Feb 08, 2018
The RMR Group Inc. Announces First Quarter Fiscal 2018 Results
Net Income of
Assets Under Management of
"We are pleased with our first quarter results, with net income
attributable to The
Our first quarter results build on the positive momentum we realized
in growing and diversifying our business since becoming a publicly
traded company about two years ago. Recently, the IPO of our fifth
managed equity REIT,
First Quarter Fiscal 2018 Highlights:
-
Total revenues for the quarter ended
December 31, 2017 were$218.5 million , including$155.9 million of incentive business management fees, compared to total revenues for the quarter endedDecember 31, 2016 of$105.3 million , including$52.4 million of incentive business management fees. -
For the three months ended December 31, 2017, net income was
$159.3 million and net income attributable to TheRMR Group Inc. was$71.1 million , or$4.39 per diluted share, compared to net income of$60.2 million and net income attributable to TheRMR Group Inc. of$23.5 million , or$1.46 per diluted share, for the three months ended December 31, 2016. -
The
RMR Group Inc. earned management services revenues and incentive business management fees for the three months ended December 31, 2017 and 2016 from the following sources (dollars in thousands):
|
|
|
|||||||||||||||||
|
|
|
|
Three Months Ended December 31, | |||||||||||||||
|
|
|
|
2017 | 2016 | ||||||||||||||
| Managed Equity REITs (1) |
|
|
$ | 40,965 | 20.1 | % |
|
|
$ | 35,759 | 37.6 | % | ||||||
| Managed Operators (2) |
|
|
6,741 |
|
|
|
3.3 | % |
|
|
6,452 |
|
|
|
6.8 | % | ||
| Other |
|
|
864 |
|
|
0.4 | % |
|
|
516 |
|
|
0.5 | % | ||||
| Total Management Services Revenues |
|
|
48,570 |
|
|
|
23.8 | % |
|
|
42,727 |
|
|
|
44.9 | % | ||
| Incentive Business Management Fees (3) |
|
|
155,881 |
|
|
76.2 | % |
|
|
52,407 |
|
|
55.1 | % | ||||
| Total Management Services Revenues and Incentive Business Management Fees |
|
|
$ | 204,451 |
|
|
100.0 | % |
|
|
$ | 95,134 |
|
|
100.0 | % | ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Managed Equity REITs collectively refers to:
(2)
Managed Operators collectively refers to:
(3) Incentive Business Management Fees for the
three months ended
-
For the three months ended December 31, 2017, Adjusted EBITDA was
$30.5 million and Adjusted EBITDA Margin was 58.4%, compared to Adjusted EBITDA of$26.1 million and Adjusted EBITDA Margin of 56.6% for the three months ended December 31, 2016. Adjusted EBITDA Margin equals Adjusted EBITDA divided by the contractual management and advisory fees earned from The RMR Group LLC’s client companies. These contractual management and advisory fees are calculated pursuant to The RMR Group LLC’s contracts with its client companies and do not deduct non-cash asset amortization recognized in accordance with U.S. generally accepted accounting principles, or GAAP, as a reduction to management services revenues. Adjusted EBITDA and Adjusted EBITDA margin are calculated on recurring revenues and do not include incentive business management fees earned. -
On
December 22, 2017 , the U.S government enacted comprehensive tax legislation commonly referred to as the Tax Cuts and Jobs Act, or the Tax Act. The Tax Act significantly revised the U.S. corporate income tax system by, among other things, lowering corporate income tax rates. Since we have aSeptember 30 fiscal year end, we currently expect the lower corporate income tax rate will be phased in, resulting in a federal statutory tax rate of approximately 24.5% for the fiscal year endingSeptember 30, 2018 and 21.0% for subsequent fiscal years. This reduction in the federal statutory rate caused us to adjust our deferred tax asset and our income tax expense for the three months endedDecember 31, 2017 . -
As of December 31, 2017, The
RMR Group Inc. had approximately$30.0 billion of total assets under management, compared to total assets under management of$28.5 billion as ofSeptember 30, 2017 and$27.2 billion as ofDecember 31, 2016 .
Reconciliations to GAAP:
EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin are non-GAAP
financial measures. Reconciliations of net income determined in
accordance with GAAP to EBITDA and Adjusted EBITDA as well as
calculations of Adjusted EBITDA Margin appear later in this press
release. Also, comparisons of The
Impact of Significant Items on Results:
To help investors better understand the impacts on our results for the
quarter ending
Total Assets Under Management:
The calculation of total assets under management includes: (i) the gross
book value of real estate and related assets, excluding depreciation,
amortization, impairment charges or other non-cash reserves, of the
Conference Call:
At
The conference call telephone number is (877) 329-4297. Participants
calling from outside
About The
The
WARNING CONCERNING FORWARD LOOKING STATEMENTS
THIS PRESS RELEASE CONTAINS FORWARD LOOKING STATEMENTS WITHIN THE
MEANING OF THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995 AND
OTHER SECURITIES LAWS. FORWARD LOOKING STATEMENTS CAN BE IDENTIFIED BY
USE OF WORDS SUCH AS “OUTLOOK”, “BELIEVE”, “EXPECT”, “POTENTIAL”,
“WILL”, “MAY”, “ESTIMATE”, “ANTICIPATE”, AND DERIVATIVES OR NEGATIVES OF
SUCH WORDS OR SIMILAR WORDS. FORWARD LOOKING STATEMENTS IN THIS PRESS
RELEASE ARE BASED UPON PRESENT BELIEFS OR EXPECTATIONS. HOWEVER, FORWARD
LOOKING STATEMENTS AND THEIR IMPLICATIONS ARE NOT GUARANTEED TO OCCUR
AND MAY NOT OCCUR FOR VARIOUS REASONS, INCLUDING SOME REASONS BEYOND THE
-
MR. PORTNOY STATES THAT THE
RMR GROUP INC.'S FIRST QUARTER RESULTS BUILD ON THE POSITIVE MOMENTUM THERMR GROUP INC. HAS REALIZED IN GROWING AND DIVERSIFYING ITS BUSINESS SINCE BECOMING A PUBLICLY TRADED COMPANY ABOUT TWO YEARS AGO. THIS MAY IMPLY THAT THERMR GROUP INC. WILL BE ABLE TO CONTINUE GROWING AND DIVERSIFYING ITS BUSINESS IN THE FUTURE. HOWEVER, THERE CAN BE NO ASSURANCE THAT THERMR GROUP INC. WILL BE ABLE TO GROW AND DIVERSIFY ITS BUSINESS IN THE FUTURE. IN FACT, THERMR GROUP INC.'S BUSINESS COULD BECOME SMALLER AND LESS DIVERSIFIED IN THE FUTURE, AND -
THIS PRESS RELEASE REPORTS THAT AGGREGATE INCENTIVE BUSINESS
MANAGEMENT FEES OF
$155.9 MILLION HAVE BEEN EARNED FROM CERTAIN MANAGED EQUITY REITS FOR THE CALENDAR YEAR 2017. AN IMPLICATION OF THIS STATEMENT MAY BE THAT INCENTIVE BUSINESS MANAGEMENT FEES MAY BE EARNED IN THE FUTURE. THE INCENTIVE BUSINESS MANAGEMENT FEES WHICH MAY BE EARNED FROM A MANAGED REIT ARE BASED UPON THAT REIT'S TOTAL RETURN PER SHARE, AS DEFINED, COMPARED TO THE TOTAL SHAREHOLDER RETURN OF AN IDENTIFIED INDEX. THERMR GROUP INC. HAS LIMITED CONTROL OVER THE TOTAL RETURN PER SHARE OF ITS MANAGED REITS AND EFFECTIVELY NO CONTROL OVER THE TOTAL SHAREHOLDER RETURN OF ANY INDEX. THERE CAN BE NO ASSURANCE THAT THERMR GROUP INC. WILL EARN ANY INCENTIVE BUSINESS MANAGEMENT FEES IN THE FUTURE.
THE INFORMATION CONTAINED IN THE RMR GROUP INC.’S FILINGS WITH THE
EXCEPT AS REQUIRED BY LAW, THE
|
|
|
|||||||||
|
The RMR Group Inc. Condensed Consolidated Statements of Income (amounts in thousands, except per share amounts) (unaudited) |
||||||||||
|
|
|
|
||||||||
|
|
|
|
Three Months Ended December 31, | |||||||
|
|
|
|
2017 | 2016 | ||||||
| Revenues |
|
|
|
|
|
|
||||
| Management services (1) |
|
|
$ | 48,570 |
|
|
|
$ | 42,727 |
|
| Incentive business management fees |
|
|
155,881 |
|
|
|
52,407 |
|
||
| Reimbursable payroll related and other costs |
|
|
12,708 |
|
|
|
9,150 |
|
||
| Advisory services |
|
|
1,382 |
|
|
1,010 | ||||
| Total revenues |
|
|
218,541 |
|
|
105,294 | ||||
| Expenses |
|
|
|
|
|
|
||||
| Compensation and benefits |
|
|
28,918 |
|
|
|
23,232 |
|
||
| General and administrative |
|
|
6,706 |
|
|
|
5,841 |
|
||
| Transaction and acquisition related costs |
|
|
142 |
|
|
|
— |
|
||
| Depreciation and amortization |
|
|
380 |
|
|
555 | ||||
| Total expenses |
|
|
36,146 |
|
|
29,628 | ||||
| Operating income |
|
|
182,395 |
|
|
|
75,666 |
|
||
| Interest and other income |
|
|
784 |
|
|
|
207 |
|
||
| Tax receivable agreement remeasurement |
|
|
24,710 |
|
|
— | ||||
| Income before income tax expense and equity in losses of investees |
|
|
207,889 |
|
|
|
75,873 |
|
||
| Income tax expense |
|
|
(48,343 | ) |
|
|
(15,673 | ) | ||
| Equity in losses of investees |
|
|
(222 | ) |
|
|
— | |||
| Net income |
|
|
159,324 |
|
|
|
60,200 |
|
||
| Net income attributable to noncontrolling interest |
|
|
(88,204 | ) |
|
|
(36,690 | ) | ||
| Net income attributable to The RMR Group Inc. |
|
|
$ | 71,120 |
|
|
$ | 23,510 | ||
|
|
|
|
|
|
|
|||||
| Weighted average common shares outstanding - basic |
|
|
16,060 |
|
|
16,025 | ||||
| Weighted average common shares outstanding - diluted |
|
|
16,084 |
|
|
16,028 | ||||
|
|
|
|
|
|
|
|||||
| Net income attributable to The RMR Group Inc. per common share - basic |
|
|
$ | 4.40 |
|
|
$ | 1.46 | ||
| Net income attributable to The RMR Group Inc. per common share - diluted |
|
|
$ | 4.39 |
|
|
$ | 1.46 | ||
(1) Includes business management fees earned from the Managed Equity REITs based upon the lower of (i) the average historical cost of each REIT’s properties and (ii) each REIT’s average market capitalization. The following table presents for each Managed Equity REIT: a summary of its primary strategy and the lesser of the historical cost of its assets under management and its market capitalization as of December 31, 2017 and 2016, as applicable:
|
|
|
|
||||||||||
|
|
|
|
|
|
|
Lesser of Historical Cost of Assets | ||||||
|
|
|
|
|
|
|
Under Management | ||||||
|
|
|
|
|
|
|
or Market Capitalization (a) | ||||||
|
|
|
|
|
|
|
As of December 31, | ||||||
| REIT |
|
|
Primary Strategy |
|
|
2017 | 2016 | |||||
| GOV |
|
|
Office properties leased to government and private sector tenants |
|
|
$ | 3,611,068 |
|
|
|
$ | 2,199,723 |
| HPT |
|
|
Hotels and travel centers |
|
|
8,953,822 |
|
|
|
8,703,344 | ||
| SIR |
|
|
Lands and properties primarily leased to single tenants |
|
|
4,887,524 |
|
|
|
4,625,559 | ||
| SNH |
|
|
Healthcare, senior living and medical office buildings |
|
|
8,253,932 |
|
|
8,196,351 | |||
|
|
|
|
|
|
|
$ | 25,706,346 |
|
|
$ | 23,724,977 | |
(a) The basis on which The
The
Impact of Certain Significant Items on
Results
dollars in thousands, except per share amounts)
(unaudited)
The
|
|
|
|||||||||||||||||||
|
|
|
|
Three Months Ended December 31, 2017 | |||||||||||||||||
|
|
|
|
Impact on Net Income |
Impact on Net |
Impact on |
Impact on |
||||||||||||||
| Incentive business management fees, net of tax (1) |
|
|
$ | 131,568 |
|
|
|
$ | (75,026 | ) |
|
|
$ | 56,542 |
|
|
|
$ | 3.49 |
|
| Tax receivable agreement remeasurement due to the Tax Cuts and Jobs Act (2) (3) |
|
|
$ | 24,710 |
|
|
|
$ | — |
|
|
|
$ | 24,710 |
|
|
|
$ |
1.53 |
|
| Effect of tax rate changes on deferred tax asset due to the Tax Cuts and Jobs Act (2) (4) |
|
|
$ | (19,817 | ) |
|
|
$ | — |
|
|
|
$ | (19,817 | ) |
|
|
$ | (1.23 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
Three Months Ended December 31, 2016 | |||||||||||||||||
|
|
|
|
Impact on Net Income |
|
|
Impact on Net |
|
|
Impact on |
|
|
Impact on |
||||||||
| Incentive business management fees, net of tax (1) |
|
|
$ | 41,613 |
|
|
|
$ | (25,313 | ) |
|
|
$ | 16,300 |
|
|
|
$ | 1.01 |
|
(1) Incentive business management fees, net of tax are calculated as follows:
|
|
Three Months Ended December 31, | |||||||||
|
|
|
|
2017 | 2016 | ||||||
| Incentive business management fees |
|
|
$ | 155,881 |
|
|
|
$ | 52,407 |
|
| Income tax expense related to incentive business management fees (a) |
|
|
(24,313 | ) |
|
|
(10,794 | ) | ||
| Incentive business management fees, net of tax |
|
|
$ | 131,568 |
|
|
$ | 41,613 | ||
(a) Income tax expense related to incentive business management fees is
calculated based on a tax rate of approximately 15.6% and approximately
20.6% for the three months ended
(2) The tax receivable agreement and deferred tax asset are recorded at
The
(3) The adjustment related to the
remeasurement of the amounts due pursuant to the tax receivable
agreement is not taxable.
(4) Included in income tax expense.
|
|
|
|||||||||
|
The RMR Group Inc. Reconciliation of EBITDA and Adjusted EBITDA and Calculation of Adjusted EBITDA Margin (1) (dollars in thousands) (unaudited |
||||||||||
|
|
|
|
||||||||
|
|
|
|
Three Months Ended December 31, | |||||||
|
|
|
|
2017 | 2016 | ||||||
| Reconciliation of EBITDA and Adjusted EBITDA: |
|
|
|
|
|
|
||||
| Net income |
|
|
$ | 159,324 |
|
|
|
$ | 60,200 |
|
| Plus: income tax expense |
|
|
48,343 |
|
|
|
15,673 |
|
||
| Plus: depreciation and amortization |
|
|
380 |
|
|
555 | ||||
| EBITDA |
|
|
208,047 |
|
|
|
76,428 |
|
||
| Plus: other asset amortization |
|
|
2,354 |
|
|
|
2,354 |
|
||
| Plus: operating expenses paid in The RMR Group Inc.'s common shares |
|
|
566 |
|
|
|
138 |
|
||
| Plus: transaction costs related to the initial public offering of TRMT |
|
|
142 |
|
|
|
— |
|
||
| Plus: business email compromise fraud costs |
|
|
225 |
|
|
|
— |
|
||
| Plus: equity in losses of investees |
|
|
222 |
|
|
|
— |
|
||
| Less: certain other adjustments |
|
|
(425 | ) |
|
|
(408 | ) | ||
| Less: tax receivable agreement remeasurement due to the Tax Cuts and Jobs Act |
|
|
(24,710 | ) |
|
|
— |
|
||
| Less: incentive business management fees earned |
|
|
(155,881 | ) |
|
|
(52,407 | ) | ||
| Adjusted EBITDA |
|
|
$ | 30,540 |
|
|
$ | 26,105 | ||
|
|
|
|
|
|
|
|||||
| Calculation of Adjusted EBITDA Margin: |
|
|
|
|
|
|
||||
| Contractual management and advisory fees (excluding |
|
|
|
|
|
|
||||
| any incentive business management fees)(2) |
|
|
$ | 52,306 |
|
|
|
$ | 46,091 |
|
| Adjusted EBITDA |
|
|
$ | 30,540 |
|
|
|
$ | 26,105 |
|
| Adjusted EBITDA Margin |
|
|
58.4 | % |
|
|
56.6 | % | ||
(1) EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin are non-GAAP
financial measures calculated as presented in the tables above. The
(2) These contractual management fees are the base business management
fees, property management fees and advisory fees The
|
|
|
|
||||||||
|
The RMR Group Inc. Condensed Consolidated Balance Sheets (dollars in thousands, except per share amounts) (unaudited) |
||||||||||
|
|
|
|
|
|
|
|||||
|
|
|
|
December 31, |
|
|
September 30, | ||||
|
|
|
|
2017 |
|
|
2017 | ||||
| Assets |
|
|
|
|
|
|
||||
| Current assets: |
|
|
|
|
|
|
||||
| Cash and cash equivalents |
|
|
$ | 125,966 |
|
|
|
$ | 108,640 |
|
| Due from related parties |
|
|
180,591 |
|
|
|
25,161 |
|
||
| Prepaid and other current assets |
|
|
3,370 |
|
|
7,092 | ||||
| Total current assets |
|
|
309,927 |
|
|
140,893 | ||||
|
|
|
|
|
|
|
|||||
| Furniture and equipment |
|
|
4,865 |
|
|
|
4,800 |
|
||
| Leasehold improvements |
|
|
1,075 |
|
|
|
1,094 |
|
||
| Capitalized software costs |
|
|
1,892 |
|
|
1,876 | ||||
| Total property and equipment |
|
|
7,832 |
|
|
|
7,770 |
|
||
| Accumulated depreciation |
|
|
(4,833 | ) |
|
|
(4,494 | ) | ||
|
|
|
|
2,999 |
|
|
|
3,276 |
|
||
| Due from related parties, net of current portion |
|
|
7,660 |
|
|
|
7,551 |
|
||
| Equity method investments |
|
|
11,890 |
|
|
|
12,162 |
|
||
| Goodwill |
|
|
1,859 |
|
|
|
1,859 |
|
||
| Intangible assets, net of amortization |
|
|
440 |
|
|
|
462 |
|
||
| Deferred tax asset |
|
|
25,391 |
|
|
|
45,541 |
|
||
| Other assets, net of amortization |
|
|
169,621 |
|
|
171,975 | ||||
| Total assets |
|
|
$ | 529,787 |
|
|
$ | 383,719 | ||
|
|
|
|
|
|
|
|||||
| Liabilities and Equity |
|
|
|
|
|
|
||||
| Current liabilities: |
|
|
|
|
|
|
||||
| Accounts payable and accrued expenses |
|
|
$ | 60,215 |
|
|
$ | 26,414 | ||
| Total current liabilities |
|
|
60,215 |
|
|
|
26,414 |
|
||
| Long term portion of deferred rent payable, net of current portion |
|
|
1,080 |
|
|
|
1,028 |
|
||
| Amounts due pursuant to tax receivable agreement, net of current portion |
|
|
34,353 |
|
|
|
59,063 |
|
||
| Employer compensation liability, net of current portion |
|
|
7,660 |
|
|
7,551 | ||||
| Total liabilities |
|
|
103,308 |
|
|
94,056 | ||||
|
|
|
|
|
|
|
|||||
| Commitments and contingencies |
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|||||
| Equity: |
|
|
|
|
|
|
||||
| Class A common stock, $0.001 par value; 31,600,000 shares authorized; 15,164,066 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 |
|
|
96,444 |
|
|
|
95,878 |
|
||
| Retained earnings |
|
|
157,956 |
|
|
|
86,836 |
|
||
| Cumulative other comprehensive income |
|
|
84 |
|
|
|
84 |
|
||
| Cumulative common distributions |
|
|
(37,339 | ) |
|
|
(33,298 | ) | ||
| Total shareholders’ equity |
|
|
217,176 |
|
|
|
149,531 |
|
||
| Noncontrolling interest |
|
|
209,303 |
|
|
140,132 | ||||
| Total equity |
|
|
426,479 |
|
|
289,663 | ||||
| Total liabilities and equity |
|
|
$ | 529,787 |
|
|
$ | 383,719 | ||
View source version on businesswire.com: http://www.businesswire.com/news/home/20180208005205/en/
Source: The
The RMR Group Inc.
Timothy A. Bonang, 617-796-8230
Senior Vice
President