Thomas Properties Group, Inc. (Nasdaq:TPGI) reported today the results
of operations for the quarter ended June 30, 2008.
The results of operations presented in this release include TPGI’s
results of operations for the three and six months ended June 30, 2008
and 2007. The consolidated net income for the three months ended June
30, 2008 was $4,948,000 or $0.21 per share compared to consolidated net
income of $650,000 or $0.03 per share for the three months ended June
30, 2007. The consolidated net income for the six months ended June 30,
2008 was $5,167,000 or $0.22 per share compared to consolidated net
income of $395,000 or $0.02 per share for the six months ended June 30,
2007.
After tax cash flow (a non-GAAP financial measure) for the three months
ended June 30, 2008 was $11,955,000 or $0.50 per share compared to after
tax cash flow of $6,256,000 or $0.30 per share for the three months
ended June 30, 2007. After tax cash flow (a non-GAAP financial measure),
for the six months ended June 30, 2008 was $18,399,000 or $0.78 per
share compared to after tax cash flow of $9,503,000 or $0.54 per share
for the six months ended June 30, 2007. We define after tax cash flow
(ATCF) as net income (loss) excluding the following items: deferred
income taxes, non-cash charges for depreciation and amortization,
amortization of loan costs, non-cash compensation expense, straight-line
rent adjustments and fair market value rent adjustments. ATCF is further
described in note (c) to the financial statements below.
“Our investment management platform continues
to grow with the commitment of $250 million of equity from UBS Wealth
Management – North American Property Fund
Limited,” said Jim Thomas, Chairman and CEO. “This
joint venture program and our High Performance Green Fund currently have
buying capacity of over $1 billion, which positions us well to take
advantage of future opportunities.”
Thomas added, “On the development front, we
expect to complete construction of both the Murano condominiums and the
first two office buildings at Four Points Centre in the third quarter.
We are very pleased that the construction of both of these properties
has gone better than expected.”
Financial schedules follow. Further information is available in the
Supplemental Financial Information for the Second Quarter 2008, which is
available in the Investor Relations section (Financial Information) on
TPGI’s website.
Teleconference and Webcast
TPGI will hold a quarterly earnings conference call on Thursday, August
7, 2008 at 10:00 a.m. Pacific Time. To participate in the call, dial
(800) 260-8140 and (617) 614-3672 internationally, and provide
confirmation code 70404534.
A live webcast (listen only mode) of the conference call will also be
available at this time. A hyperlink to the live webcast will be
available from the Investor Relations section of our website at www.tpgre.com.
A replay of the call will be available through August 28, 2008, by
calling (888) 286-8010 and (617) 801-6888 internationally, and providing
confirmation code 75921975. The replay will also be available on Thomas
Properties Group, Inc.'s web site at www.tpgre.com.
The webcast is also being distributed through the Thomson StreetEvents
Network to both institutional and individual investors. Individual
investors can listen to the call at www.fulldisclosure.com,
Thomson/CCBN’s individual investor portal,
powered by StreetEvents. Institutional investors can access the call via
Thomson’s password-protected event management
site, StreetEvents (www.streetevents.com).
About Thomas Properties Group, Inc.
Thomas Properties Group, Inc., with headquarters in Los Angeles, is a
full-service real estate company that owns, acquires, develops and
manages primarily office, as well as mixed-use and residential,
properties on a nationwide basis. The company's primary areas of focus
are the acquisition and ownership of premier properties, property
development and redevelopment, and property and investment management
activities. The company seeks to capitalize on opportunities for
above-average risk-adjusted investment returns from real estate, while
managing the volatility associated with the real estate industry,
through joint-venture ownership structures. For more information on
Thomas Properties Group, Inc., visit www.tpgre.com.
Forward Looking Statements
Statements made in this press release or during the quarterly earnings
conference call that are not historical may contain forward-looking
statements. Although TPGI believes the expectations reflected in any
forward-looking statements are based on reasonable assumptions, these
statements are subject to numerous risks and uncertainties. Factors that
could cause actual results to differ materially from TPGI’s
expectations include actual and perceived trends in various national and
economic conditions that affect global and regional markets for
commercial real estate services, including interest rates, the
availability of credit and equity investors to finance commercial real
estate transactions, and the impact of tax laws affecting real estate.
For a discussion of some of the factors that may cause our results to
differ from management’s expectations, see
the information under the captions “Risk
Factors” and “Management’s
Discussion and Analysis of Financial Condition and Results of Operations
- Factors That May Influence Future Results of Operations”
in our 10-K for the year ended December 31, 2007, which has been filed
with the SEC. TPGI disclaims any intention or obligation to update or
revise any forward-looking statements, whether as a result of new
information, future events or otherwise.
|
THOMAS PROPERTIES GROUP, INC. AND SUBSIDIARIES
|
|
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
(In thousands, except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended June 30,
|
|
Six months ended June 30,
|
|
|
|
|
|
2008
|
|
2007
|
|
2008
|
|
2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
Rental
|
|
$
|
8,002
|
|
|
$
|
8,219
|
|
|
$
|
15,835
|
|
|
$
|
16,381
|
|
|
|
Tenant reimbursements
|
|
|
7,270
|
|
|
|
6,659
|
|
|
|
14,125
|
|
|
|
13,244
|
|
|
|
Parking and other
|
|
|
862
|
|
|
|
899
|
|
|
|
1,822
|
|
|
|
1,892
|
|
|
|
Investment advisory, management, leasing, and development services
|
|
|
2,338
|
|
|
|
2,177
|
|
|
|
4,403
|
|
|
|
4,380
|
|
|
|
Investment advisory, management, leasing, and development services -
unconsolidated real estate entities
|
|
|
6,294
|
|
|
|
5,308
|
|
|
|
12,212
|
|
|
|
9,666
|
|
|
|
Condominium sales - percentage of completion
|
|
|
76,136
|
|
|
|
-
|
|
|
|
76,136
|
|
|
|
-
|
|
|
|
|
Total revenues
|
|
|
100,902
|
|
|
|
23,262
|
|
|
|
124,533
|
|
|
|
45,563
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
Rental property operating and maintenance
|
|
|
6,851
|
|
|
|
5,468
|
|
|
|
12,859
|
|
|
|
11,207
|
|
|
|
Real estate taxes
|
|
|
1,576
|
|
|
|
1,549
|
|
|
|
3,176
|
|
|
|
3,024
|
|
|
|
Investment advisory, management, leasing, and development services
|
|
|
6,613
|
|
|
|
4,473
|
|
|
|
11,796
|
|
|
|
7,947
|
|
|
|
Cost of condominium sales - percentage of completion
|
|
|
59,115
|
|
|
|
-
|
|
|
|
59,115
|
|
|
|
-
|
|
|
|
Rent - unconsolidated real estate entities
|
|
|
61
|
|
|
|
60
|
|
|
|
126
|
|
|
|
120
|
|
|
|
Interest
|
|
|
3,860
|
|
|
|
3,782
|
|
|
|
7,937
|
|
|
|
8,043
|
|
|
|
Depreciation and amortization
|
|
|
2,779
|
|
|
|
3,048
|
|
|
|
5,550
|
|
|
|
6,107
|
|
|
|
General and administrative
|
|
|
5,285
|
|
|
|
4,539
|
|
|
|
9,382
|
|
|
|
8,515
|
|
|
|
|
Total expenses
|
|
|
86,140
|
|
|
|
22,919
|
|
|
|
109,941
|
|
|
|
44,963
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on sale of real estate
|
|
|
1,099
|
|
|
|
1,420
|
|
|
|
3,618
|
|
|
|
2,389
|
|
|
Gain from early extinguishment of debt
|
|
|
255
|
|
|
|
-
|
|
|
|
255
|
|
|
|
-
|
|
|
Interest income
|
|
|
691
|
|
|
|
1,730
|
|
|
|
1,754
|
|
|
|
2,569
|
|
|
Equity in net loss of unconsolidated real estate entities
|
|
|
(2,575
|
)
|
|
|
(1,363
|
)
|
|
|
(5,140
|
)
|
|
|
(4,532
|
)
|
|
Minority interests - unitholders in the Operating Partnership
|
|
|
(5,511
|
)
|
|
|
(941
|
)
|
|
|
(5,858
|
)
|
|
|
(348
|
)
|
|
Minority interests in consolidated real estate entities
|
|
|
(41
|
)
|
|
|
10
|
|
|
|
-
|
|
|
|
35
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before provision for income taxes
|
|
|
8,680
|
|
|
|
1,199
|
|
|
|
9,221
|
|
|
|
713
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
|
(3,732
|
)
|
|
|
(549
|
)
|
|
|
(4,054
|
)
|
|
|
(318
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
4,948
|
|
|
$
|
650
|
|
|
$
|
5,167
|
|
|
$
|
395
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share-basic
|
|
$
|
0.21
|
|
|
$
|
0.03
|
|
|
$
|
0.22
|
|
|
$
|
0.02
|
|
|
|
Earnings per share-diluted
|
|
$
|
0.21
|
|
|
$
|
0.03
|
|
|
$
|
0.22
|
|
|
$
|
0.02
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares - basic
|
|
|
23,678,260
|
|
|
|
20,540,116
|
|
|
|
23,670,418
|
|
|
|
17,468,385
|
|
|
|
Weighted average common shares - diluted
|
|
|
23,678,260
|
|
|
|
20,611,368
|
|
|
|
23,670,418
|
|
|
|
17,531,688
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of net income to EBDT(a):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
4,948
|
|
|
$
|
650
|
|
|
$
|
5,167
|
|
|
$
|
395
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
Deferred income tax expense
|
|
|
3,732
|
|
|
|
549
|
|
|
|
4,054
|
|
|
|
318
|
|
|
|
|
Minority interests
|
|
|
5,552
|
|
|
|
931
|
|
|
|
5,858
|
|
|
|
313
|
|
|
|
|
Depreciation and amortization
|
|
|
2,779
|
|
|
|
3,048
|
|
|
|
5,550
|
|
|
|
6,107
|
|
|
|
|
Amortization of loan costs
|
|
|
78
|
|
|
|
82
|
|
|
|
159
|
|
|
|
163
|
|
|
|
|
Unconsolidated real estate entities:
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
4,969
|
|
|
|
4,265
|
|
|
|
10,087
|
|
|
|
8,119
|
|
|
|
|
Depreciation and amortization from discontinued operations
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
12
|
|
|
|
|
Amortization of loan costs
|
|
|
547
|
|
|
|
358
|
|
|
|
843
|
|
|
|
770
|
|
|
Earnings before depreciation, amortization and income taxes
|
|
$
|
22,605
|
|
|
$
|
9,883
|
|
|
$
|
31,718
|
|
|
$
|
16,197
|
|
|
TPGI share of earnings before depreciation, amortization and income
taxes (b)
|
|
$
|
13,791
|
|
|
$
|
5,537
|
|
|
$
|
19,396
|
|
|
$
|
8,254
|
|
|
Income tax expense-current
|
|
$
|
(2,512
|
)
|
|
$
|
-
|
|
|
$
|
(2,512
|
)
|
|
$
|
-
|
|
|
EBDT
|
|
$
|
11,279
|
|
|
$
|
5,537
|
|
|
$
|
16,884
|
|
|
$
|
8,254
|
|
|
EBDT per share – basic
|
|
$
|
0.48
|
|
|
$
|
0.27
|
|
|
$
|
0.71
|
|
|
$
|
0.47
|
|
|
EBDT per share – diluted
|
|
$
|
0.48
|
|
|
$
|
0.27
|
|
|
$
|
0.71
|
|
|
$
|
0.47
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of net income to ATCF (c):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
4,948
|
|
|
$
|
650
|
|
|
$
|
5,167
|
|
|
$
|
395
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
Deferred income tax expense
|
|
|
3,732
|
|
|
|
549
|
|
|
|
4,054
|
|
|
|
318
|
|
|
|
|
Minority interests
|
|
|
5,552
|
|
|
|
931
|
|
|
|
5,858
|
|
|
|
313
|
|
|
|
|
Depreciation and amortization
|
|
|
2,779
|
|
|
|
3,048
|
|
|
|
5,550
|
|
|
|
6,107
|
|
|
|
|
Amortization of loan costs
|
|
|
78
|
|
|
|
82
|
|
|
|
159
|
|
|
|
163
|
|
|
|
|
Non-cash compensation expense
|
|
|
862
|
|
|
|
1,068
|
|
|
|
1,609
|
|
|
|
1,777
|
|
|
|
|
Straight-line rent adjustments
|
|
|
1,183
|
|
|
|
1,439
|
|
|
|
2,948
|
|
|
|
2,920
|
|
|
|
|
Fair market value of rent adjustments
|
|
|
(48
|
)
|
|
|
(2
|
)
|
|
|
(58
|
)
|
|
|
(4
|
)
|
|
|
|
Unconsolidated real estate entities:
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
4,969
|
|
|
|
4,265
|
|
|
|
10,087
|
|
|
|
8,119
|
|
|
|
|
Depreciation and amortization from discontinued operations
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
12
|
|
|
|
|
Amortization of loan costs
|
|
|
547
|
|
|
|
358
|
|
|
|
843
|
|
|
|
770
|
|
|
|
|
Straight-line rent adjustments
|
|
|
(470
|
)
|
|
|
(930
|
)
|
|
|
(1,332
|
)
|
|
|
(1,836
|
)
|
|
|
|
Fair market value of rent adjustments
|
|
|
(420
|
)
|
|
|
(293
|
)
|
|
|
(689
|
)
|
|
|
(407
|
)
|
|
ATCF
|
|
$
|
23,712
|
|
|
$
|
11,165
|
|
|
$
|
34,196
|
|
|
$
|
18,647
|
|
|
TPGI share of ATCF before income taxes (b)
|
|
$
|
14,467
|
|
|
$
|
6,256
|
|
|
$
|
20,911
|
|
|
$
|
9,503
|
|
|
Income tax expense-current
|
|
$
|
(2,512
|
)
|
|
$
|
-
|
|
|
$
|
(2,512
|
)
|
|
$
|
-
|
|
|
ATCF
|
|
$
|
11,955
|
|
|
$
|
6,256
|
|
|
$
|
18,399
|
|
|
$
|
9,503
|
|
|
ATCF per share – basic
|
|
$
|
0.50
|
|
|
$
|
0.30
|
|
|
$
|
0.78
|
|
|
$
|
0.54
|
|