|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
Total Purchase Price Allocation | |||
Real estate assets | $ | 445,396 | |
Acquisition-related intangible assets (in deferred financing and leasing costs) | 50,595 | ||
Mortgages and notes payable | (127,891 | ) | |
Acquisition-related below market lease liabilities (in accounts payable, accrued expenses and other liabilities) | (17,818 | ) | |
Total allocation | $ | 350,282 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||
2013 | 2013 | ||||||
Pro forma revenues | $ | 149,754 | $ | 443,178 | |||
Pro forma net income | $ | 49,818 | $ | 90,064 | |||
Pro forma earnings per share - basic | $ | 0.54 | $ | 1.00 | |||
Pro forma earnings per share - diluted | $ | 0.54 | $ | 1.00 |
• | five office properties and a land parcel in a single transaction in Raleigh, NC for a sale price of $58.7 million and recorded a gain on disposition of property of $11.7 million; |
• | 11 office properties in Richmond, VA in separate transactions for an aggregate sale price of $40.7 million and recorded aggregate gains on disposition of property of $17.6 million; |
• | six office and eight industrial properties in Greensboro, NC for a sale price of $28.2 million (before closing credits to buyer of $1.2 million for unfunded tenant improvements and $0.4 million for free rent) and recorded a gain on disposition of property of $4.7 million; and |
• | an office property in Greenville, SC for a sale price of $27.2 million (before closing credits to buyer of $5.8 million for unfunded building and tenant improvements and $1.8 million for free rent) and recorded a gain on disposition of property of $2.2 million. |
|
September 30, 2014 | December 31, 2013 | ||||||
Seller financing (first mortgages) | $ | — | $ | 16,454 | |||
Less allowance | — | — | |||||
— | 16,454 | ||||||
Mortgage receivable (including accrued interest) | 10,300 | 9,435 | |||||
Less allowance | — | — | |||||
10,300 | 9,435 | ||||||
Promissory notes | 456 | 822 | |||||
Less allowance | (255 | ) | (302 | ) | |||
201 | 520 | ||||||
Mortgages and notes receivable, net | $ | 10,501 | $ | 26,409 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Beginning notes receivable allowance | $ | 275 | $ | 376 | $ | 302 | $ | 182 | |||||||
Recoveries/write-offs/other | (20 | ) | (36 | ) | (47 | ) | 158 | ||||||||
Total notes receivable allowance | $ | 255 | $ | 340 | $ | 255 | $ | 340 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Income Statements: | |||||||||||||||
Rental and other revenues | $ | 12,425 | $ | 16,911 | $ | 37,703 | $ | 64,362 | |||||||
Expenses: | |||||||||||||||
Rental property and other expenses | 6,441 | 8,733 | 18,880 | 31,681 | |||||||||||
Depreciation and amortization | 3,281 | 5,010 | 10,098 | 17,383 | |||||||||||
Impairments of real estate assets | — | 15,287 | — | 20,077 | |||||||||||
Interest expense | 2,201 | 3,141 | 6,713 | 12,569 | |||||||||||
Total expenses | 11,923 | 32,171 | 35,691 | 81,710 | |||||||||||
Income/(loss) before disposition of property | 502 | (15,260 | ) | 2,012 | (17,348 | ) | |||||||||
Gains on disposition of property | — | 8,256 | 1,949 | 8,323 | |||||||||||
Net income/(loss) | $ | 502 | $ | (7,004 | ) | $ | 3,961 | $ | (9,025 | ) |
|
September 30, 2014 | December 31, 2013 | ||||||
Assets: | |||||||
Deferred financing costs | $ | 19,512 | $ | 17,363 | |||
Less accumulated amortization | (7,193 | ) | (5,204 | ) | |||
12,319 | 12,159 | ||||||
Deferred leasing costs (including lease incentives and above market lease and in-place lease acquisition-related intangible assets) | 308,091 | 297,068 | |||||
Less accumulated amortization | (101,685 | ) | (87,016 | ) | |||
206,406 | 210,052 | ||||||
Deferred financing and leasing costs, net | $ | 218,725 | $ | 222,211 | |||
Liabilities (in accounts payable, accrued expenses and other liabilities): | |||||||
Acquisition-related below market lease liabilities | $ | 55,639 | $ | 55,323 | |||
Less accumulated amortization | (11,994 | ) | (8,478 | ) | |||
$ | 43,645 | $ | 46,845 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Amortization of deferred financing costs | $ | 819 | $ | 963 | $ | 2,270 | $ | 2,860 | |||||||
Amortization of deferred leasing costs and acquisition-related intangible assets (in depreciation and amortization) | $ | 9,465 | $ | 10,639 | $ | 29,443 | $ | 26,603 | |||||||
Amortization of lease incentives (in rental and other revenues) | $ | 327 | $ | 347 | $ | 1,077 | $ | 1,061 | |||||||
Amortization of acquisition-related intangible assets (in rental and other revenues) | $ | 1,080 | $ | 1,548 | $ | 3,310 | $ | 2,499 | |||||||
Amortization of acquisition-related intangible assets (in rental property and other expenses) | $ | 140 | $ | 140 | $ | 416 | $ | 416 | |||||||
Amortization of acquisition-related below market lease liabilities (in rental and other revenues) | $ | (1,532 | ) | $ | (1,584 | ) | $ | (4,554 | ) | $ | (3,737 | ) |
Amortization of Deferred Financing Costs | Amortization of Deferred Leasing Costs and Acquisition-Related Intangible Assets (in Depreciation and Amortization) | Amortization of Lease Incentives (in Rental and Other Revenues) | Amortization of Acquisition-Related Intangible Assets (in Rental and Other Revenues) | Amortization of Acquisition-Related Intangible Assets (in Rental Property and Other Expenses) | Amortization of Acquisition-Related Below Market Lease Liabilities (in Rental and Other Revenues) | |||||||||||||||||||
October 1 through December 31, 2014 | $ | 776 | $ | 10,411 | $ | 339 | $ | 1,034 | $ | 136 | $ | (1,560 | ) | |||||||||||
2015 | 3,074 | 36,795 | 1,148 | 3,612 | 553 | (5,978 | ) | |||||||||||||||||
2016 | 2,811 | 30,965 | 986 | 2,819 | 553 | (5,696 | ) | |||||||||||||||||
2017 | 2,518 | 26,845 | 908 | 2,276 | 553 | (5,424 | ) | |||||||||||||||||
2018 | 1,394 | 22,423 | 805 | 1,434 | 553 | (5,285 | ) | |||||||||||||||||
Thereafter | 1,746 | 53,619 | 2,782 | 3,771 | 1,086 | (19,702 | ) | |||||||||||||||||
$ | 12,319 | $ | 181,058 | $ | 6,968 | $ | 14,946 | $ | 3,434 | $ | (43,645 | ) | ||||||||||||
Weighted average remaining amortization periods as of September 30, 2014 (in years) | 4.6 | 6.8 | 8.2 | 6.5 | 6.2 | 8.4 |
Acquisition-Related Intangible Assets (amortized in Rental and Other Revenues) | Acquisition-Related Intangible Assets (amortized in Depreciation and Amortization) | Acquisition-Related Below Market Lease Liabilities (amortized in Rental and Other Revenues) | ||||||||||
Amount recorded from acquisition activity | $ | 27 | $ | 6,293 | $ | (1,353 | ) | |||||
Weighted average remaining amortization periods as of September 30, 2014 (in years) | 3.5 | 5.5 | 4.9 |
|
September 30, 2014 | December 31, 2013 | ||||||
Secured indebtedness | $ | 314,506 | $ | 488,664 | |||
Unsecured indebtedness | 1,699,318 | 1,467,635 | |||||
Total mortgages and notes payable | $ | 2,013,824 | $ | 1,956,299 |
|
September 30, 2014 | December 31, 2013 | ||||||
Derivatives: | |||||||
Derivatives designated as cash flow hedges in prepaid expenses and other assets: | |||||||
Interest rate swaps | $ | — | $ | 301 | |||
Derivatives designated as cash flow hedges in accounts payable, accrued expenses and other liabilities: | |||||||
Interest rate swaps | $ | 959 | $ | 510 |
7. | Derivative Financial Instruments - Continued |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Derivatives Designated as Cash Flow Hedges: | |||||||||||||||
Amount of unrealized gains/(losses) recognized in AOCL on derivatives (effective portion): | |||||||||||||||
Interest rate swaps | $ | 913 | $ | (1,798 | ) | $ | (3,337 | ) | $ | 4,801 | |||||
Amount of losses reclassified out of AOCL into contractual interest expense (effective portion): | |||||||||||||||
Interest rate swaps | $ | 952 | $ | 840 | $ | 2,824 | $ | 2,428 |
|
Nine Months Ended September 30, | |||||||
2014 | 2013 | ||||||
Beginning noncontrolling interests in the Operating Partnership | $ | 106,480 | $ | 124,869 | |||
Adjustment of noncontrolling interests in the Operating Partnership to fair value | 8,955 | 8,570 | |||||
Conversions of Common Units to Common Stock | (162 | ) | (28,788 | ) | |||
Redemptions of Common Units | (93 | ) | — | ||||
Net income attributable to noncontrolling interests in the Operating Partnership | 2,813 | 3,713 | |||||
Distributions to noncontrolling interests in the Operating Partnership | (3,745 | ) | (4,416 | ) | |||
Total noncontrolling interests in the Operating Partnership | $ | 114,248 | $ | 103,948 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Net income available for common stockholders | $ | 51,708 | $ | 53,349 | $ | 86,541 | $ | 93,220 | |||||||
Increase in additional paid in capital from conversions of Common Units to Common Stock | — | 25,937 | 162 | 28,788 | |||||||||||
Change from net income available for common stockholders and transfers from noncontrolling interests | $ | 51,708 | $ | 79,286 | $ | 86,703 | $ | 122,008 |
|
9. | Disclosure About Fair Value of Financial Instruments - Continued |
Level 1 | Level 2 | Level 3 | ||||||||||||||
Total | Quoted Prices in Active Markets for Identical Assets or Liabilities | Significant Observable Inputs | Significant Unobservable Inputs | |||||||||||||
Fair Value at September 30, 2014: | ||||||||||||||||
Assets: | ||||||||||||||||
Mortgages and notes receivable, at fair value (1) | $ | 10,531 | $ | — | $ | 201 | $ | 10,330 | ||||||||
Marketable securities of non-qualified deferred compensation plan (in prepaid expenses and other assets) | 3,553 | 3,553 | — | — | ||||||||||||
Tax increment financing bond (in prepaid expenses and other assets) | 13,696 | — | — | 13,696 | ||||||||||||
Total Assets | $ | 27,780 | $ | 3,553 | $ | 201 | $ | 24,026 | ||||||||
Noncontrolling Interests in the Operating Partnership | $ | 114,248 | $ | 114,248 | $ | — | $ | — | ||||||||
Liabilities: | ||||||||||||||||
Mortgages and notes payable, at fair value (1) | $ | 2,087,145 | $ | — | $ | 2,087,145 | $ | — | ||||||||
Interest rate swaps (in accounts payable, accrued expenses and other liabilities) | 959 | — | 959 | — | ||||||||||||
Non-qualified deferred compensation obligation (in accounts payable, accrued expenses and other liabilities) | 3,553 | 3,553 | — | — | ||||||||||||
Financing obligations, at fair value (1) | 22,654 | — | — | 22,654 | ||||||||||||
Total Liabilities | $ | 2,114,311 | $ | 3,553 | $ | 2,088,104 | $ | 22,654 |
Fair Value at December 31, 2013: | ||||||||||||||||
Assets: | ||||||||||||||||
Mortgages and notes receivable, at fair value (1) | $ | 26,485 | $ | — | $ | 17,029 | $ | 9,456 | ||||||||
Interest rate swaps (in prepaid expenses and other assets) | 301 | — | 301 | — | ||||||||||||
Marketable securities of non-qualified deferred compensation plan (in prepaid expenses and other assets) | 3,996 | 3,996 | — | — | ||||||||||||
Tax increment financing bond (in prepaid expenses and other assets) | 13,403 | — | — | 13,403 | ||||||||||||
Total Assets | $ | 44,185 | $ | 3,996 | $ | 17,330 | $ | 22,859 | ||||||||
Noncontrolling Interests in the Operating Partnership | $ | 106,480 | $ | 106,480 | $ | — | $ | — | ||||||||
Liabilities: | ||||||||||||||||
Mortgages and notes payable, at fair value (1) | $ | 2,037,385 | $ | — | $ | 2,037,385 | $ | — | ||||||||
Interest rate swaps (in accounts payable, accrued expenses and other liabilities) | 510 | — | 510 | — | ||||||||||||
Non-qualified deferred compensation obligation (in accounts payable, accrued expenses and other liabilities) | 3,996 | 3,996 | — | — | ||||||||||||
Financing obligations, at fair value (1) | 22,478 | — | — | 22,478 | ||||||||||||
Total Liabilities | $ | 2,064,369 | $ | 3,996 | $ | 2,037,895 | $ | 22,478 |
9. | Disclosure About Fair Value of Financial Instruments - Continued |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Asset: | |||||||||||||||
Tax Increment Financing Bond: | |||||||||||||||
Beginning balance | $ | 13,673 | $ | 14,233 | $ | 13,403 | $ | 14,496 | |||||||
Principal repayment | — | — | — | (562 | ) | ||||||||||
Unrealized gains (in AOCL) | 23 | 97 | 293 | 396 | |||||||||||
Ending balance | $ | 13,696 | $ | 14,330 | $ | 13,696 | $ | 14,330 | |||||||
Liability: | |||||||||||||||
Contingent Consideration to Acquire Real Estate Assets: | |||||||||||||||
Beginning balance | $ | — | $ | 384 | $ | — | $ | 563 | |||||||
Unrecognized gains (in general and administrative expenses) | — | (193 | ) | — | (372 | ) | |||||||||
Ending balance | $ | — | $ | 191 | $ | — | $ | 191 |
Valuation Technique | Unobservable Input | Rate | ||||
Asset: | ||||||
Tax increment financing bond | Income approach | Discount rate | 9.7% |
|
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Tax increment financing bond: | |||||||||||||||
Beginning balance | $ | (759 | ) | $ | (1,599 | ) | $ | (1,029 | ) | $ | (1,898 | ) | |||
Unrealized gains on tax increment financing bond | 23 | 97 | 293 | 396 | |||||||||||
Ending balance | (736 | ) | (1,502 | ) | (736 | ) | (1,502 | ) | |||||||
Cash flow hedges: | |||||||||||||||
Beginning balance | (3,960 | ) | (2,543 | ) | (1,582 | ) | (10,730 | ) | |||||||
Unrealized gains/(losses) on cash flow hedges | 913 | (1,798 | ) | (3,337 | ) | 4,801 | |||||||||
Amortization of cash flow hedges (1) | 952 | 840 | 2,824 | 2,428 | |||||||||||
Ending balance | (2,095 | ) | (3,501 | ) | (2,095 | ) | (3,501 | ) | |||||||
Total accumulated other comprehensive loss | $ | (2,831 | ) | $ | (5,003 | ) | $ | (2,831 | ) | $ | (5,003 | ) |
|
September 30, 2014 | December 31, 2013 | ||||||
Assets: | |||||||
Land held for development | $ | 989 | $ | — | |||
Net real estate assets | 989 | — | |||||
Prepaid expenses and other assets | 43 | — | |||||
Real estate and other assets, net, held for sale | $ | 1,032 | $ | — |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Rental and other revenues | $ | — | $ | 5,277 | $ | — | $ | 18,537 | |||||||
Operating expenses: | |||||||||||||||
Rental property and other expenses | — | 2,312 | — | 7,178 | |||||||||||
Depreciation and amortization | — | 1,451 | — | 5,506 | |||||||||||
Total operating expenses | — | 3,763 | — | 12,684 | |||||||||||
Income from discontinued operations | — | 1,514 | — | 5,853 | |||||||||||
Impairments of real estate assets | — | — | — | (2,194 | ) | ||||||||||
Net gains on disposition of discontinued operations | — | 37,946 | 384 | 52,353 | |||||||||||
Total discontinued operations | $ | — | $ | 39,460 | $ | 384 | $ | 56,012 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Earnings per Common Share - basic: | |||||||||||||||
Numerator: | |||||||||||||||
Income from continuing operations | $ | 54,299 | $ | 16,608 | $ | 92,003 | $ | 43,395 | |||||||
Net (income) attributable to noncontrolling interests in the Operating Partnership from continuing operations | (1,673 | ) | (488 | ) | (2,801 | ) | (1,600 | ) | |||||||
Net (income) attributable to noncontrolling interests in consolidated affiliates from continuing operations | (291 | ) | (203 | ) | (1,152 | ) | (593 | ) | |||||||
Dividends on Preferred Stock | (627 | ) | (627 | ) | (1,881 | ) | (1,881 | ) | |||||||
Income from continuing operations available for common stockholders | 51,708 | 15,290 | 86,169 | 39,321 | |||||||||||
Income from discontinued operations | — | 39,460 | 384 | 56,012 | |||||||||||
Net (income) attributable to noncontrolling interests in the Operating Partnership from discontinued operations | — | (1,401 | ) | (12 | ) | (2,113 | ) | ||||||||
Income from discontinued operations available for common stockholders | — | 38,059 | 372 | 53,899 | |||||||||||
Net income available for common stockholders | $ | 51,708 | $ | 53,349 | $ | 86,541 | $ | 93,220 | |||||||
Denominator: | |||||||||||||||
Denominator for basic earnings per Common Share – weighted average shares | 90,668 | 87,467 | 90,299 | 83,793 | |||||||||||
Earnings per Common Share - basic: | |||||||||||||||
Income from continuing operations available for common stockholders | $ | 0.57 | $ | 0.17 | $ | 0.96 | $ | 0.47 | |||||||
Income from discontinued operations available for common stockholders | — | 0.44 | — | 0.64 | |||||||||||
Net income available for common stockholders | $ | 0.57 | $ | 0.61 | $ | 0.96 | $ | 1.11 | |||||||
Earnings per Common Share - diluted: | |||||||||||||||
Numerator: | |||||||||||||||
Income from continuing operations | $ | 54,299 | $ | 16,608 | $ | 92,003 | $ | 43,395 | |||||||
Net (income) attributable to noncontrolling interests in consolidated affiliates from continuing operations | (291 | ) | (203 | ) | (1,152 | ) | (593 | ) | |||||||
Dividends on Preferred Stock | (627 | ) | (627 | ) | (1,881 | ) | (1,881 | ) | |||||||
Income from continuing operations available for common stockholders before net (income) attributable to noncontrolling interests in the Operating Partnership | 53,381 | 15,778 | 88,970 | 40,921 | |||||||||||
Income from discontinued operations available for common stockholders | — | 39,460 | 384 | 56,012 | |||||||||||
Net income available for common stockholders before net (income) attributable to noncontrolling interests in the Operating Partnership | $ | 53,381 | $ | 55,238 | $ | 89,354 | $ | 96,933 | |||||||
Denominator: | |||||||||||||||
Denominator for basic earnings per Common Share – weighted average shares | 90,668 | 87,467 | 90,299 | 83,793 | |||||||||||
Add: | |||||||||||||||
Stock options using the treasury method | 118 | 101 | 121 | 114 | |||||||||||
Noncontrolling interests Common Units | 2,937 | 3,201 | 2,938 | 3,536 | |||||||||||
Denominator for diluted earnings per Common Share – adjusted weighted average shares and assumed conversions (1) (2) | 93,723 | 90,769 | 93,358 | 87,443 | |||||||||||
Earnings per Common Share - diluted: | |||||||||||||||
Income from continuing operations available for common stockholders | $ | 0.57 | $ | 0.17 | $ | 0.96 | $ | 0.47 | |||||||
Income from discontinued operations available for common stockholders | — | 0.44 | — | 0.64 | |||||||||||
Net income available for common stockholders | $ | 0.57 | $ | 0.61 | $ | 0.96 | $ | 1.11 |
13. | Earnings Per Share and Per Unit - Continued |
(1) | There were 0.3 million options outstanding during both the three and nine months ended September 30, 2013 that were not included in the computation of diluted earnings per share because the impact of including such options would be anti-dilutive. There were no such options outstanding during both the three and nine months ended September 30, 2014. |
(2) | Includes all unvested restricted stock where dividends on such restricted stock are non-forfeitable. |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Earnings per Common Unit - basic: | |||||||||||||||
Numerator: | |||||||||||||||
Income from continuing operations | $ | 54,299 | $ | 16,607 | $ | 92,003 | $ | 43,344 | |||||||
Net (income) attributable to noncontrolling interests in consolidated affiliates from continuing operations | (291 | ) | (203 | ) | (1,152 | ) | (593 | ) | |||||||
Distributions on Preferred Units | (627 | ) | (627 | ) | (1,881 | ) | (1,881 | ) | |||||||
Income from continuing operations available for common unitholders | 53,381 | 15,777 | 88,970 | 40,870 | |||||||||||
Income from discontinued operations available for common unitholders | — | 39,460 | 384 | 56,012 | |||||||||||
Net income available for common unitholders | $ | 53,381 | $ | 55,237 | $ | 89,354 | $ | 96,882 | |||||||
Denominator: | |||||||||||||||
Denominator for basic earnings per Common Unit – weighted average units | 93,196 | 90,259 | 92,828 | 86,920 | |||||||||||
Earnings per Common Unit - basic: | |||||||||||||||
Income from continuing operations available for common unitholders | $ | 0.57 | $ | 0.17 | $ | 0.96 | $ | 0.47 | |||||||
Income from discontinued operations available for common unitholders | — | 0.44 | — | 0.64 | |||||||||||
Net income available for common unitholders | $ | 0.57 | $ | 0.61 | $ | 0.96 | $ | 1.11 | |||||||
Earnings per Common Unit - diluted: | |||||||||||||||
Numerator: | |||||||||||||||
Income from continuing operations | $ | 54,299 | $ | 16,607 | $ | 92,003 | $ | 43,344 | |||||||
Net (income) attributable to noncontrolling interests in consolidated affiliates from continuing operations | (291 | ) | (203 | ) | (1,152 | ) | (593 | ) | |||||||
Distributions on Preferred Units | (627 | ) | (627 | ) | (1,881 | ) | (1,881 | ) | |||||||
Income from continuing operations available for common unitholders | 53,381 | 15,777 | 88,970 | 40,870 | |||||||||||
Income from discontinued operations available for common unitholders | — | 39,460 | 384 | 56,012 | |||||||||||
Net income available for common unitholders | $ | 53,381 | $ | 55,237 | $ | 89,354 | $ | 96,882 | |||||||
Denominator: | |||||||||||||||
Denominator for basic earnings per Common Unit – weighted average units | 93,196 | 90,259 | 92,828 | 86,920 | |||||||||||
Add: | |||||||||||||||
Stock options using the treasury method | 118 | 101 | 121 | 114 | |||||||||||
Denominator for diluted earnings per Common Unit – adjusted weighted average units and assumed conversions (1) (2) | 93,314 | 90,360 | 92,949 | 87,034 | |||||||||||
Earnings per Common Unit - diluted: | |||||||||||||||
Income from continuing operations available for common unitholders | $ | 0.57 | $ | 0.17 | $ | 0.96 | $ | 0.47 | |||||||
Income from discontinued operations available for common unitholders | — | 0.44 | — | 0.64 | |||||||||||
Net income available for common unitholders | $ | 0.57 | $ | 0.61 | $ | 0.96 | $ | 1.11 |
(1) | There were 0.3 million options outstanding during both the three and nine months ended September 30, 2013 that were not included in the computation of diluted earnings per unit because the impact of including such options would be anti-dilutive. There were no such options outstanding during both the three and nine months ended September 30, 2014. |
(2) | Includes all unvested restricted stock where dividends on such restricted stock are non-forfeitable. |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Rental and Other Revenues: | |||||||||||||||
Office: | |||||||||||||||
Atlanta, GA | $ | 24,682 | $ | 22,523 | $ | 71,286 | $ | 57,630 | |||||||
Greenville, SC | 532 | 827 | 2,140 | 2,500 | |||||||||||
Kansas City, MO | 4,218 | 4,064 | 12,401 | 12,067 | |||||||||||
Memphis, TN | 10,186 | 9,644 | 30,076 | 28,680 | |||||||||||
Nashville, TN | 20,139 | 15,147 | 59,926 | 43,411 | |||||||||||
Orlando, FL | 8,991 | 8,441 | 27,059 | 12,894 | |||||||||||
Piedmont Triad, NC | 6,439 | 6,596 | 19,469 | 19,487 | |||||||||||
Pittsburgh, PA | 14,259 | 14,191 | 42,030 | 41,835 | |||||||||||
Raleigh, NC | 21,357 | 21,737 | 65,386 | 64,124 | |||||||||||
Richmond, VA | 11,236 | 12,006 | 34,999 | 35,639 | |||||||||||
Tampa, FL | 17,637 | 16,879 | 51,393 | 51,702 | |||||||||||
Total Office Segment | 139,676 | 132,055 | 416,165 | 369,969 | |||||||||||
Industrial: | |||||||||||||||
Atlanta, GA | 218 | 210 | 626 | 624 | |||||||||||
Piedmont Triad, NC | 2,982 | 2,998 | 8,676 | 9,238 | |||||||||||
Total Industrial Segment | 3,200 | 3,208 | 9,302 | 9,862 | |||||||||||
Retail: | |||||||||||||||
Kansas City, MO | 9,753 | 9,564 | 28,337 | 27,991 | |||||||||||
Total Retail Segment | 9,753 | 9,564 | 28,337 | 27,991 | |||||||||||
Total Rental and Other Revenues | $ | 152,629 | $ | 144,827 | $ | 453,804 | $ | 407,822 |
14. | Segment Information - Continued |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Net Operating Income: | |||||||||||||||
Office: | |||||||||||||||
Atlanta, GA | $ | 14,808 | $ | 13,868 | $ | 42,826 | $ | 35,936 | |||||||
Greenville, SC | 289 | 448 | 1,154 | 1,400 | |||||||||||
Kansas City, MO | 2,671 | 2,597 | 7,974 | 7,796 | |||||||||||
Memphis, TN | 6,024 | 5,408 | 17,420 | 16,337 | |||||||||||
Nashville, TN | 13,590 | 10,311 | 40,742 | 30,028 | |||||||||||
Orlando, FL | 5,087 | 4,950 | 15,809 | 7,099 | |||||||||||
Piedmont Triad, NC | 4,105 | 4,257 | 12,352 | 12,611 | |||||||||||
Pittsburgh, PA | 8,122 | 8,001 | 23,303 | 23,322 | |||||||||||
Raleigh, NC | 14,611 | 14,920 | 45,969 | 45,226 | |||||||||||
Richmond, VA | 7,165 | 7,910 | 23,106 | 24,267 | |||||||||||
Tampa, FL | 10,304 | 9,930 | 30,370 | 31,618 | |||||||||||
Total Office Segment | 86,776 | 82,600 | 261,025 | 235,640 | |||||||||||
Industrial: | |||||||||||||||
Atlanta, GA | 124 | 122 | 368 | 361 | |||||||||||
Piedmont Triad, NC | 2,218 | 2,187 | 6,246 | 6,797 | |||||||||||
Total Industrial Segment | 2,342 | 2,309 | 6,614 | 7,158 | |||||||||||
Retail: | |||||||||||||||
Kansas City, MO | 6,157 | 5,837 | 17,186 | 17,066 | |||||||||||
Total Retail Segment | 6,157 | 5,837 | 17,186 | 17,066 | |||||||||||
Corporate and other | (29 | ) | (21 | ) | (69 | ) | (55 | ) | |||||||
Total Net Operating Income | 95,246 | 90,725 | 284,756 | 259,809 | |||||||||||
Reconciliation to income from continuing operations before disposition of investment properties and activity in unconsolidated affiliates: | |||||||||||||||
Depreciation and amortization | (48,287 | ) | (47,338 | ) | (146,895 | ) | (128,050 | ) | |||||||
Impairments of real estate assets | — | — | (588 | ) | — | ||||||||||
General and administrative expenses | (7,526 | ) | (8,969 | ) | (26,973 | ) | (27,948 | ) | |||||||
Interest expense | (22,348 | ) | (23,672 | ) | (64,923 | ) | (70,826 | ) | |||||||
Other income | 728 | 1,550 | 3,555 | 4,786 | |||||||||||
Income from continuing operations before disposition of investment properties and activity in unconsolidated affiliates | $ | 17,813 | $ | 12,296 | $ | 48,932 | $ | 37,771 |
|
|
|
Total Purchase Price Allocation | |||
Real estate assets | $ | 445,396 | |
Acquisition-related intangible assets (in deferred financing and leasing costs) | 50,595 | ||
Mortgages and notes payable | (127,891 | ) | |
Acquisition-related below market lease liabilities (in accounts payable, accrued expenses and other liabilities) | (17,818 | ) | |
Total allocation | $ | 350,282 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||
2013 | 2013 | ||||||
Pro forma revenues | $ | 149,754 | $ | 443,178 | |||
Pro forma net income | $ | 49,818 | $ | 90,064 | |||
Pro forma earnings per share - basic | $ | 0.54 | $ | 1.00 | |||
Pro forma earnings per share - diluted | $ | 0.54 | $ | 1.00 |
|
September 30, 2014 | December 31, 2013 | ||||||
Seller financing (first mortgages) | $ | — | $ | 16,454 | |||
Less allowance | — | — | |||||
— | 16,454 | ||||||
Mortgage receivable (including accrued interest) | 10,300 | 9,435 | |||||
Less allowance | — | — | |||||
10,300 | 9,435 | ||||||
Promissory notes | 456 | 822 | |||||
Less allowance | (255 | ) | (302 | ) | |||
201 | 520 | ||||||
Mortgages and notes receivable, net | $ | 10,501 | $ | 26,409 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Beginning notes receivable allowance | $ | 275 | $ | 376 | $ | 302 | $ | 182 | |||||||
Recoveries/write-offs/other | (20 | ) | (36 | ) | (47 | ) | 158 | ||||||||
Total notes receivable allowance | $ | 255 | $ | 340 | $ | 255 | $ | 340 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Income Statements: | |||||||||||||||
Rental and other revenues | $ | 12,425 | $ | 16,911 | $ | 37,703 | $ | 64,362 | |||||||
Expenses: | |||||||||||||||
Rental property and other expenses | 6,441 | 8,733 | 18,880 | 31,681 | |||||||||||
Depreciation and amortization | 3,281 | 5,010 | 10,098 | 17,383 | |||||||||||
Impairments of real estate assets | — | 15,287 | — | 20,077 | |||||||||||
Interest expense | 2,201 | 3,141 | 6,713 | 12,569 | |||||||||||
Total expenses | 11,923 | 32,171 | 35,691 | 81,710 | |||||||||||
Income/(loss) before disposition of property | 502 | (15,260 | ) | 2,012 | (17,348 | ) | |||||||||
Gains on disposition of property | — | 8,256 | 1,949 | 8,323 | |||||||||||
Net income/(loss) | $ | 502 | $ | (7,004 | ) | $ | 3,961 | $ | (9,025 | ) |
|
September 30, 2014 | December 31, 2013 | ||||||
Assets: | |||||||
Deferred financing costs | $ | 19,512 | $ | 17,363 | |||
Less accumulated amortization | (7,193 | ) | (5,204 | ) | |||
12,319 | 12,159 | ||||||
Deferred leasing costs (including lease incentives and above market lease and in-place lease acquisition-related intangible assets) | 308,091 | 297,068 | |||||
Less accumulated amortization | (101,685 | ) | (87,016 | ) | |||
206,406 | 210,052 | ||||||
Deferred financing and leasing costs, net | $ | 218,725 | $ | 222,211 | |||
Liabilities (in accounts payable, accrued expenses and other liabilities): | |||||||
Acquisition-related below market lease liabilities | $ | 55,639 | $ | 55,323 | |||
Less accumulated amortization | (11,994 | ) | (8,478 | ) | |||
$ | 43,645 | $ | 46,845 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Amortization of deferred financing costs | $ | 819 | $ | 963 | $ | 2,270 | $ | 2,860 | |||||||
Amortization of deferred leasing costs and acquisition-related intangible assets (in depreciation and amortization) | $ | 9,465 | $ | 10,639 | $ | 29,443 | $ | 26,603 | |||||||
Amortization of lease incentives (in rental and other revenues) | $ | 327 | $ | 347 | $ | 1,077 | $ | 1,061 | |||||||
Amortization of acquisition-related intangible assets (in rental and other revenues) | $ | 1,080 | $ | 1,548 | $ | 3,310 | $ | 2,499 | |||||||
Amortization of acquisition-related intangible assets (in rental property and other expenses) | $ | 140 | $ | 140 | $ | 416 | $ | 416 | |||||||
Amortization of acquisition-related below market lease liabilities (in rental and other revenues) | $ | (1,532 | ) | $ | (1,584 | ) | $ | (4,554 | ) | $ | (3,737 | ) |
Amortization of Deferred Financing Costs | Amortization of Deferred Leasing Costs and Acquisition-Related Intangible Assets (in Depreciation and Amortization) | Amortization of Lease Incentives (in Rental and Other Revenues) | Amortization of Acquisition-Related Intangible Assets (in Rental and Other Revenues) | Amortization of Acquisition-Related Intangible Assets (in Rental Property and Other Expenses) | Amortization of Acquisition-Related Below Market Lease Liabilities (in Rental and Other Revenues) | |||||||||||||||||||
October 1 through December 31, 2014 | $ | 776 | $ | 10,411 | $ | 339 | $ | 1,034 | $ | 136 | $ | (1,560 | ) | |||||||||||
2015 | 3,074 | 36,795 | 1,148 | 3,612 | 553 | (5,978 | ) | |||||||||||||||||
2016 | 2,811 | 30,965 | 986 | 2,819 | 553 | (5,696 | ) | |||||||||||||||||
2017 | 2,518 | 26,845 | 908 | 2,276 | 553 | (5,424 | ) | |||||||||||||||||
2018 | 1,394 | 22,423 | 805 | 1,434 | 553 | (5,285 | ) | |||||||||||||||||
Thereafter | 1,746 | 53,619 | 2,782 | 3,771 | 1,086 | (19,702 | ) | |||||||||||||||||
$ | 12,319 | $ | 181,058 | $ | 6,968 | $ | 14,946 | $ | 3,434 | $ | (43,645 | ) | ||||||||||||
Weighted average remaining amortization periods as of September 30, 2014 (in years) | 4.6 | 6.8 | 8.2 | 6.5 | 6.2 | 8.4 |
Acquisition-Related Intangible Assets (amortized in Rental and Other Revenues) | Acquisition-Related Intangible Assets (amortized in Depreciation and Amortization) | Acquisition-Related Below Market Lease Liabilities (amortized in Rental and Other Revenues) | ||||||||||
Amount recorded from acquisition activity | $ | 27 | $ | 6,293 | $ | (1,353 | ) | |||||
Weighted average remaining amortization periods as of September 30, 2014 (in years) | 3.5 | 5.5 | 4.9 |
|
September 30, 2014 | December 31, 2013 | ||||||
Secured indebtedness | $ | 314,506 | $ | 488,664 | |||
Unsecured indebtedness | 1,699,318 | 1,467,635 | |||||
Total mortgages and notes payable | $ | 2,013,824 | $ | 1,956,299 |
|
September 30, 2014 | December 31, 2013 | ||||||
Derivatives: | |||||||
Derivatives designated as cash flow hedges in prepaid expenses and other assets: | |||||||
Interest rate swaps | $ | — | $ | 301 | |||
Derivatives designated as cash flow hedges in accounts payable, accrued expenses and other liabilities: | |||||||
Interest rate swaps | $ | 959 | $ | 510 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Derivatives Designated as Cash Flow Hedges: | |||||||||||||||
Amount of unrealized gains/(losses) recognized in AOCL on derivatives (effective portion): | |||||||||||||||
Interest rate swaps | $ | 913 | $ | (1,798 | ) | $ | (3,337 | ) | $ | 4,801 | |||||
Amount of losses reclassified out of AOCL into contractual interest expense (effective portion): | |||||||||||||||
Interest rate swaps | $ | 952 | $ | 840 | $ | 2,824 | $ | 2,428 |
|
Nine Months Ended September 30, | |||||||
2014 | 2013 | ||||||
Beginning noncontrolling interests in the Operating Partnership | $ | 106,480 | $ | 124,869 | |||
Adjustment of noncontrolling interests in the Operating Partnership to fair value | 8,955 | 8,570 | |||||
Conversions of Common Units to Common Stock | (162 | ) | (28,788 | ) | |||
Redemptions of Common Units | (93 | ) | — | ||||
Net income attributable to noncontrolling interests in the Operating Partnership | 2,813 | 3,713 | |||||
Distributions to noncontrolling interests in the Operating Partnership | (3,745 | ) | (4,416 | ) | |||
Total noncontrolling interests in the Operating Partnership | $ | 114,248 | $ | 103,948 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Net income available for common stockholders | $ | 51,708 | $ | 53,349 | $ | 86,541 | $ | 93,220 | |||||||
Increase in additional paid in capital from conversions of Common Units to Common Stock | — | 25,937 | 162 | 28,788 | |||||||||||
Change from net income available for common stockholders and transfers from noncontrolling interests | $ | 51,708 | $ | 79,286 | $ | 86,703 | $ | 122,008 |
|
Level 1 | Level 2 | Level 3 | ||||||||||||||
Total | Quoted Prices in Active Markets for Identical Assets or Liabilities | Significant Observable Inputs | Significant Unobservable Inputs | |||||||||||||
Fair Value at September 30, 2014: | ||||||||||||||||
Assets: | ||||||||||||||||
Mortgages and notes receivable, at fair value (1) | $ | 10,531 | $ | — | $ | 201 | $ | 10,330 | ||||||||
Marketable securities of non-qualified deferred compensation plan (in prepaid expenses and other assets) | 3,553 | 3,553 | — | — | ||||||||||||
Tax increment financing bond (in prepaid expenses and other assets) | 13,696 | — | — | 13,696 | ||||||||||||
Total Assets | $ | 27,780 | $ | 3,553 | $ | 201 | $ | 24,026 | ||||||||
Noncontrolling Interests in the Operating Partnership | $ | 114,248 | $ | 114,248 | $ | — | $ | — | ||||||||
Liabilities: | ||||||||||||||||
Mortgages and notes payable, at fair value (1) | $ | 2,087,145 | $ | — | $ | 2,087,145 | $ | — | ||||||||
Interest rate swaps (in accounts payable, accrued expenses and other liabilities) | 959 | — | 959 | — | ||||||||||||
Non-qualified deferred compensation obligation (in accounts payable, accrued expenses and other liabilities) | 3,553 | 3,553 | — | — | ||||||||||||
Financing obligations, at fair value (1) | 22,654 | — | — | 22,654 | ||||||||||||
Total Liabilities | $ | 2,114,311 | $ | 3,553 | $ | 2,088,104 | $ | 22,654 |
Fair Value at December 31, 2013: | ||||||||||||||||
Assets: | ||||||||||||||||
Mortgages and notes receivable, at fair value (1) | $ | 26,485 | $ | — | $ | 17,029 | $ | 9,456 | ||||||||
Interest rate swaps (in prepaid expenses and other assets) | 301 | — | 301 | — | ||||||||||||
Marketable securities of non-qualified deferred compensation plan (in prepaid expenses and other assets) | 3,996 | 3,996 | — | — | ||||||||||||
Tax increment financing bond (in prepaid expenses and other assets) | 13,403 | — | — | 13,403 | ||||||||||||
Total Assets | $ | 44,185 | $ | 3,996 | $ | 17,330 | $ | 22,859 | ||||||||
Noncontrolling Interests in the Operating Partnership | $ | 106,480 | $ | 106,480 | $ | — | $ | — | ||||||||
Liabilities: | ||||||||||||||||
Mortgages and notes payable, at fair value (1) | $ | 2,037,385 | $ | — | $ | 2,037,385 | $ | — | ||||||||
Interest rate swaps (in accounts payable, accrued expenses and other liabilities) | 510 | — | 510 | — | ||||||||||||
Non-qualified deferred compensation obligation (in accounts payable, accrued expenses and other liabilities) | 3,996 | 3,996 | — | — | ||||||||||||
Financing obligations, at fair value (1) | 22,478 | — | — | 22,478 | ||||||||||||
Total Liabilities | $ | 2,064,369 | $ | 3,996 | $ | 2,037,895 | $ | 22,478 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Asset: | |||||||||||||||
Tax Increment Financing Bond: | |||||||||||||||
Beginning balance | $ | 13,673 | $ | 14,233 | $ | 13,403 | $ | 14,496 | |||||||
Principal repayment | — | — | — | (562 | ) | ||||||||||
Unrealized gains (in AOCL) | 23 | 97 | 293 | 396 | |||||||||||
Ending balance | $ | 13,696 | $ | 14,330 | $ | 13,696 | $ | 14,330 | |||||||
Liability: | |||||||||||||||
Contingent Consideration to Acquire Real Estate Assets: | |||||||||||||||
Beginning balance | $ | — | $ | 384 | $ | — | $ | 563 | |||||||
Unrecognized gains (in general and administrative expenses) | — | (193 | ) | — | (372 | ) | |||||||||
Ending balance | $ | — | $ | 191 | $ | — | $ | 191 |
Valuation Technique | Unobservable Input | Rate | ||||
Asset: | ||||||
Tax increment financing bond | Income approach | Discount rate | 9.7% |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Tax increment financing bond: | |||||||||||||||
Beginning balance | $ | (759 | ) | $ | (1,599 | ) | $ | (1,029 | ) | $ | (1,898 | ) | |||
Unrealized gains on tax increment financing bond | 23 | 97 | 293 | 396 | |||||||||||
Ending balance | (736 | ) | (1,502 | ) | (736 | ) | (1,502 | ) | |||||||
Cash flow hedges: | |||||||||||||||
Beginning balance | (3,960 | ) | (2,543 | ) | (1,582 | ) | (10,730 | ) | |||||||
Unrealized gains/(losses) on cash flow hedges | 913 | (1,798 | ) | (3,337 | ) | 4,801 | |||||||||
Amortization of cash flow hedges (1) | 952 | 840 | 2,824 | 2,428 | |||||||||||
Ending balance | (2,095 | ) | (3,501 | ) | (2,095 | ) | (3,501 | ) | |||||||
Total accumulated other comprehensive loss | $ | (2,831 | ) | $ | (5,003 | ) | $ | (2,831 | ) | $ | (5,003 | ) |
|
September 30, 2014 | December 31, 2013 | ||||||
Assets: | |||||||
Land held for development | $ | 989 | $ | — | |||
Net real estate assets | 989 | — | |||||
Prepaid expenses and other assets | 43 | — | |||||
Real estate and other assets, net, held for sale | $ | 1,032 | $ | — |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Rental and other revenues | $ | — | $ | 5,277 | $ | — | $ | 18,537 | |||||||
Operating expenses: | |||||||||||||||
Rental property and other expenses | — | 2,312 | — | 7,178 | |||||||||||
Depreciation and amortization | — | 1,451 | — | 5,506 | |||||||||||
Total operating expenses | — | 3,763 | — | 12,684 | |||||||||||
Income from discontinued operations | — | 1,514 | — | 5,853 | |||||||||||
Impairments of real estate assets | — | — | — | (2,194 | ) | ||||||||||
Net gains on disposition of discontinued operations | — | 37,946 | 384 | 52,353 | |||||||||||
Total discontinued operations | $ | — | $ | 39,460 | $ | 384 | $ | 56,012 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Earnings per Common Share - basic: | |||||||||||||||
Numerator: | |||||||||||||||
Income from continuing operations | $ | 54,299 | $ | 16,608 | $ | 92,003 | $ | 43,395 | |||||||
Net (income) attributable to noncontrolling interests in the Operating Partnership from continuing operations | (1,673 | ) | (488 | ) | (2,801 | ) | (1,600 | ) | |||||||
Net (income) attributable to noncontrolling interests in consolidated affiliates from continuing operations | (291 | ) | (203 | ) | (1,152 | ) | (593 | ) | |||||||
Dividends on Preferred Stock | (627 | ) | (627 | ) | (1,881 | ) | (1,881 | ) | |||||||
Income from continuing operations available for common stockholders | 51,708 | 15,290 | 86,169 | 39,321 | |||||||||||
Income from discontinued operations | — | 39,460 | 384 | 56,012 | |||||||||||
Net (income) attributable to noncontrolling interests in the Operating Partnership from discontinued operations | — | (1,401 | ) | (12 | ) | (2,113 | ) | ||||||||
Income from discontinued operations available for common stockholders | — | 38,059 | 372 | 53,899 | |||||||||||
Net income available for common stockholders | $ | 51,708 | $ | 53,349 | $ | 86,541 | $ | 93,220 | |||||||
Denominator: | |||||||||||||||
Denominator for basic earnings per Common Share – weighted average shares | 90,668 | 87,467 | 90,299 | 83,793 | |||||||||||
Earnings per Common Share - basic: | |||||||||||||||
Income from continuing operations available for common stockholders | $ | 0.57 | $ | 0.17 | $ | 0.96 | $ | 0.47 | |||||||
Income from discontinued operations available for common stockholders | — | 0.44 | — | 0.64 | |||||||||||
Net income available for common stockholders | $ | 0.57 | $ | 0.61 | $ | 0.96 | $ | 1.11 | |||||||
Earnings per Common Share - diluted: | |||||||||||||||
Numerator: | |||||||||||||||
Income from continuing operations | $ | 54,299 | $ | 16,608 | $ | 92,003 | $ | 43,395 | |||||||
Net (income) attributable to noncontrolling interests in consolidated affiliates from continuing operations | (291 | ) | (203 | ) | (1,152 | ) | (593 | ) | |||||||
Dividends on Preferred Stock | (627 | ) | (627 | ) | (1,881 | ) | (1,881 | ) | |||||||
Income from continuing operations available for common stockholders before net (income) attributable to noncontrolling interests in the Operating Partnership | 53,381 | 15,778 | 88,970 | 40,921 | |||||||||||
Income from discontinued operations available for common stockholders | — | 39,460 | 384 | 56,012 | |||||||||||
Net income available for common stockholders before net (income) attributable to noncontrolling interests in the Operating Partnership | $ | 53,381 | $ | 55,238 | $ | 89,354 | $ | 96,933 | |||||||
Denominator: | |||||||||||||||
Denominator for basic earnings per Common Share – weighted average shares | 90,668 | 87,467 | 90,299 | 83,793 | |||||||||||
Add: | |||||||||||||||
Stock options using the treasury method | 118 | 101 | 121 | 114 | |||||||||||
Noncontrolling interests Common Units | 2,937 | 3,201 | 2,938 | 3,536 | |||||||||||
Denominator for diluted earnings per Common Share – adjusted weighted average shares and assumed conversions (1) (2) | 93,723 | 90,769 | 93,358 | 87,443 | |||||||||||
Earnings per Common Share - diluted: | |||||||||||||||
Income from continuing operations available for common stockholders | $ | 0.57 | $ | 0.17 | $ | 0.96 | $ | 0.47 | |||||||
Income from discontinued operations available for common stockholders | — | 0.44 | — | 0.64 | |||||||||||
Net income available for common stockholders | $ | 0.57 | $ | 0.61 | $ | 0.96 | $ | 1.11 |
13. | Earnings Per Share and Per Unit - Continued |
(1) | There were 0.3 million options outstanding during both the three and nine months ended September 30, 2013 that were not included in the computation of diluted earnings per share because the impact of including such options would be anti-dilutive. There were no such options outstanding during both the three and nine months ended September 30, 2014. |
(2) | Includes all unvested restricted stock where dividends on such restricted stock are non-forfeitable. |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Earnings per Common Unit - basic: | |||||||||||||||
Numerator: | |||||||||||||||
Income from continuing operations | $ | 54,299 | $ | 16,607 | $ | 92,003 | $ | 43,344 | |||||||
Net (income) attributable to noncontrolling interests in consolidated affiliates from continuing operations | (291 | ) | (203 | ) | (1,152 | ) | (593 | ) | |||||||
Distributions on Preferred Units | (627 | ) | (627 | ) | (1,881 | ) | (1,881 | ) | |||||||
Income from continuing operations available for common unitholders | 53,381 | 15,777 | 88,970 | 40,870 | |||||||||||
Income from discontinued operations available for common unitholders | — | 39,460 | 384 | 56,012 | |||||||||||
Net income available for common unitholders | $ | 53,381 | $ | 55,237 | $ | 89,354 | $ | 96,882 | |||||||
Denominator: | |||||||||||||||
Denominator for basic earnings per Common Unit – weighted average units | 93,196 | 90,259 | 92,828 | 86,920 | |||||||||||
Earnings per Common Unit - basic: | |||||||||||||||
Income from continuing operations available for common unitholders | $ | 0.57 | $ | 0.17 | $ | 0.96 | $ | 0.47 | |||||||
Income from discontinued operations available for common unitholders | — | 0.44 | — | 0.64 | |||||||||||
Net income available for common unitholders | $ | 0.57 | $ | 0.61 | $ | 0.96 | $ | 1.11 | |||||||
Earnings per Common Unit - diluted: | |||||||||||||||
Numerator: | |||||||||||||||
Income from continuing operations | $ | 54,299 | $ | 16,607 | $ | 92,003 | $ | 43,344 | |||||||
Net (income) attributable to noncontrolling interests in consolidated affiliates from continuing operations | (291 | ) | (203 | ) | (1,152 | ) | (593 | ) | |||||||
Distributions on Preferred Units | (627 | ) | (627 | ) | (1,881 | ) | (1,881 | ) | |||||||
Income from continuing operations available for common unitholders | 53,381 | 15,777 | 88,970 | 40,870 | |||||||||||
Income from discontinued operations available for common unitholders | — | 39,460 | 384 | 56,012 | |||||||||||
Net income available for common unitholders | $ | 53,381 | $ | 55,237 | $ | 89,354 | $ | 96,882 | |||||||
Denominator: | |||||||||||||||
Denominator for basic earnings per Common Unit – weighted average units | 93,196 | 90,259 | 92,828 | 86,920 | |||||||||||
Add: | |||||||||||||||
Stock options using the treasury method | 118 | 101 | 121 | 114 | |||||||||||
Denominator for diluted earnings per Common Unit – adjusted weighted average units and assumed conversions (1) (2) | 93,314 | 90,360 | 92,949 | 87,034 | |||||||||||
Earnings per Common Unit - diluted: | |||||||||||||||
Income from continuing operations available for common unitholders | $ | 0.57 | $ | 0.17 | $ | 0.96 | $ | 0.47 | |||||||
Income from discontinued operations available for common unitholders | — | 0.44 | — | 0.64 | |||||||||||
Net income available for common unitholders | $ | 0.57 | $ | 0.61 | $ | 0.96 | $ | 1.11 |
(1) | There were 0.3 million options outstanding during both the three and nine months ended September 30, 2013 that were not included in the computation of diluted earnings per unit because the impact of including such options would be anti-dilutive. There were no such options outstanding during both the three and nine months ended September 30, 2014. |
(2) | Includes all unvested restricted stock where dividends on such restricted stock are non-forfeitable. |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Rental and Other Revenues: | |||||||||||||||
Office: | |||||||||||||||
Atlanta, GA | $ | 24,682 | $ | 22,523 | $ | 71,286 | $ | 57,630 | |||||||
Greenville, SC | 532 | 827 | 2,140 | 2,500 | |||||||||||
Kansas City, MO | 4,218 | 4,064 | 12,401 | 12,067 | |||||||||||
Memphis, TN | 10,186 | 9,644 | 30,076 | 28,680 | |||||||||||
Nashville, TN | 20,139 | 15,147 | 59,926 | 43,411 | |||||||||||
Orlando, FL | 8,991 | 8,441 | 27,059 | 12,894 | |||||||||||
Piedmont Triad, NC | 6,439 | 6,596 | 19,469 | 19,487 | |||||||||||
Pittsburgh, PA | 14,259 | 14,191 | 42,030 | 41,835 | |||||||||||
Raleigh, NC | 21,357 | 21,737 | 65,386 | 64,124 | |||||||||||
Richmond, VA | 11,236 | 12,006 | 34,999 | 35,639 | |||||||||||
Tampa, FL | 17,637 | 16,879 | 51,393 | 51,702 | |||||||||||
Total Office Segment | 139,676 | 132,055 | 416,165 | 369,969 | |||||||||||
Industrial: | |||||||||||||||
Atlanta, GA | 218 | 210 | 626 | 624 | |||||||||||
Piedmont Triad, NC | 2,982 | 2,998 | 8,676 | 9,238 | |||||||||||
Total Industrial Segment | 3,200 | 3,208 | 9,302 | 9,862 | |||||||||||
Retail: | |||||||||||||||
Kansas City, MO | 9,753 | 9,564 | 28,337 | 27,991 | |||||||||||
Total Retail Segment | 9,753 | 9,564 | 28,337 | 27,991 | |||||||||||
Total Rental and Other Revenues | $ | 152,629 | $ | 144,827 | $ | 453,804 | $ | 407,822 |
14. | Segment Information - Continued |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Net Operating Income: | |||||||||||||||
Office: | |||||||||||||||
Atlanta, GA | $ | 14,808 | $ | 13,868 | $ | 42,826 | $ | 35,936 | |||||||
Greenville, SC | 289 | 448 | 1,154 | 1,400 | |||||||||||
Kansas City, MO | 2,671 | 2,597 | 7,974 | 7,796 | |||||||||||
Memphis, TN | 6,024 | 5,408 | 17,420 | 16,337 | |||||||||||
Nashville, TN | 13,590 | 10,311 | 40,742 | 30,028 | |||||||||||
Orlando, FL | 5,087 | 4,950 | 15,809 | 7,099 | |||||||||||
Piedmont Triad, NC | 4,105 | 4,257 | 12,352 | 12,611 | |||||||||||
Pittsburgh, PA | 8,122 | 8,001 | 23,303 | 23,322 | |||||||||||
Raleigh, NC | 14,611 | 14,920 | 45,969 | 45,226 | |||||||||||
Richmond, VA | 7,165 | 7,910 | 23,106 | 24,267 | |||||||||||
Tampa, FL | 10,304 | 9,930 | 30,370 | 31,618 | |||||||||||
Total Office Segment | 86,776 | 82,600 | 261,025 | 235,640 | |||||||||||
Industrial: | |||||||||||||||
Atlanta, GA | 124 | 122 | 368 | 361 | |||||||||||
Piedmont Triad, NC | 2,218 | 2,187 | 6,246 | 6,797 | |||||||||||
Total Industrial Segment | 2,342 | 2,309 | 6,614 | 7,158 | |||||||||||
Retail: | |||||||||||||||
Kansas City, MO | 6,157 | 5,837 | 17,186 | 17,066 | |||||||||||
Total Retail Segment | 6,157 | 5,837 | 17,186 | 17,066 | |||||||||||
Corporate and other | (29 | ) | (21 | ) | (69 | ) | (55 | ) | |||||||
Total Net Operating Income | 95,246 | 90,725 | 284,756 | 259,809 | |||||||||||
Reconciliation to income from continuing operations before disposition of investment properties and activity in unconsolidated affiliates: | |||||||||||||||
Depreciation and amortization | (48,287 | ) | (47,338 | ) | (146,895 | ) | (128,050 | ) | |||||||
Impairments of real estate assets | — | — | (588 | ) | — | ||||||||||
General and administrative expenses | (7,526 | ) | (8,969 | ) | (26,973 | ) | (27,948 | ) | |||||||
Interest expense | (22,348 | ) | (23,672 | ) | (64,923 | ) | (70,826 | ) | |||||||
Other income | 728 | 1,550 | 3,555 | 4,786 | |||||||||||
Income from continuing operations before disposition of investment properties and activity in unconsolidated affiliates | $ | 17,813 | $ | 12,296 | $ | 48,932 | $ | 37,771 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|