|
|
|
|
|
|
|
March 31, 2011 | December 31, 2010 | ||||||
Seller financing (first mortgages) | $ | 17,180 | $ | 17,180 | |||
Less allowance | — | — | |||||
17,180 | 17,180 | ||||||
Promissory notes | 2,228 | 2,732 | |||||
Less allowance | (497 | ) | (868 | ) | |||
1,731 | 1,864 | ||||||
Mortgages and notes receivable, net | $ | 18,911 | $ | 19,044 |
Three Months Ended March 31, | |||||||
2011 | 2010 | ||||||
Beginning notes receivable allowance | $ | 868 | $ | 698 | |||
Bad debt expense | 22 | 63 | |||||
Write-offs | (364 | ) | — | ||||
Recoveries/other | (29 | ) | (29 | ) | |||
Total notes receivable allowance | $ | 497 | $ | 732 |
|
Three Months Ended March 31, | |||||||
2011 | 2010 | ||||||
Income Statements: | |||||||
Revenues | $ | 25,217 | $ | 35,588 | |||
Expenses: | |||||||
Rental property and other expenses | 11,997 | 17,167 | |||||
Depreciation and amortization | 6,616 | 9,600 | |||||
Interest expense | 6,007 | 8,565 | |||||
Total expenses | 24,620 | 35,332 | |||||
Net income | $ | 597 | $ | 256 | |||
Our share of: | |||||||
Depreciation and amortization of real estate assets | $ | 2,093 | $ | 3,341 | |||
Interest expense | $ | 2,161 | $ | 3,423 | |||
Net income | $ | 921 | $ | 212 | |||
Our share of net income | $ | 921 | $ | 212 | |||
Purchase accounting and management, leasing and other fees adjustments | 546 | 583 | |||||
Equity in earnings of unconsolidated affiliates | $ | 1,467 | $ | 795 |
|
March 31, 2011 | December 31, 2010 | ||||||
Assets: | |||||||
Deferred financing costs | $ | 17,399 | $ | 16,412 | |||
Less accumulated amortization | (7,249 | ) | (7,054 | ) | |||
10,150 | 9,358 | ||||||
Deferred leasing costs (including lease incentives and acquisition-related intangible assets) | 129,656 | 128,030 | |||||
Less accumulated amortization | (53,766 | ) | (52,329 | ) | |||
75,890 | 75,701 | ||||||
Deferred financing and leasing costs, net | $ | 86,040 | $ | 85,059 | |||
Liabilities: | |||||||
Acquisition-related intangible liabilities (in accounts payable, accrued expenses and other liabilities) | $ | 709 | $ | 658 | |||
Less accumulated amortization | (201 | ) | (125 | ) | |||
$ | 508 | $ | 533 |
Three Months Ended March 31, | |||||||
2011 | 2010 | ||||||
Amortization of deferred financing costs | $ | 821 | $ | 835 | |||
Amortization of acquisition-related intangible assets (in depreciation and amortization) | $ | 4,356 | $ | 3,766 | |||
Amortization of lease incentives (in rental and other revenues) | $ | 338 | $ | 261 | |||
Amortization of acquisition-related intangible assets and liabilities (in rental and other revenues) | $ | 161 | $ | 40 |
Amortization of Deferred Financing Costs | Amortization of Acquisition-Related Intangible Assets (in Depreciation and Amortization) | Amortization of Lease Incentives (in Rental and Other Revenues) | Amortization of Acquisition-Related Intangible Assets and Liabilities (in Rental and Other Revenues) | ||||||||||
April 1, 2011 through December 31, 2011 | $ | 2,546 | $ | 12,632 | $ | 864 | $ | 461 | |||||
2012 | 3,092 | 14,302 | 1,056 | 533 | |||||||||
2013 | 1,484 | 11,475 | 898 | 377 | |||||||||
2014 | 1,098 | 8,812 | 739 | 285 | |||||||||
2015 | 1,098 | 6,457 | 529 | 182 | |||||||||
Thereafter | 832 | 13,494 | 1,813 | 473 | |||||||||
$ | 10,150 | $ | 67,172 | $ | 5,899 | $ | 2,311 |
|
March 31, 2011 | December 31, 2010 | ||||||
Secured indebtedness | $ | 751,501 | $ | 754,399 | |||
Unsecured indebtedness | 801,076 | 768,546 | |||||
Total mortgages and notes payable | $ | 1,552,577 | $ | 1,522,945 |
|
Three Months Ended March 31, | |||||||
2011 | 2010 | ||||||
Beginning noncontrolling interests in the Operating Partnership | $ | 120,838 | $ | 129,769 | |||
Adjustments of noncontrolling interests in the Operating Partnership to fair value | 13,081 | (5,235 | ) | ||||
Conversion of Common Units to Common Stock | (186 | ) | (2,925 | ) | |||
Net income attributable to noncontrolling interests in the Operating Partnership | 507 | 520 | |||||
Distributions to noncontrolling interests in the Operating Partnership | (1,610 | ) | (1,614 | ) | |||
Total noncontrolling interests in the Operating Partnership | $ | 132,630 | $ | 120,515 |
Three Months Ended March 31, | |||||||
2011 | 2010 | ||||||
Net income available for common stockholders | $ | 10,136 | $ | 9,671 | |||
Increase in additional paid in capital from conversion of Common Units to Common Stock | 186 | 2,924 | |||||
Change from net income available for common stockholders and transfers from noncontrolling interests | $ | 10,322 | $ | 12,595 |
|
March 31, 2011 | Level 1 | Level 3 | ||||||||
Assets: | ||||||||||
Marketable securities of non-qualified deferred compensation plan (in prepaid expenses and other assets) | $ | 4,100 | $ | 4,100 | $ | — | ||||
Tax increment financing bond (in prepaid expenses and other assets) | 15,564 | — | 15,564 | |||||||
Total Assets | $ | 19,664 | $ | 4,100 | $ | 15,564 | ||||
Noncontrolling Interests in the Operating Partnership | $ | 132,630 | $ | 132,630 | $ | — | ||||
Liability: | ||||||||||
Non-qualified deferred compensation obligation (in accounts payable, accrued expenses and other liabilities) | $ | 4,100 | $ | 4,100 | $ | — |
December 31, 2010 | Level 1 | Level 3 | ||||||||
Assets: | ||||||||||
Marketable securities of non-qualified deferred compensation plan (in prepaid expenses and other assets) | $ | 3,479 | $ | 3,479 | $ | — | ||||
Tax increment financing bond (in prepaid expenses and other assets) | 15,699 | — | 15,699 | |||||||
Total Assets | $ | 19,178 | $ | 3,479 | $ | 15,699 | ||||
Noncontrolling Interests in the Operating Partnership | $ | 120,838 | $ | 120,838 | $ | — | ||||
Liability: | ||||||||||
Non-qualified deferred compensation obligation (in accounts payable, accrued expenses and other liabilities) | $ | 4,091 | $ | 4,091 | $ | — |
Three Months Ended March 31, | |||||||
2011 | 2010 | ||||||
Asset: | |||||||
Tax Increment Financing Bond | |||||||
Beginning balance | $ | 15,699 | $ | 16,871 | |||
Unrealized gain/(loss) (in AOCL) | (135 | ) | 219 | ||||
Ending balance | $ | 15,564 | $ | 17,090 |
Carrying Amount | Fair Value | ||||||
March 31, 2011 | |||||||
Mortgages and notes receivable | $ | 18,911 | $ | 19,068 | |||
Mortgages and notes payable | $ | 1,552,577 | $ | 1,638,968 | |||
Financing obligations | $ | 33,040 | $ | 21,632 | |||
December 31, 2010 | |||||||
Mortgages and notes receivable | $ | 19,044 | $ | 19,093 | |||
Mortgages and notes payable | $ | 1,522,945 | $ | 1,581,518 | |||
Financing obligations | $ | 33,114 | $ | 23,880 |
|
|
Three Months Ended March 31, | |||||||
2011 | 2010 | ||||||
Net income | $ | 12,443 | $ | 12,082 | |||
Other comprehensive income/(loss): | |||||||
Unrealized gain/(loss) on tax increment financing bond | (135 | ) | 219 | ||||
Amortization of settled cash-flow hedges | (29 | ) | 239 | ||||
Total other comprehensive income/(loss) | (164 | ) | 458 | ||||
Total comprehensive income | $ | 12,279 | $ | 12,540 |
March 31, 2011 | December 31, 2010 | ||||||
Tax increment financing bond | $ | 2,678 | $ | 2,543 | |||
Settled cash-flow hedges | 1,134 | 1,105 | |||||
Total accumulated other comprehensive loss | $ | 3,812 | $ | 3,648 |
|
Three Months Ended March 31, | |||||||
2011 | 2010 | ||||||
Rental and other revenues | $ | — | $ | 779 | |||
Operating expenses: | — | ||||||
Rental property and other expenses | — | 382 | |||||
Depreciation and amortization | — | 183 | |||||
Total operating expenses | — | 565 | |||||
Income from discontinued operations | — | 214 | |||||
Net gains on disposition of discontinued operations | — | 174 | |||||
Total discontinued operations | $ | — | $ | 388 |
March 31, 2011 | December 31, 2010 | ||||||
Assets: | |||||||
Buildings and tenant improvements | $ | 20 | $ | 20 | |||
Land held for development | 1,800 | 1,800 | |||||
Net real estate assets | 1,820 | 1,820 | |||||
Prepaid expenses and other assets | 43 | 32 | |||||
Real estate and other assets, net, held for sale | $ | 1,863 | $ | 1,852 |
|
Three Months Ended March 31, | |||||||
2011 | 2010 | ||||||
Earnings per Common Share – basic: | |||||||
Numerator: | |||||||
Income from continuing operations | $ | 12,443 | $ | 11,694 | |||
Net (income) attributable to noncontrolling interests in the Operating Partnership from continuing operations | (507 | ) | (500 | ) | |||
Net (income) attributable to noncontrolling interests in consolidated affiliates from continuing operations | (123 | ) | (214 | ) | |||
Dividends on Preferred Stock | (1,677 | ) | (1,677 | ) | |||
Income from continuing operations available for common stockholders | 10,136 | 9,303 | |||||
Income from discontinued operations | — | 388 | |||||
Net (income) attributable to noncontrolling interests in the Operating Partnership from discontinued operations | — | (20 | ) | ||||
Income from discontinued operations available for common stockholders | — | 368 | |||||
Net income available for common stockholders | $ | 10,136 | $ | 9,671 | |||
Denominator: | |||||||
Denominator for basic earnings per Common Share – weighted average shares (1) (2) | 71,817 | 71,414 | |||||
Earnings per Common Share – basic: | |||||||
Income from continuing operations available for common stockholders | $ | 0.14 | $ | 0.13 | |||
Income from discontinued operations available for common stockholders | — | 0.01 | |||||
Net income available for common stockholders | $ | 0.14 | $ | 0.14 | |||
Earnings per Common Share – diluted: | |||||||
Numerator: | |||||||
Income from continuing operations | $ | 12,443 | $ | 11,694 | |||
Net (income) attributable to noncontrolling interests in consolidated affiliates from continuing operations | (123 | ) | (214 | ) | |||
Dividends on Preferred Stock | (1,677 | ) | (1,677 | ) | |||
Income from continuing operations available for common stockholders before net (income) attributable to noncontrolling interests in the Operating Partnership | 10,643 | 9,803 | |||||
Income from discontinued operations available for common stockholders | — | 388 | |||||
Net income available for common stockholders before net (income) attributable to noncontrolling interests in the Operating Partnership | $ | 10,643 | $ | 10,191 | |||
Denominator: | |||||||
Denominator for basic earnings per Common Share –weighted average shares (1) (2) | 71,817 | 71,414 | |||||
Add: | |||||||
Stock options using the treasury method | 185 | 164 | |||||
Noncontrolling interests partnership units | 3,790 | 3,819 | |||||
Denominator for diluted earnings per Common Share – adjusted weighted average shares and assumed conversions (1) | 75,792 | 75,397 | |||||
Earnings per Common Share – diluted: | |||||||
Income from continuing operations available for common stockholders | $ | 0.14 | $ | 0.13 | |||
Income from discontinued operations available for common stockholders | — | 0.01 | |||||
Net income available for common stockholders | $ | 0.14 | $ | 0.14 |
(1) | Options aggregating approximately 0.3 million shares and options and warrants aggregating approximately 0.7 million shares were outstanding during the three months ended March 31, 2011 and 2010, respectively, but were not included in the computation of diluted earnings per share because the impact of including such shares would be anti-dilutive. |
(2) | Includes all unvested restricted stock since dividends on such restricted stock are non-forfeitable. |
|
Three Months Ended March 31, | |||||||
2011 | 2010 | ||||||
Rental and Other Revenues: (1) | |||||||
Office: | |||||||
Atlanta, GA | $ | 11,903 | $ | 12,133 | |||
Greenville, SC | 3,506 | 3,677 | |||||
Kansas City, MO | 3,657 | 3,708 | |||||
Memphis, TN | 10,103 | 7,868 | |||||
Nashville, TN | 14,617 | 15,114 | |||||
Orlando, FL | 2,318 | 3,006 | |||||
Piedmont Triad, NC | 5,973 | 5,945 | |||||
Raleigh, NC | 19,324 | 18,805 | |||||
Richmond, VA | 11,380 | 11,794 | |||||
Tampa, FL | 16,794 | 17,941 | |||||
Total Office Segment | 99,575 | 99,991 | |||||
Industrial: | |||||||
Atlanta, GA | 3,935 | 3,975 | |||||
Piedmont Triad, NC | 2,977 | 3,021 | |||||
Total Industrial Segment | 6,912 | 6,996 | |||||
Retail: | |||||||
Kansas City, MO | 8,898 | 7,688 | |||||
Total Retail Segment | 8,898 | 7,688 | |||||
Residential: | |||||||
Kansas City, MO | 207 | 379 | |||||
Total Residential Segment | 207 | 379 | |||||
Total Rental and Other Revenues | $ | 115,592 | $ | 115,054 |
Three Months Ended March 31, | |||||||
2011 | 2010 | ||||||
Net Operating Income: (1) | |||||||
Office: | |||||||
Atlanta, GA | $ | 7,495 | $ | 7,634 | |||
Greenville, SC | 2,075 | 2,281 | |||||
Kansas City, MO | 2,115 | 2,213 | |||||
Memphis, TN | 5,761 | 5,278 | |||||
Nashville, TN | 9,654 | 9,869 | |||||
Orlando, FL | 1,167 | 1,614 | |||||
Piedmont Triad, NC | 4,029 | 3,638 | |||||
Raleigh, NC | 13,207 | 12,629 | |||||
Richmond, VA | 7,862 | 7,950 | |||||
Tampa, FL | 10,392 | 10,819 | |||||
Total Office Segment | 63,757 | 63,925 | |||||
Industrial: | |||||||
Atlanta, GA | 2,840 | 2,770 | |||||
Piedmont Triad, NC | 2,224 | 2,048 | |||||
Total Industrial Segment | 5,064 | 4,818 | |||||
Retail: | |||||||
Kansas City, MO | 5,288 | 4,359 | |||||
Total Retail Segment | 5,288 | 4,359 | |||||
Residential: | |||||||
Kansas City, MO | 104 | 237 | |||||
Total Residential Segment | 104 | 237 | |||||
Total Net Operating Income | 74,213 | 73,339 | |||||
Reconciliation to income from continuing operations before disposition of property and condominiums and equity in earnings of unconsolidated affiliates: | |||||||
Depreciation and amortization | (33,812 | ) | (32,729 | ) | |||
General and administrative expense | (7,793 | ) | (8,507 | ) | |||
Interest expense | (23,543 | ) | (23,113 | ) | |||
Interest and other income | 1,873 | 1,700 | |||||
Income from continuing operations before disposition of property and condominiums and equity in earnings of unconsolidated affiliates | $ | 10,938 | $ | 10,690 |
(1) | Net of discontinued operations. |
|
|
|