Management Services Revenues of $43.3 Million, a 1.7% Increase from the Second Quarter Last Year
Net Income Attributable to The RMR Group Inc. of $0.39 Per Diluted Share and Adjusted Net Income Attributable to The RMR Group Inc. of $0.46 Per Diluted Share
NEWTON, Mass.–(BUSINESS WIRE)–The RMR Group Inc. (Nasdaq: RMR) today announced its financial results for the fiscal quarter ended March 31, 2020.
Adam Portnoy, President and Chief Executive Officer, made the following statement regarding the second quarter fiscal 2020 results:
“The market disruptions resulting from the COVID-19 pandemic have led to share price declines for our Managed Equity REITs, which have significantly reduced our fee-paying assets under management beginning in the latter part of our second fiscal quarter. Despite these share price declines, management services revenues increased year over year by 1.7% and we generated net income of $14.9 million, Adjusted EBITDA of $23.9 million, Operating Margin of 40.6% and Adjusted EBITDA Margin of 51.3% this quarter.
While it remains to be seen how the pandemic and its impacts on the economy will evolve over the remainder of the year, we believe that our Client Companies have ample resources to navigate the challenges impacting their respective sectors. I remain impressed with the dedication of our workforce, and find that in unique times like these, the experience and depth of our leadership team is critical to navigating both our Client Companies’ recovery and subsequent growth.
We continue to believe RMR is in a strong position to weather the current economic disruption due to our long-term evergreen contracts and our scalable platform. We believe our dividend is secure and our balance sheet remains strong with $377.4 million of cash and no debt, providing us the continued ability to assess strategic opportunities for future growth.”
Second Quarter Fiscal 2020 Highlights:
- As of March 31, 2020, The RMR Group LLC had $32.0 billion of gross assets under management compared to gross assets under management of $30.0 billion as of March 31, 2019. Fee paying assets under management was $20.2 billion on March 31, 2020 compared to $24.2 billion on March 31, 2019.
- Total management and advisory services revenues for the quarter ended March 31, 2020 were $44.1 million, compared to $43.4 million for the quarter ended March 31, 2019.
- The RMR Group Inc. earned management services revenues from the following sources (dollars in thousands):
|
|
|
Three Months Ended March 31, |
||||||||||||
|
|
|
2020 |
|
2019 |
||||||||||
|
Managed Equity REITs (1) |
|
$ |
35,707 |
|
|
82.4 |
% |
|
$ |
35,194 |
|
|
82.6 |
% |
|
Managed Operators (2) |
|
6,297 |
|
|
14.6 |
% |
|
6,144 |
|
|
14.4 |
% |
||
|
Other |
|
1,317 |
|
|
3.0 |
% |
|
1,262 |
|
|
3.0 |
% |
||
|
Total |
|
$ |
43,321 |
|
|
100.0 |
% |
|
$ |
42,600 |
|
|
100.0 |
% |
|
(1) |
Managed Equity REITs for the periods presented includes: Diversified Healthcare Trust (DHC), Industrial Logistics Properties Trust (ILPT), Office Properties Income Trust (OPI) and Service Properties Trust (SVC). |
|
|
(2) |
Managed Operators collectively refers to: Five Star Senior Living Inc. (FVE), Sonesta International Hotels Corporation (Sonesta) and TravelCenters of America Inc. (TA). |
- For the three months ended March 31, 2020, net income was $14.9 million and net income attributable to The RMR Group Inc. was $6.5 million, or $0.39 per diluted share, compared to net income of $18.7 million and net income attributable to The RMR Group Inc. of $8.2 million, or $0.50 per diluted share, for the three months ended March 31, 2019.
- For the three months ended March 31, 2020, adjusted net income attributable to The RMR Group Inc. was $7.6 million, or $0.46 per diluted share, compared to $8.1 million, or $0.50 per diluted share, for the three months ended March 31, 2019. The adjustments to net income attributable to The RMR Group Inc. this quarter included $0.8 million, or $0.05 per diluted share, of unrealized losses on an equity method investment accounted for under the fair value option, $0.1 million, or $0.01 per diluted share, of separation costs, and $0.1 million, or $0.01 per diluted share, of transaction and acquisition related costs.
- For the three months ended March 31, 2020, Adjusted EBITDA was $23.9 million, Operating Margin was 40.6% and Adjusted EBITDA Margin was 51.3%, compared to Adjusted EBITDA of $24.7 million, Operating Margin of 43.2% and Adjusted EBITDA Margin of 54.1% for the three months ended March 31, 2019.
- As of March 31, 2020, The RMR Group Inc. had $377.4 million in cash and cash equivalents with no outstanding debt obligations.
Reconciliations to GAAP:
Adjusted net income attributable to The RMR Group Inc., EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin are non-GAAP financial measures. The GAAP financial measure that is most directly comparable to adjusted net income attributable to The RMR Group Inc. is net income attributable to The RMR Group Inc., the GAAP financial measure that is most directly comparable to EBITDA and Adjusted EBITDA is net income, while the GAAP financial measure that is most directly comparable to Adjusted EBITDA Margin is Operating Margin, which represents operating income divided by total management and advisory services revenues. Reconciliations of net income attributable to The RMR Group Inc. determined in accordance with GAAP to adjusted net income attributable to The RMR Group Inc., and of net income to EBITDA and Adjusted EBITDA as well as calculations of Operating Margin and Adjusted EBITDA Margin for each of the three months ended March 31, 2020 and 2019 are presented later in this press release.
Assets Under Management:
The calculation of gross assets under management, or gross AUM, primarily includes: (i) the gross book value of real estate and related assets, excluding depreciation, amortization, impairment charges or other non-cash reserves, of the Managed Equity REITs and ABP Trust, plus (ii) the gross book value of real estate assets, property and equipment of the Managed Operators, excluding depreciation, amortization, impairment charges or other non-cash reserves, plus (iii) the fair value of investments of Affiliates Insurance Company (until its dissolution on February 13, 2020) and the RMR Office Property Fund LP, the managed assets of RMR Real Estate Income Fund and the equity of Tremont Mortgage Trust. This calculation of gross AUM may include amounts that are higher than the calculations of assets under management used for purposes of calculating fees under the terms of the business management agreements.
The calculation of fee paying assets under management, or fee paying AUM, refers to the fact that base business management fees payable to The RMR Group LLC by the Managed Equity REITs are calculated monthly based upon the lower of the average historical cost of each entity’s real estate assets and its average market capitalization. Management fees payable to The RMR Group LLC by other client companies are generally calculated as a percentage of revenues earned, average daily managed assets, equity, net asset value or total premiums paid under active insurance policies in accordance with the applicable management agreement.
All references in this press release to assets under management on, or as of, a date are calculated at a point in time.
For additional information on the calculation of assets under management for purposes of the fee provisions of the business management agreements, see The RMR Group Inc.’s Annual Report on Form 10-K for the fiscal year ending September 30, 2019, filed with the Securities and Exchange Commission, or SEC. The RMR Group Inc.’s SEC filings are available at the SEC website: www.sec.gov.
Conference Call:
At 1:00 p.m. Eastern Time this afternoon, President and Chief Executive Officer, Adam Portnoy, and Executive Vice President, Chief Financial Officer and Treasurer, Matt Jordan, will host a conference call to discuss The RMR Group Inc.’s fiscal second quarter ended March 31, 2020 financial results.
The conference call telephone number is (877) 329-4297. Participants calling from outside the United States and Canada should dial (412) 317-5435. No pass code is necessary to access the call from either number. Participants should dial in about 15 minutes prior to the scheduled start of the call. A replay of the conference call will be available through 11:59 p.m. Eastern Time on Monday, May 18, 2020. To access the replay, dial (412) 317-0088. The replay pass code is 10141265.
A live audio webcast of the conference call will also be available in a listen only mode on The RMR Group Inc.’s website, at www.rmrgroup.com. Participants wanting to access the webcast should visit The RMR Group Inc.’s website about five minutes before the call. The archived webcast will be available for replay on The RMR Group Inc.’s website following the call for about one week. The transcription, recording and retransmission in any way of The RMR Group Inc.’s fiscal second quarter ended March 31, 2020 financial results conference call are strictly prohibited without the prior written consent of The RMR Group Inc.
About The RMR Group Inc.
The RMR Group Inc. is a holding company, and substantially all of its business is conducted by its majority-owned subsidiary, The RMR Group LLC. The RMR Group LLC is an alternative asset manager that primarily provides management services to publicly traded REITs and real estate operating companies. As of March 31, 2020, The RMR Group LLC had $32.0 billion of assets under management, including over 2,100 properties, and employed over 600 real estate professionals in more than 30 offices throughout the United States; and the companies managed by The RMR Group LLC collectively had nearly 50,000 employees. The RMR Group Inc. is headquartered in Newton, Massachusetts.
|
The RMR Group Inc. |
||||||||||||||||
|
Condensed Consolidated Statements of Income |
||||||||||||||||
|
(amounts in thousands, except per share amounts) |
||||||||||||||||
|
(unaudited) |
||||||||||||||||
|
|
|
|
|
|
||||||||||||
|
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
|
|
2020 |
|
2019 |
|
2020 |
|
2019 |
||||||||
|
Revenues: |
|
|
|
|
|
|
|
|
||||||||
|
Management services (1) |
|
$ |
43,321 |
|
|
$ |
42,600 |
|
|
$ |
90,596 |
|
|
$ |
90,088 |
|
|
Incentive business management fees |
|
— |
|
|
— |
|
|
— |
|
|
120,094 |
|
||||
|
Advisory services |
|
780 |
|
|
761 |
|
|
1,627 |
|
|
1,543 |
|
||||
|
Total management and advisory services revenues |
|
44,101 |
|
|
43,361 |
|
|
92,223 |
|
|
211,725 |
|
||||
|
Reimbursable compensation and benefits |
|
12,533 |
|
|
13,412 |
|
|
26,328 |
|
|
27,285 |
|
||||
|
Other client company reimbursable expenses |
|
84,227 |
|
|
73,323 |
|
|
182,202 |
|
|
171,399 |
|
||||
|
Total reimbursable costs |
|
96,760 |
|
|
86,735 |
|
|
208,530 |
|
|
198,684 |
|
||||
|
Total revenues |
|
140,861 |
|
|
130,096 |
|
|
300,753 |
|
|
410,409 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Expenses: |
|
|
|
|
|
|
|
|
||||||||
|
Compensation and benefits |
|
30,122 |
|
|
28,981 |
|
|
60,319 |
|
|
56,993 |
|
||||
|
Equity based compensation (2) |
|
302 |
|
|
1,204 |
|
|
1,884 |
|
|
3,015 |
|
||||
|
Separation costs |
|
385 |
|
|
414 |
|
|
645 |
|
|
6,811 |
|
||||
|
Total compensation and benefits expense |
|
30,809 |
|
|
30,599 |
|
|
62,848 |
|
|
66,819 |
|
||||
|
General and administrative |
|
7,297 |
|
|
7,122 |
|
|
14,343 |
|
|
14,442 |
|
||||
|
Other client company reimbursable expenses |
|
84,227 |
|
|
73,323 |
|
|
182,202 |
|
|
171,399 |
|
||||
|
Transaction and acquisition related costs |
|
373 |
|
|
47 |
|
|
1,169 |
|
|
231 |
|
||||
|
Depreciation and amortization |
|
246 |
|
|
257 |
|
|
502 |
|
|
512 |
|
||||
|
Total expenses |
|
122,952 |
|
|
111,348 |
|
|
261,064 |
|
|
253,403 |
|
||||
|
Operating income |
|
17,909 |
|
|
18,748 |
|
|
39,689 |
|
|
157,006 |
|
||||
|
Interest and other income |
|
1,500 |
|
|
2,468 |
|
|
3,375 |
|
|
3,994 |
|
||||
|
Equity in earnings of investees |
|
324 |
|
|
109 |
|
|
579 |
|
|
144 |
|
||||
|
Unrealized (loss) gain on equity method investment accounted for under the fair value option |
|
(2,200 |
) |
|
522 |
|
|
(762 |
) |
|
(2,247 |
) |
||||
|
Income before income tax expense |
|
17,533 |
|
|
21,847 |
|
|
42,881 |
|
|
158,897 |
|
||||
|
Income tax expense |
|
(2,612 |
) |
|
(3,139 |
) |
|
(6,336 |
) |
|
(22,109 |
) |
||||
|
Net income |
|
14,921 |
|
|
18,708 |
|
|
36,545 |
|
|
136,788 |
|
||||
|
Net income attributable to noncontrolling interest |
|
(8,453 |
) |
|
(10,540 |
) |
|
(20,628 |
) |
|
(76,411 |
) |
||||
|
Net income attributable to The RMR Group Inc. |
|
$ |
6,468 |
|
|
$ |
8,168 |
|
|
$ |
15,917 |
|
|
$ |
60,377 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common shares outstanding – basic |
|
16,186 |
|
|
16,120 |
|
|
16,181 |
|
|
16,120 |
|
||||
|
Weighted average common shares outstanding – diluted (3) |
|
31,186 |
|
|
16,147 |
|
|
31,181 |
|
|
16,140 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to The RMR Group Inc. per common share – basic |
|
$ |
0.40 |
|
|
$ |
0.50 |
|
|
$ |
0.98 |
|
|
$ |
3.72 |
|
|
Net income attributable to The RMR Group Inc. per common share – diluted (3) |
|
$ |
0.39 |
|
|
$ |
0.50 |
|
|
$ |
0.96 |
|
|
$ |
3.72 |
|
See Notes beginning on page 6.
|
The RMR Group Inc. |
||
|
Notes to Condensed Consolidated Statements of Income |
||
|
(dollars in thousands, except per share amounts) |
||
|
(unaudited) |
||
|
(1) |
Includes business management fees earned from the Managed Equity REITs monthly 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 a summary of each Managed Equity REIT’s primary strategy and the lesser of the historical cost of its assets under management and its market capitalization as of March 31, 2020 and 2019, as applicable: |
|
|
|
|
|
|
Lesser of Historical Cost of Assets |
||||||
|
|
|
|
|
Under Management or |
||||||
|
|
|
|
|
Total Market Capitalization (a) |
||||||
|
|
|
|
|
As of March 31, |
||||||
|
REIT |
|
Primary Strategy |
|
2020 |
|
2019 |
||||
|
DHC |
|
Medical office and life science properties, senior living communities and wellness centers |
|
$ |
4,444,325 |
|
|
$ |
6,568,729 |
|
|
ILPT |
|
Industrial and logistics properties |
|
2,514,092 |
|
|
1,828,674 |
|
||
|
OPI |
|
Office properties primarily leased to single tenants, including the government |
|
3,566,743 |
|
|
4,383,569 |
|
||
|
SVC |
|
Hotels and net lease service and necessity-based retail properties |
|
7,095,656 |
|
|
8,517,461 |
|
||
|
|
|
|
|
$ |
17,620,816 |
|
|
$ |
21,298,433 |
|
|
(a) |
The basis on which base business management fees are calculated for the three months ended March 31, 2020 and 2019 may differ from the basis at the end of the periods presented in the table above. As of March 31, 2020, the market capitalization was lower than the historical costs of assets under management for all of the Managed Equity REITs. The historical costs of assets under management for DHC, ILPT, OPI and SVC as of March 31, 2020, were $8,537,224, $2,611,243, $5,714,691 and $12,474,696, respectively. |
|
(2) |
Equity based compensation expense for the three months ended March 31, 2020 consists of $592 related to shares granted by The RMR Group Inc. to certain of its officers and employees and income of $(290) related to Client Companies’ shares granted to certain of The RMR Group Inc.’s officers and employees. |
|
|
|
Equity based compensation related to shares granted by Client Companies is based on the fair value as of the grant date for those shares that have vested, with subsequent changes in the fair value of the unvested grants being recognized over the requisite service periods. During the three months ended March 31, 2020, prior period equity compensation expense for unvested shares was reversed as a result of Client Company share price declines from December 31, 2019 to March 31, 2020. |
|
|
|
Expense related to shares granted by The RMR Group Inc. is based on the market value on the date of grant, with the aggregate value of the shares granted amortized over the applicable vesting period. Shares issued each September vest in five equal, consecutive annual installments, with the first installment vesting on the date of grant. As of March 31, 2020, The RMR Group Inc. had 116,510 unvested shares outstanding which are scheduled to vest as follows: |
|
|
|
Number of |
|
Weighted Average |
|
Year |
|
Shares Vesting |
|
Grant Date Fair Value |
|
2020 |
|
42,310 |
|
$57.05 |
|
2021 |
|
34,040 |
|
$61.72 |
|
2022 |
|
25,080 |
|
$65.53 |
|
2023 |
|
15,080 |
|
$45.99 |
|
The RMR Group Inc. |
||
|
Notes to Condensed Consolidated Statements of Income (Continued) |
||
|
(amounts in thousands, except per share amounts) |
||
|
(unaudited) |
||
|
(3) |
The RMR Group Inc. calculates earnings per share, or EPS, using the two-class method. As such, earnings attributable to unvested participating shares are excluded from earnings before calculating per share amounts. In addition, diluted EPS includes the assumed issuance of Class A Common Shares pursuant to The RMR Group Inc.’s equity compensation plan and the issuance of Class A Common Shares related to the assumed redemption of the noncontrolling interest’s 15,000 Class A Units using the if-converted method. The calculation of basic and diluted EPS is as follows: |
|
|
|
|
Three Months Ended March 31, |
|
Six Months Ended March 31, |
||||||||||||
|
|
|
2020 |
|
2019 |
|
2020 |
|
2019 |
||||||||
|
Numerators: |
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to The RMR Group Inc. |
|
$ |
6,468 |
|
|
$ |
8,168 |
|
|
$ |
15,917 |
|
|
$ |
60,377 |
|
|
Income attributable to unvested participating securities |
|
(47 |
) |
|
(55 |
) |
|
(119 |
) |
|
(409 |
) |
||||
|
Net income attributable to The RMR Group Inc. used in calculating basic EPS |
|
6,421 |
|
|
8,113 |
|
|
15,798 |
|
|
59,968 |
|
||||
|
Effect of dilutive securities: |
|
|
|
|
|
|
|
|
||||||||
|
Add back: net income attributable to noncontrolling interest |
|
8,453 |
|
|
— |
|
|
20,628 |
|
|
— |
|
||||
|
Add back: income tax expense |
|
2,612 |
|
|
— |
|
|
6,336 |
|
|
— |
|
||||
|
Income tax expense at enacted tax rates assuming redemption of noncontrolling interest’s Class A Units for Class A Common Shares |
|
(5,317 |
) |
|
— |
|
|
(12,858 |
) |
|
— |
|
||||
|
Net income attributable to The RMR Group Inc. used in calculating diluted EPS |
|
$ |
12,169 |
|
|
$ |
8,113 |
|
|
$ |
29,904 |
|
|
$ |
59,968 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Denominators: |
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common shares outstanding – basic |
|
16,186 |
|
|
16,120 |
|
|
16,181 |
|
|
16,120 |
|
||||
|
Effect of dilutive securities: |
|
|
|
|
|
|
|
|
||||||||
|
Assumed redemption of noncontrolling interest’s Class A Units for Class A Common Shares (a) |
|
15,000 |
|
|
— |
|
|
15,000 |
|
|
— |
|
||||
|
Incremental unvested shares |
|
— |
|
|
27 |
|
|
— |
|
|
20 |
|
||||
|
Weighted average common shares outstanding – diluted |
|
31,186 |
|
|
16,147 |
|
|
31,181 |
|
|
16,140 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to The RMR Group Inc. per common share – basic |
|
$ |
0.40 |
|
|
$ |
0.50 |
|
|
$ |
0.98 |
|
|
$ |
3.72 |
|
|
Net income attributable to The RMR Group Inc. per common share – diluted |
|
$ |
0.39 |
|
|
$ |
0.50 |
|
|
$ |
0.96 |
|
|
$ |
3.72 |
|
|
(a) |
The assumed redemption of the noncontrolling interest’s Class A Units for Class A Common Shares was antidilutive for the three and six months ended March 31, 2019. |
The RMR Group Inc.
Reconciliation of Adjusted Net Income Attributable to The RMR Group Inc. from
Net Income Attributable to The RMR Group Inc.
(dollars in thousands, except per share amounts)
(unaudited)
The RMR Group Inc. is providing the reconciliations below and information regarding certain individually significant items occurring or impacting its financial results for the three months ended March 31, 2020 and 2019 for supplemental informational purposes in order to enhance the understanding of The RMR Group Inc.’s condensed consolidated statements of income and to facilitate a comparison of The RMR Group Inc.’s current operating performance with its historical operating performance. This information should be considered in conjunction with net income, net income attributable to The RMR Group Inc. and operating income as presented in The RMR Group Inc.’s condensed consolidated statements of income.
|
|
Three Months Ended March 31, 2020 |
|||||||
|
|
|
Impact on Net Income |
|
Impact on Net Income |
||||
|
Net income attributable to The RMR Group Inc. |
|
$ |
6,468 |
|
|
$ |
0.39 |
|
|
Unrealized loss on equity method investment accounted for under the fair value option (1) |
|
818 |
|
|
0.05 |
|
||
|
Separation costs (2) |
|
144 |
|
|
0.01 |
|
||
|
Transaction and acquisition related costs (3) |
|
138 |
|
|
0.01 |
|
||
|
Adjusted net income attributable to The RMR Group Inc. |
|
$ |
7,568 |
|
|
$ |
0.46 |
|
|
(1) |
Includes $2,200 in unrealized losses on The RMR Group Inc.’s investment in TA common shares, adjusted to reflect amounts attributable to the noncontrolling interest and income tax expense at a rate of approximately 14.9%. |
|
|
(2) |
Includes $385 of separation costs, adjusted to reflect amounts attributable to the noncontrolling interest and income tax expense at a rate of approximately 14.9%. |
|
|
(3) |
Includes $373 of transaction and acquisition related costs, adjusted to reflect amounts attributable to the noncontrolling interest and income tax expense at a rate of approximately 14.9%. |
|
|
Three Months Ended March 31, 2019 |
|||||||
|
|
|
Impact on Net Income |
|
Impact on Net Income |
||||
|
Net income attributable to The RMR Group Inc. |
|
$ |
8,168 |
|
|
$ |
0.50 |
|
|
Separation costs (1) |
|
156 |
|
|
0.01 |
|
||
|
Unrealized gain on equity method investment accounted for under the fair value option (2) |
|
(196 |
) |
|
(0.01 |
) |
||
|
Transaction and acquisition related costs (3) |
|
17 |
|
|
— |
|
||
|
Adjusted net income attributable to The RMR Group Inc. |
|
$ |
8,145 |
|
|
$ |
0.50 |
|
|
(1) |
Includes $414 of separation costs, adjusted to reflect amounts attributable to the noncontrolling interest and income tax expense at a rate of approximately 14.4%. |
|
|
(2) |
Includes $522 in unrealized gains on The RMR Group Inc.’s investment in TA common shares, adjusted to reflect amounts attributable to the noncontrolling interest and income tax expense at a rate of approximately 14.4%. |
|
|
(3) |
Includes $47 of transaction and acquisition related costs, adjusted to reflect amounts attributable to the noncontrolling interest and income tax expense at a rate of approximately 14.4%. |
|
The RMR Group Inc. |
|||||||||||||||||||||||||||||||
|
Reconciliation of EBITDA and Adjusted EBITDA from Net Income |
|||||||||||||||||||||||||||||||
|
and Calculation of Operating Margin and Adjusted EBITDA Margin (1) |
|||||||||||||||||||||||||||||||
|
(dollars in thousands) |
|||||||||||||||||||||||||||||||
|
(unaudited) |
|||||||||||||||||||||||||||||||
|
|
|
|
|
||||||||||||||||||||||||||||
|
|
Three Months Ended March 31, |
|
Six Months Ended March 31, |
|
|||||||||||||||||||||||||||
|
|
2020 |
|
2019 |
|
2020 |
|
2019 |
|
|||||||||||||||||||||||
|
Reconciliation of EBITDA and Adjusted EBITDA from net income: |
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
|
Net income |
$ |
14,921 |
|
|
$ |
18,708 |
|
|
$ |
36,545 |
|
|
$ |
136,788 |
|
|
|||||||||||||||
|
Plus: income tax expense |
2,612 |
|
|
3,139 |
|
|
6,336 |
|
|
22,109 |
|
|
|||||||||||||||||||
|
Plus: depreciation and amortization |
246 |
|
|
257 |
|
|
502 |
|
|
512 |
|
|
|||||||||||||||||||
|
EBITDA |
17,779 |
|
|
22,104 |
|
|
43,383 |
|
|
159,409 |
|
|
|||||||||||||||||||
|
Plus: other asset amortization |
2,354 |
|
|
2,354 |
|
|
4,708 |
|
|
4,708 |
|
|
|||||||||||||||||||
|
Plus: operating expenses paid in the form of The RMR Group Inc.’s common shares |
1,061 |
|
|
448 |
|
|
1,695 |
|
|
943 |
|
|
|||||||||||||||||||
|
Plus: separation costs |
385 |
|
|
414 |
|
|
645 |
|
|
6,811 |
|
|
|||||||||||||||||||
|
Plus: transaction and acquisition related costs |
373 |
|
|
47 |
|
|
1,169 |
|
|
231 |
|
|
|||||||||||||||||||
|
Plus: straight line office rent |
37 |
|
|
— |
|
|
72 |
|
|
— |
|
|
|||||||||||||||||||
|
Plus: unrealized loss (gain) on equity method investment accounted for under the fair value option |
2,200 |
|
|
(522 |
) |
|
762 |
|
|
2,247 |
|
|
|||||||||||||||||||
|
Less: equity in earnings of investees |
(324 |
) |
|
(109 |
) |
|
(579 |
) |
|
(144 |
) |
|
|||||||||||||||||||
|
Less: incentive business management fees earned |
— |
|
|
— |
|
|
— |
|
|
(120,094 |
) |
|
|||||||||||||||||||
|
Certain other net adjustments |
(13 |
) |
|
(4 |
) |
|
(13 |
) |
|
(4 |
) |
|
|||||||||||||||||||
|
Adjusted EBITDA |
$ |
23,852 |
|
|
$ |
24,732 |
|
|
$ |
51,842 |
|
|
$ |
54,107 |
|
|
|||||||||||||||
|
Calculation of Operating Margin: |
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Total management and advisory services revenues |
$ |
44,101 |
|
|
$ |
43,361 |
|
|
$ |
92,223 |
|
|
$ |
211,725 |
|
||||||||||||||||
|
Operating income |
$ |
17,909 |
|
|
$ |
18,748 |
|
|
$ |
39,689 |
|
|
$ |
157,006 |
|
||||||||||||||||
|
Operating Margin |
40.6 |
% |
|
43.2 |
% |
|
43.0 |
% |
|
74.2 |
% |
||||||||||||||||||||
|
Calculation of Adjusted EBITDA Margin: |
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Contractual management and advisory fees (excluding any incentive business management fees) (2) |
$ |
46,455 |
|
|
$ |
45,715 |
|
|
$ |
96,931 |
|
|
$ |
96,339 |
|
||||||||||||||||
|
Adjusted EBITDA |
$ |
23,852 |
|
|
$ |
24,732 |
|
|
$ |
51,842 |
|
|
$ |
54,107 |
|
||||||||||||||||
|
Adjusted EBITDA Margin |
51.3 |
% |
|
54.1 |
% |
|
53.5 |
% |
|
56.2 |
% |
||||||||||||||||||||
| (1) |
EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin are non-GAAP financial measures calculated as presented in the tables above. The RMR Group Inc. considers EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin to be appropriate supplemental measures of its operating performance, along with net income, net income attributable to The RMR Group Inc., operating income and operating margin. The RMR Group Inc. believes that EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin provide useful information to investors because by excluding the effects of certain amounts, such as those outlined in the tables above, EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin may facilitate a comparison of current operating performance with The RMR Group Inc.’s historical operating performance and with the performance of other asset management businesses. In addition, The RMR Group Inc. believes that providing Adjusted EBITDA Margin may help investors assess The RMR Group Inc.’s performance of its business by providing the margin that Adjusted EBITDA represents to its contractual management and advisory fees (excluding any incentive business management fees). EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin do not represent cash generated by operating activities in accordance with GAAP and should not be considered as alternatives to net income, net income attributable to The RMR Group Inc., operating income or operating margin as an indicator of The RMR Group Inc.’s financial performance or as a measure of The RMR Group Inc.’s liquidity. Other asset management businesses may calculate EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin differently than The RMR Group Inc. does. |
|
| (2) |
Contractual management and advisory fees are the base business management fees, property management fees and advisory fees The RMR Group Inc. or its subsidiaries earns pursuant to its management and investment advisory agreements with its client companies. These amounts are calculated pursuant to the contractual formulas and do not deduct other asset amortization of $2,354 for each of the three months ended March 31, 2020 and 2019, or $4,708 for each of the six months ended March 31, 2020 and 2019, required to be recognized as a reduction to management services revenues in accordance with GAAP and do not include the incentive business management fees of $120,094 that The RMR Group Inc. recognized under GAAP during the three months ended December 31, 2018, which were earned for the calendar year 2018. |
Contacts
Michael Kodesch, Director, Investor Relations
(617) 796-8230
Powered by WPeMatico
