|
Nine Months Ended June 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Income before income tax expense and equity in losses of investees
|
|
$
|
23,045
|
|
|
$
|
22,129
|
|
|
$
|
254,469
|
|
|
$
|
120,525
|
|
Add: RMR Inc. franchise tax expense and interest income
|
|
91
|
|
|
147
|
|
|
375
|
|
|
456
|
|
||||
Less: tax receivable agreement remeasurement
|
|
—
|
|
|
—
|
|
|
(24,710
|
)
|
|
—
|
|
||||
Less: equity in losses of investees
|
|
(134
|
)
|
|
4
|
|
|
(568
|
)
|
|
(161
|
)
|
||||
Less: fees from services provided prior to the UP-C Transaction
|
|
—
|
|
|
—
|
|
|
(127
|
)
|
|
—
|
|
||||
Net income before noncontrolling interest
|
|
23,002
|
|
|
22,280
|
|
|
229,439
|
|
|
120,820
|
|
||||
Less: noncontrolling interest
|
|
(11,068
|
)
|
|
(10,748
|
)
|
|
(110,431
|
)
|
|
(58,303
|
)
|
||||
Net income attributable to RMR Inc. before income tax expense
|
|
11,934
|
|
|
11,532
|
|
|
119,008
|
|
|
62,517
|
|
||||
Add: tax receivable agreement remeasurement
|
|
—
|
|
|
—
|
|
|
24,710
|
|
|
—
|
|
||||
Less: income tax expense attributable to RMR Inc.
|
|
(3,462
|
)
|
|
(4,528
|
)
|
|
(55,486
|
)
|
|
(24,811
|
)
|
||||
Less: RMR Inc. franchise tax expense and interest income
|
|
(91
|
)
|
|
(147
|
)
|
|
(375
|
)
|
|
(456
|
)
|
||||
Net income attributable to RMR Inc.
|
|
$
|
8,381
|
|
|
$
|
6,857
|
|
|
$
|
87,857
|
|
|
$
|
37,250
|
|
|
|
Three Months Ended June 30, 2018
|
||||||||||
|
|
|
|
All Other
|
|
|
||||||
|
|
RMR LLC
(1)
|
|
Operations
|
|
Total
|
||||||
Revenues:
|
|
|
|
|
|
|
||||||
Management services
|
|
$
|
47,328
|
|
|
$
|
—
|
|
|
$
|
47,328
|
|
Reimbursable payroll related and other costs
|
|
13,078
|
|
|
633
|
|
|
13,711
|
|
|||
Advisory services
|
|
—
|
|
|
1,045
|
|
|
1,045
|
|
|||
Total revenues
|
|
60,406
|
|
|
1,678
|
|
|
62,084
|
|
|||
Expenses:
|
|
|
|
|
|
|
||||||
Compensation and benefits
|
|
27,047
|
|
|
1,559
|
|
|
28,606
|
|
|||
Equity based compensation
|
|
2,333
|
|
|
14
|
|
|
2,347
|
|
|||
Separation costs
|
|
1,739
|
|
|
—
|
|
|
1,739
|
|
|||
Total compensation and benefits expense
|
|
31,119
|
|
|
1,573
|
|
|
32,692
|
|
|||
General and administrative
|
|
5,665
|
|
|
886
|
|
|
6,551
|
|
|||
Transaction and acquisition related costs
|
|
775
|
|
|
—
|
|
|
775
|
|
|||
Depreciation and amortization
|
|
222
|
|
|
22
|
|
|
244
|
|
|||
Total expenses
|
|
37,781
|
|
|
2,481
|
|
|
40,262
|
|
|||
Operating income (loss)
|
|
22,625
|
|
|
(803
|
)
|
|
21,822
|
|
|||
Interest and other income
|
|
1,085
|
|
|
138
|
|
|
1,223
|
|
|||
Income (loss) before income tax expense and equity in losses of investees
|
|
23,710
|
|
|
(665
|
)
|
|
23,045
|
|
|||
Income tax expense
|
|
—
|
|
|
(3,462
|
)
|
|
(3,462
|
)
|
|||
Equity in losses of investees
|
|
(2
|
)
|
|
(132
|
)
|
|
(134
|
)
|
|||
Net income (loss)
|
|
$
|
23,708
|
|
|
$
|
(4,259
|
)
|
|
$
|
19,449
|
|
|
|
|
|
|
|
|
||||||
Total Assets:
|
|
$
|
460,596
|
|
|
$
|
67,013
|
|
|
$
|
527,609
|
|
|
|
Nine Months Ended June 30, 2018
|
||||||||||
|
|
|
|
All Other
|
|
|
||||||
|
|
RMR LLC
(1)
|
|
Operations
|
|
Total
|
||||||
Revenues:
|
|
|
|
|
|
|
||||||
Management services
|
|
$
|
142,457
|
|
|
$
|
—
|
|
|
$
|
142,457
|
|
Incentive business management fees
|
|
155,881
|
|
|
—
|
|
|
155,881
|
|
|||
Reimbursable payroll related and other costs
|
|
36,193
|
|
|
1,883
|
|
|
38,076
|
|
|||
Advisory services
|
|
—
|
|
|
3,492
|
|
|
3,492
|
|
|||
Total revenues
|
|
334,531
|
|
|
5,375
|
|
|
339,906
|
|
|||
Expenses:
|
|
|
|
|
|
|
||||||
Compensation and benefits
|
|
78,415
|
|
|
4,461
|
|
|
82,876
|
|
|||
Equity based compensation
|
|
6,244
|
|
|
41
|
|
|
6,285
|
|
|||
Separation costs
|
|
1,875
|
|
|
—
|
|
|
1,875
|
|
|||
Total compensation and benefits expense
|
|
86,534
|
|
|
4,502
|
|
|
91,036
|
|
|||
General and administrative
|
|
17,343
|
|
|
2,938
|
|
|
20,281
|
|
|||
Transaction and acquisition related costs
|
|
775
|
|
|
142
|
|
|
917
|
|
|||
Depreciation and amortization
|
|
931
|
|
|
65
|
|
|
996
|
|
|||
Total expenses
|
|
105,583
|
|
|
7,647
|
|
|
113,230
|
|
|||
Operating income (loss)
|
|
228,948
|
|
|
(2,272
|
)
|
|
226,676
|
|
|||
Interest and other income
|
|
2,810
|
|
|
273
|
|
|
3,083
|
|
|||
Tax receivable agreement remeasurement
|
|
—
|
|
|
24,710
|
|
|
24,710
|
|
|||
Income before income tax expense and equity in losses of investees
|
|
231,758
|
|
|
22,711
|
|
|
254,469
|
|
|||
Income tax expense
|
|
—
|
|
|
(55,486
|
)
|
|
(55,486
|
)
|
|||
Equity in losses of investees
|
|
$
|
33
|
|
|
$
|
(601
|
)
|
|
$
|
(568
|
)
|
Net income (loss)
|
|
$
|
231,791
|
|
|
$
|
(33,376
|
)
|
|
$
|
198,415
|
|
|
|
|
|
|
|
|
||||||
Total Assets:
|
|
$
|
460,596
|
|
|
$
|
67,013
|
|
|
$
|
527,609
|
|
|
|
Three Months Ended June 30, 2017
|
||||||||||
|
|
|
|
All Other
|
|
|
||||||
|
|
RMR LLC
(1)
|
|
Operations
|
|
Total
|
||||||
Revenues:
|
|
|
|
|
|
|
||||||
Management services
|
|
$
|
44,644
|
|
|
$
|
—
|
|
|
$
|
44,644
|
|
Reimbursable payroll related and other costs
|
|
9,839
|
|
|
—
|
|
|
9,839
|
|
|||
Advisory services
|
|
—
|
|
|
1,019
|
|
|
1,019
|
|
|||
Total revenues
|
|
54,483
|
|
|
1,019
|
|
|
55,502
|
|
|||
Expenses:
|
|
|
|
|
|
|
||||||
Compensation and benefits
|
|
23,050
|
|
|
681
|
|
|
23,731
|
|
|||
Equity based compensation
|
|
1,038
|
|
|
—
|
|
|
1,038
|
|
|||
Total compensation and benefits expense
|
|
24,088
|
|
|
681
|
|
|
24,769
|
|
|||
General and administrative
|
|
6,297
|
|
|
482
|
|
|
6,779
|
|
|||
Transaction and acquisition related costs
|
|
1,760
|
|
|
—
|
|
|
1,760
|
|
|||
Depreciation and amortization
|
|
321
|
|
|
146
|
|
|
467
|
|
|||
Total expenses
|
|
32,466
|
|
|
1,309
|
|
|
33,775
|
|
|||
Operating income (loss)
|
|
22,017
|
|
|
(290
|
)
|
|
21,727
|
|
|||
Interest and other income
|
|
377
|
|
|
25
|
|
|
402
|
|
|||
Income (loss) before income tax expense and equity in losses of investees
|
|
22,394
|
|
|
(265
|
)
|
|
22,129
|
|
|||
Income tax expense
|
|
—
|
|
|
(4,528
|
)
|
|
(4,528
|
)
|
|||
Equity in losses of investees
|
|
$
|
—
|
|
|
$
|
4
|
|
|
$
|
4
|
|
Net income (loss)
|
|
$
|
22,394
|
|
|
$
|
(4,789
|
)
|
|
$
|
17,605
|
|
|
|
|
|
|
|
|
||||||
Total Assets:
|
|
$
|
344,738
|
|
|
$
|
59,250
|
|
|
$
|
403,988
|
|
|
|
Nine Months Ended June 30, 2017
|
||||||||||
|
|
|
|
All Other
|
|
|
||||||
|
|
RMR LLC
(1)
|
|
Operations
|
|
Total
|
||||||
Revenues:
|
|
|
|
|
|
|
||||||
Management services
|
|
$
|
130,629
|
|
|
$
|
—
|
|
|
$
|
130,629
|
|
Incentive business management fees
|
|
52,407
|
|
|
—
|
|
|
52,407
|
|
|||
Reimbursable payroll related and other costs
|
|
29,023
|
|
|
—
|
|
|
29,023
|
|
|||
Advisory services
|
|
—
|
|
|
3,033
|
|
|
3,033
|
|
|||
Total revenues
|
|
212,059
|
|
|
3,033
|
|
|
215,092
|
|
|||
Expenses:
|
|
|
|
|
|
|
||||||
Compensation and benefits
|
|
67,038
|
|
|
1,708
|
|
|
68,746
|
|
|||
Equity based compensation
|
|
3,804
|
|
|
—
|
|
|
3,804
|
|
|||
Total compensation and benefits expense
|
|
70,842
|
|
|
1,708
|
|
|
72,550
|
|
|||
General and administrative
|
|
18,086
|
|
|
987
|
|
|
19,073
|
|
|||
Transaction and acquisition related costs
|
|
2,453
|
|
|
—
|
|
|
2,453
|
|
|||
Depreciation and amortization
|
|
1,072
|
|
|
478
|
|
|
1,550
|
|
|||
Total expenses
|
|
92,453
|
|
|
3,173
|
|
|
95,626
|
|
|||
Operating income (loss)
|
|
119,606
|
|
|
(140
|
)
|
|
119,466
|
|
|||
Interest and other income
|
|
657
|
|
|
402
|
|
|
1,059
|
|
|||
Income before income tax expense and equity in losses of investees
|
|
120,263
|
|
|
262
|
|
|
120,525
|
|
|||
Income tax expense
|
|
—
|
|
|
(24,811
|
)
|
|
(24,811
|
)
|
|||
Equity in losses of investees
|
|
$
|
—
|
|
|
$
|
(161
|
)
|
|
$
|
(161
|
)
|
Net income (loss)
|
|
$
|
120,263
|
|
|
$
|
(24,710
|
)
|
|
$
|
95,553
|
|
|
|
|
|
|
|
|
||||||
Total Assets:
|
|
$
|
344,738
|
|
|
$
|
59,250
|
|
|
$
|
403,988
|
|
|
|
|
|
Lesser of Historical Cost of Assets Under
|
||||||
|
|
|
|
Total Market Capitalization
|
||||||
|
|
|
|
As of June 30,
|
||||||
REIT
|
|
Primary Strategy
|
|
2018
|
|
2017
|
||||
GOV
|
|
Office properties leased to government and private sector tenants
|
|
$
|
3,457,505
|
|
|
$
|
2,235,767
|
|
HPT
|
|
Hotels and travel centers
|
|
8,874,447
|
|
|
8,666,849
|
|
||
ILPT
|
|
Industrial and logistics properties
|
|
1,496,199
|
|
|
—
|
|
||
SIR
|
|
Land and properties primarily leased to single tenants
|
|
3,446,029
|
|
|
4,611,115
|
|
||
SNH
|
|
Senior living, medical office and life science properties
|
|
8,006,840
|
|
|
8,272,965
|
|
||
|
|
|
|
$
|
25,281,020
|
|
|
$
|
23,786,696
|
|
|
|
Three Months Ended June 30, 2018
(1)
|
|
Three Months Ended June 30, 2017
(1)
|
||||||||||||||||||||||||||||
|
|
|
|
Incentive
|
|
|
|
|
|
|
|
Incentive
|
|
|
|
|
||||||||||||||||
|
|
Base Business
|
|
Business
|
|
Property
|
|
|
|
Base Business
|
|
Business
|
|
Property
|
|
|
||||||||||||||||
|
|
Management
|
|
Management
|
|
Management
|
|
|
|
Management
|
|
Management
|
|
Management
|
|
|
||||||||||||||||
REIT
|
|
Revenues
|
|
Revenues
|
|
Revenues
|
|
Total
|
|
Revenues
|
|
Revenues
|
|
Revenues
|
|
Total
|
||||||||||||||||
GOV
|
|
$
|
4,396
|
|
|
$
|
—
|
|
|
$
|
3,574
|
|
|
$
|
7,970
|
|
|
$
|
2,837
|
|
|
$
|
—
|
|
|
$
|
2,584
|
|
|
$
|
5,421
|
|
HPT
|
|
10,055
|
|
|
—
|
|
|
11
|
|
|
10,066
|
|
|
10,315
|
|
|
—
|
|
|
10
|
|
|
10,325
|
|
||||||||
ILPT
|
|
1,945
|
|
|
—
|
|
|
1,155
|
|
|
3,100
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
SIR
|
|
4,147
|
|
|
—
|
|
|
2,395
|
|
|
6,542
|
|
|
5,674
|
|
|
—
|
|
|
3,302
|
|
|
8,976
|
|
||||||||
SNH
|
|
9,012
|
|
|
—
|
|
|
3,016
|
|
|
12,028
|
|
|
9,817
|
|
|
—
|
|
|
2,966
|
|
|
12,783
|
|
||||||||
|
|
$
|
29,555
|
|
|
$
|
—
|
|
|
$
|
10,151
|
|
|
$
|
39,706
|
|
|
$
|
28,643
|
|
|
$
|
—
|
|
|
$
|
8,862
|
|
|
$
|
37,505
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
Nine Months Ended June 30, 2018
(1)
|
|
Nine Months Ended June 30, 2017
(1)
|
||||||||||||||||||||||||||||
|
|
|
|
Incentive
|
|
|
|
|
|
|
|
Incentive
|
|
|
|
|
||||||||||||||||
|
|
Base Business
|
|
Business
|
|
Property
|
|
|
|
Base Business
|
|
Business
|
|
Property
|
|
|
||||||||||||||||
|
|
Management
|
|
Management
|
|
Management
|
|
|
|
Management
|
|
Management
|
|
Management
|
|
|
||||||||||||||||
REIT
|
|
Revenues
|
|
Revenues
|
|
Revenues
|
|
Total
|
|
Revenues
|
|
Revenues
|
|
Revenues
|
|
Total
|
||||||||||||||||
GOV
|
|
$
|
13,213
|
|
|
$
|
—
|
|
|
$
|
11,510
|
|
|
$
|
24,723
|
|
|
$
|
8,317
|
|
|
$
|
—
|
|
|
$
|
7,403
|
|
|
$
|
15,720
|
|
HPT
|
|
30,544
|
|
|
74,572
|
|
|
36
|
|
|
105,152
|
|
|
30,341
|
|
|
52,407
|
|
|
40
|
|
|
82,788
|
|
||||||||
ILPT
|
|
3,427
|
|
|
—
|
|
|
2,122
|
|
|
5,549
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
SIR
|
|
14,391
|
|
|
25,569
|
|
|
8,088
|
|
|
48,048
|
|
|
16,970
|
|
|
—
|
|
|
9,691
|
|
|
26,661
|
|
||||||||
SNH
|
|
28,015
|
|
|
55,740
|
|
|
8,785
|
|
|
92,540
|
|
|
29,188
|
|
|
—
|
|
|
8,029
|
|
|
37,217
|
|
||||||||
|
|
$
|
89,590
|
|
|
$
|
155,881
|
|
|
$
|
30,541
|
|
|
$
|
276,012
|
|
|
$
|
84,816
|
|
|
$
|
52,407
|
|
|
$
|
25,163
|
|
|
$
|
162,386
|
|
(1)
|
Excludes reimbursable payroll related and other costs. While we record incentive business management fee revenue only when earned, we estimate that we would have earned aggregate incentive business management fees from the Managed REITs of
$95,019
as of
June 30, 2018
if that date had been the end of a measurement period. This estimated amount of incentive business management fees which would have been earned if the measurement period ended on
June 30, 2018
is not included in the fees listed in the tables above or in our condensed consolidated financial statements as it may not reflect the incentive business management fees which will be earned as of the end of the measurement period, if any.
|
|
|
Three Months Ended June 30,
(1)
|
|
Nine Months Ended June 30,
(1)
|
||||||||||||
Company
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
ABP Trust
|
|
$
|
402
|
|
|
$
|
410
|
|
|
$
|
1,518
|
|
|
$
|
1,019
|
|
AIC
|
|
60
|
|
|
60
|
|
|
180
|
|
|
180
|
|
||||
Five Star
|
|
2,312
|
|
|
2,354
|
|
|
7,206
|
|
|
6,972
|
|
||||
Sonesta
|
|
740
|
|
|
625
|
|
|
1,941
|
|
|
1,668
|
|
||||
TA
|
|
3,914
|
|
|
3,577
|
|
|
10,899
|
|
|
10,459
|
|
||||
|
|
$
|
7,428
|
|
|
$
|
7,026
|
|
|
$
|
21,744
|
|
|
$
|
20,298
|
|
(1)
|
Includes business management fees and property management fees, including construction supervision fees, if any, earned during the applicable period and excludes reimbursable payroll related and other costs.
|
|
|
Three Months Ended June 30,
|
|||||||||||||
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|||||||
Revenues:
|
|
|
|
|
|
|
|
|
|||||||
Management services
|
|
$
|
47,328
|
|
|
$
|
44,644
|
|
|
$
|
2,684
|
|
|
6.0
|
%
|
Reimbursable payroll related and other costs
|
|
13,711
|
|
|
9,839
|
|
|
3,872
|
|
|
39.4
|
|
|||
Advisory services
|
|
1,045
|
|
|
1,019
|
|
|
26
|
|
|
2.6
|
|
|||
Total revenues
|
|
62,084
|
|
|
55,502
|
|
|
6,582
|
|
|
11.9
|
|
|||
|
|
|
|
|
|
|
|
|
|||||||
Expenses:
|
|
|
|
|
|
|
|
|
|||||||
Compensation and benefits
|
|
28,606
|
|
|
23,731
|
|
|
4,875
|
|
|
20.5
|
|
|||
Equity based compensation
|
|
2,347
|
|
|
1,038
|
|
|
1,309
|
|
|
126.1
|
|
|||
Separation costs
|
|
1,739
|
|
|
—
|
|
|
1,739
|
|
|
100.0
|
|
|||
Total compensation and benefits expense
|
|
32,692
|
|
|
24,769
|
|
|
7,923
|
|
|
32.0
|
|
|||
General and administrative
|
|
6,551
|
|
|
6,779
|
|
|
(228
|
)
|
|
(3.4
|
)
|
|||
Transaction and acquisition related costs
|
|
775
|
|
|
1,760
|
|
|
(985
|
)
|
|
(56.0
|
)
|
|||
Depreciation and amortization
|
|
244
|
|
|
467
|
|
|
(223
|
)
|
|
(47.8
|
)
|
|||
Total expenses
|
|
40,262
|
|
|
33,775
|
|
|
6,487
|
|
|
19.2
|
|
|||
Operating income
|
|
21,822
|
|
|
21,727
|
|
|
95
|
|
|
0.4
|
|
|||
Interest and other income
|
|
1,223
|
|
|
402
|
|
|
821
|
|
|
204.2
|
|
|||
Income before income tax expense and equity in losses of investees
|
|
23,045
|
|
|
22,129
|
|
|
916
|
|
|
4.1
|
|
|||
Income tax expense
|
|
(3,462
|
)
|
|
(4,528
|
)
|
|
1,066
|
|
|
23.5
|
|
|||
Equity in losses of investees
|
|
(134
|
)
|
|
4
|
|
|
(138
|
)
|
|
nm
|
|
|||
Net income
|
|
19,449
|
|
|
17,605
|
|
|
1,844
|
|
|
10.5
|
|
|||
Net income attributable to noncontrolling interest
|
|
(11,068
|
)
|
|
(10,748
|
)
|
|
(320
|
)
|
|
(3.0
|
)
|
|||
Net income attributable to RMR Inc.
|
|
$
|
8,381
|
|
|
$
|
6,857
|
|
|
$
|
1,524
|
|
|
22.2
|
%
|
|
|
Three Months Ended June 30,
|
||||||||||
Source
|
|
2018
|
|
2017
|
|
Change
|
||||||
Managed Equity REITs
|
|
$
|
39,706
|
|
|
$
|
37,505
|
|
|
$
|
2,201
|
|
Managed Operators
|
|
6,966
|
|
|
6,556
|
|
|
410
|
|
|||
Other Client Companies
|
|
656
|
|
|
583
|
|
|
73
|
|
|||
Total
|
|
$
|
47,328
|
|
|
$
|
44,644
|
|
|
$
|
2,684
|
|
|
|
Nine Months Ended June 30,
|
|||||||||||||
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|||||||
Revenues:
|
|
|
|
|
|
|
|
|
|||||||
Management services
|
|
$
|
142,457
|
|
|
$
|
130,629
|
|
|
$
|
11,828
|
|
|
9.1
|
%
|
Incentive business management fees
|
|
155,881
|
|
|
52,407
|
|
|
103,474
|
|
|
197.4
|
|
|||
Reimbursable payroll related and other costs
|
|
38,076
|
|
|
29,023
|
|
|
9,053
|
|
|
31.2
|
|
|||
Advisory services
|
|
3,492
|
|
|
3,033
|
|
|
459
|
|
|
15.1
|
|
|||
Total revenues
|
|
339,906
|
|
|
215,092
|
|
|
124,814
|
|
|
58.0
|
|
|||
|
|
|
|
|
|
|
|
|
|||||||
Expenses:
|
|
|
|
|
|
|
|
|
|||||||
Compensation and benefits
|
|
82,876
|
|
|
68,746
|
|
|
14,130
|
|
|
20.6
|
|
|||
Equity based compensation
|
|
6,285
|
|
|
3,804
|
|
|
2,481
|
|
|
65.2
|
|
|||
Separation costs
|
|
1,875
|
|
|
—
|
|
|
1,875
|
|
|
100.0
|
|
|||
Total compensation and benefits expense
|
|
91,036
|
|
|
72,550
|
|
|
18,486
|
|
|
25.5
|
|
|||
General and administrative
|
|
20,281
|
|
|
19,073
|
|
|
1,208
|
|
|
6.3
|
|
|||
Transaction and acquisition related costs
|
|
917
|
|
|
2,453
|
|
|
(1,536
|
)
|
|
(62.6
|
)
|
|||
Depreciation and amortization
|
|
996
|
|
|
1,550
|
|
|
(554
|
)
|
|
(35.7
|
)
|
|||
Total expenses
|
|
113,230
|
|
|
95,626
|
|
|
17,604
|
|
|
18.4
|
|
|||
Operating income
|
|
226,676
|
|
|
119,466
|
|
|
107,210
|
|
|
89.7
|
|
|||
Interest and other income
|
|
3,083
|
|
|
1,059
|
|
|
2,024
|
|
|
191.1
|
|
|||
Tax receivable agreement remeasurement
|
|
24,710
|
|
|
—
|
|
|
24,710
|
|
|
100.0
|
|
|||
Income before income tax expense and equity in earnings of investees
|
|
254,469
|
|
|
120,525
|
|
|
133,944
|
|
|
111.1
|
|
|||
Income tax expense
|
|
(55,486
|
)
|
|
(24,811
|
)
|
|
(30,675
|
)
|
|
(123.6
|
)
|
|||
Equity in earnings of investees
|
|
(568
|
)
|
|
(161
|
)
|
|
(407
|
)
|
|
(252.8
|
)
|
|||
Net income
|
|
198,415
|
|
|
95,553
|
|
|
102,862
|
|
|
107.6
|
|
|||
Net income attributable to noncontrolling interest
|
|
(110,558
|
)
|
|
(58,303
|
)
|
|
(52,255
|
)
|
|
(89.6
|
)
|
|||
Net income attributable to RMR Inc.
|
|
$
|
87,857
|
|
|
$
|
37,250
|
|
|
$
|
50,607
|
|
|
135.9
|
%
|
|
|
Nine Months Ended June 30,
|
||||||||||
Source
|
|
2018
|
|
2017
|
|
Change
|
||||||
Managed Equity REITs
|
|
$
|
120,131
|
|
|
$
|
109,979
|
|
|
$
|
10,152
|
|
Managed Operators
|
|
20,046
|
|
|
19,099
|
|
|
947
|
|
|||
Other Client Companies
|
|
2,280
|
|
|
1,551
|
|
|
729
|
|
|||
Total
|
|
$
|
142,457
|
|
|
$
|
130,629
|
|
|
$
|
11,828
|
|
•
|
SUBSTANTIALLY ALL OF OUR REVENUES ARE DERIVED FROM SERVICES TO A LIMITED NUMBER OF CLIENT COMPANIES;
|
•
|
OUR REVENUES ARE HIGHLY VARIABLE;
|
•
|
CHANGING MARKET CONDITIONS, INCLUDING RISING INTEREST RATES MAY ADVERSELY IMPACT OUR CLIENT COMPANIES AND OUR BUSINESS WITH THEM;
|
•
|
POTENTIAL TERMINATIONS OF OUR MANAGEMENT AGREEMENTS WITH OUR CLIENT COMPANIES;
|
•
|
OUR ABILITY TO EXPAND OUR BUSINESS DEPENDS UPON THE GROWTH AND PERFORMANCE OF OUR CLIENT COMPANIES AND OUR ABILITY TO OBTAIN OR CREATE NEW CLIENTS FOR OUR BUSINESS AND TO SUCCESSFULLY EXECUTE ON NEW BUSINESS VENTURES AND INVESTMENTS WE MAY PURSUE AND IS OFTEN DEPENDENT UPON CIRCUMSTANCES BEYOND OUR CONTROL;
|
•
|
LITIGATION RISKS;
|
•
|
ALLEGATIONS, EVEN IF UNTRUE, OF ANY CONFLICTS OF INTEREST ARISING FROM OUR MANAGEMENT ACTIVITIES;
|
•
|
OUR ABILITY TO RETAIN THE SERVICES OF OUR MANAGING DIRECTORS AND OTHER KEY PERSONNEL; AND
|
•
|
RISKS ASSOCIATED WITH AND COSTS OF COMPLIANCE WITH LAWS AND REGULATIONS, INCLUDING SECURITIES REGULATIONS, EXCHANGE LISTING STANDARDS AND OTHER LAWS AND REGULATIONS AFFECTING PUBLIC COMPANIES.
|
•
|
WE HAVE A LIMITED NUMBER OF CLIENT COMPANIES. WE HAVE LONG TERM CONTRACTS WITH OUR MANAGED EQUITY REITS; HOWEVER, THE OTHER CONTRACTS UNDER WHICH WE EARN OUR REVENUES ARE FOR SHORTER TERMS, AND THE LONG TERM CONTRACTS WITH OUR MANAGED EQUITY REITS MAY BE TERMINATED IN CERTAIN CIRCUMSTANCES. THE TERMINATION OR LOSS OF ANY OF OUR MANAGEMENT CONTRACTS MAY HAVE A MATERIAL ADVERSE IMPACT UPON OUR REVENUES, PROFITS, CASH FLOWS AND BUSINESS REPUTATION;
|
•
|
THE BASE BUSINESS MANAGEMENT FEES WE EARN FROM OUR MANAGED EQUITY REITS ARE CALCULATED BASED UPON THE LOWER OF EACH REIT’S COST OF ITS APPLICABLE ASSETS AND SUCH REIT’S MARKET CAPITALIZATION. THE MANAGEMENT FEES WE EARN FROM OUR MANAGED OPERATORS ARE CALCULATED BASED UPON CERTAIN REVENUES FROM EACH OPERATOR'S BUSINESS. ACCORDINGLY, OUR FUTURE REVENUES, INCOME AND CASH FLOWS WILL DECLINE IF THE BUSINESSES, ASSETS OR MARKET CAPITALIZATION OF THESE CLIENT COMPANIES DECLINE;
|
•
|
WE EARNED AGGREGATE INCENTIVE BUSINESS MANAGEMENT FEES OF $155.9 MILLION FROM CERTAIN MANAGED EQUITY REITS FOR THE 2017 CALENDAR YEAR. THERE CAN BE NO ASSURANCE THAT WE WILL EARN ANY INCENTIVE BUSINESS MANAGEMENT FEES IN THE FUTURE. THE INCENTIVE BUSINESS MANAGEMENT FEES WHICH WE MAY EARN FROM OUR MANAGED EQUITY REITS ARE BASED UPON TOTAL RETURNS REALIZED BY THE REITS' SHAREHOLDERS, AS DEFINED, COMPARED TO THE SHAREHOLDERS TOTAL RETURN OF CERTAIN IDENTIFIED INDICES. WE HAVE LIMITED CONTROL OVER THE TOTAL RETURNS REALIZED BY SHAREHOLDERS OF OUR MANAGED EQUITY REITS AND NO CONTROL OVER INDEXED TOTAL RETURNS; AND
|
•
|
WE CURRENTLY INTEND TO PAY A REGULAR QUARTERLY DIVIDEND OF $0.25 PER CLASS A COMMON SHARE AND CLASS B-1 COMMON SHARE. OUR DIVIDENDS ARE DECLARED AND PAID AT THE DISCRETION OF OUR BOARD OF DIRECTORS. OUR BOARD MAY CONSIDER MANY FACTORS WHEN DECIDING WHETHER TO DECLARE AND PAY DIVIDENDS, INCLUDING OUR CURRENT AND PROJECTED EARNINGS, OUR CASH FLOWS AND ALTERNATIVE USES FOR ANY AVAILABLE CASH. OUR BOARD MAY DECIDE TO LOWER OR EVEN ELIMINATE OUR DIVIDENDS. THERE CAN BE NO ASSURANCE THAT WE WILL CONTINUE TO PAY ANY REGULAR DIVIDENDS OR WITH REGARD TO THE AMOUNT OF DIVIDENDS WE MAY PAY.
|
•
|
WE STATE THAT RMR LLC’S $100.0 MILLION COMMITMENT TO THE FUND IS EXPECTED TO BE DRAWN AND INVESTED BY THE FUND WITHIN THE NEXT YEAR. THE ACQUISITION ENVIRONMENT FOR OFFICE PROPERTIES IN THE UNITED STATES IS COMPETITIVE AND THE FUND MAY NOT BE SUCCESSFUL IN DRAWING AND INVESTING ALL, OR ANY, OF THIS CAPITAL WITHIN ONE YEAR OR OTHERWISE.
|
|
By:
|
/s/ Matthew P. Jordan
|
|
|
Matthew P. Jordan
|
|
|
Treasurer and Chief Financial Officer (principal financial officer and principal accounting officer)
|
|
|
|
|
Dated: August 8, 2018
|
LANDLORD:
|
RMR West LLC
By:
/s/ Ethan S. Bornstein
|
Ethan S. Bornstein
President |
|
TENANT:
|
The RMR Group LLC
By:
/s/ Jennifer F. Francis
|
Jennifer F. Francis
Senior Vice President |
Period
|
Annual Fixed Rent
|
Monthly Rent
|
5/1/18 – 5/31/18
|
$2,973,641.40
|
$247,803.45
|
6/1/18 – 5/31/19
|
$3,018,964.92
|
$251,580.41
|
6/1/19 – 5/31/20
|
$3,064,288.44
|
$255,357.37
|
6/1/20 – 5/31/21
|
$3,109,611.96
|
$259,134.33
|
6/1/21 – 5/31/22
|
$3,472,908.30
|
$289,409.03
|
6/1/22 – 5/31/23
|
$3,535,228.14
|
$294,602.35
|
6/1/23 – 5/31/24
|
$3,596,839.80
|
$299,736.65
|
6/1/24 – 5/31/25
|
$3,659,159.64
|
$304,929.97
|
LANDLORD:
|
ABP Borrower, Inc.
By:
/s/ Ethan S. Bornstein
|
Ethan S. Bornstein
President |
|
TENANT:
|
The RMR Group LLC
By:
/s/ Jennifer F. Francis
|
Jennifer F. Francis
Senior Vice President |
1.
|
I have reviewed this Quarterly Report on Form 10-Q of The RMR Group Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
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
|
5.
|
The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
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: August 8, 2018
|
/s/ Adam D. Portnoy
|
|
Adam D. Portnoy
Managing Director, President and Chief Executive Officer (principal executive officer)
|
1.
|
I have reviewed this Quarterly Report on Form 10-Q of The RMR Group Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
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
|
5.
|
The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
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: August 8, 2018
|
/s/ Matthew P. Jordan
|
|
Matthew P. Jordan
Treasurer and Chief Financial Officer (principal
financial officer and principal accounting officer)
|
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/ Adam D. Portnoy
|
|
/s/ Matthew P. Jordan
|
Adam D. Portnoy
Managing Director, President and Chief Executive Officer (principal executive officer)
|
|
Matthew P. Jordan
Treasurer and Chief Financial Officer (principal financial officer and principal accounting officer)
|
|
|
|