|
|
|
|
|
|
|
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||||
Income Statements: | |||||||||||||
Revenues | $ | 26,517 | $ | 36,152 | $ | 93,819 | $ | 112,368 | |||||
Expenses: | |||||||||||||
Rental property and other expenses | 12,664 | 17,805 | 45,463 | 54,510 | |||||||||
Depreciation and amortization | 6,730 | 9,092 | 24,108 | 26,817 | |||||||||
Interest expense | 6,094 | 8,743 | 21,892 | 26,584 | |||||||||
Total expenses | 25,488 | 35,640 | 91,463 | 107,911 | |||||||||
Income before disposition of property | 1,029 | 512 | 2,356 | 4,457 | |||||||||
Gains/(losses) on disposition of property | — | (463 | ) | — | 2,963 | ||||||||
Net income | $ | 1,029 | $ | 49 | $ | 2,356 | $ | 7,420 | |||||
Our share of: | |||||||||||||
Net income (1) | $ | 1,018 | $ | 682 | $ | 2,701 | $ | 3,844 | |||||
Depreciation and amortization of real estate assets | $ | 2,115 | $ | 3,352 | $ | 8,193 | $ | 9,825 | |||||
Interest expense | $ | 2,190 | $ | 3,491 | $ | 8,368 | $ | 10,611 | |||||
Gain/(loss) on disposition of property | $ | — | $ | (199 | ) | $ | — | $ | 582 |
(1) | Our share of net income differs from our weighted average ownership percentage in the joint ventures’ net income due to our purchase accounting and other adjustments related primarily to management and leasing fees. |
|
September 30, 2010 | December 31, 2009 | ||||||
Deferred financing costs | $ | 17,078 | $ | 16,811 | |||
Less accumulated amortization | (6,917 | ) | (4,549 | ) | |||
10,161 | 12,262 | ||||||
Deferred leasing costs | 113,134 | 108,835 | |||||
Less accumulated amortization | (48,226 | ) | (47,580 | ) | |||
64,908 | 61,255 | ||||||
Deferred financing and leasing costs, net | $ | 75,069 | $ | 73,517 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||||
Amortization of deferred financing costs | $ | 858 | $ | 627 | $ | 2,528 | $ | 1,978 | |||||
Amortization of lease commissions (included in depreciation and amortization) | $ | 3,912 | $ | 3,806 | $ | 11,495 | $ | 11,598 | |||||
Amortization of lease incentives (included in rental and other revenues) | $ | 270 | $ | 318 | $ | 807 | $ | 866 |
Amortization of Deferred Financing Costs | Amortization of Lease Commissions | Amortization of Lease Incentives | ||||||||
September 30, 2010 through December 31, 2010 | $ | 788 | $ | 3,855 | $ | 261 | ||||
2011 | 2,680 | 13,825 | 982 | |||||||
2012 | 2,526 | 11,390 | 881 | |||||||
2013 | 897 | 9,151 | 683 | |||||||
2014 | 520 | 7,015 | 512 | |||||||
Thereafter | 2,750 | 14,947 | 1,406 | |||||||
$ | 10,161 | $ | 60,183 | $ | 4,725 |
|
September 30, 2010 | December 31, 2009 | ||||||
Secured indebtedness | $ | 763,107 | $ | 720,727 | |||
Unsecured indebtedness | 738,517 | 748,428 | |||||
Total mortgages and notes payable | $ | 1,501,624 | $ | 1,469,155 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||||
Derivatives Designated as Cash-flow Hedges: | |||||||||||||
Unrealized gain recognized in AOCL on derivatives (effective portion): | |||||||||||||
Interest rate hedge contracts | $ | — | $ | 177 | $ | — | $ | 591 | |||||
(Gain)/loss reclassified out of AOCL into interest expense (effective portion): | |||||||||||||
Interest rate hedge contracts | $ | (25 | ) | $ | (89 | ) | $ | 262 | $ | (229 | ) |
|
Nine Months Ended September 30, | |||||||
2010 | 2009 | ||||||
Beginning noncontrolling interests in the Operating Partnership | $ | 129,769 | $ | 111,278 | |||
Adjustments of noncontrolling interests in the Operating Partnership to fair value | (1,480 | ) | 18,497 | ||||
Conversion of Common Units to Common Stock | (2,958 | ) | (3,241 | ) | |||
Net income attributable to noncontrolling interests in the Operating Partnership | 2,819 | 3,339 | |||||
Distributions to noncontrolling interests in the Operating Partnership | (4,857 | ) | (5,168 | ) | |||
Total noncontrolling interests in the Operating Partnership | $ | 123,293 | $ | 124,705 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||||
Net income available for common stockholders | $ | 6,878 | $ | 10,281 | $ | 52,773 | $ | 54,319 | |||||
Conversion of Common Units to Common Stock | — | 3,052 | 2,958 | 3,241 | |||||||||
Change in equity from net income available for common stockholders and conversion of Common Units to Common Stock | $ | 6,878 | $ | 13,333 | $ | 55,731 | $ | 57,560 |
|
Level 1 | Level 3 | |||||||||
September 30, 2010 | Quoted Prices in Active Markets for Identical Assets or Liabilities | Significant Unobservable Inputs | ||||||||
Assets: | ||||||||||
Marketable securities of non-qualified deferred compensation plan (in prepaid expenses and other assets) | $ | 3,232 | $ | 3,232 | $ | — | ||||
Tax increment financing bond (in prepaid expenses and other assets) | 17,342 | — | 17,342 | |||||||
Total Assets | $ | 20,574 | $ | 3,232 | $ | 17,342 | ||||
Noncontrolling Interests in the Operating Partnership | $ | 123,293 | $ | 123,293 | $ | — | ||||
Liability: | ||||||||||
Non-qualified deferred compensation obligation (in accounts payable, accrued expenses and other liabilities) | $ | 3,846 | $ | 3,846 | $ | — |
Level 1 | Level 3 | |||||||||
December 31, 2009 | Quoted Prices in Active Markets for Identical Assets or Liabilities | Significant Unobservable Inputs | ||||||||
Assets: | ||||||||||
Marketable securities of non-qualified deferred compensation plan | $ | 6,135 | $ | 6,135 | $ | — | ||||
Tax increment financing bond | 16,871 | — | 16,871 | |||||||
Impaired real estate assets | 32,000 | — | 32,000 | |||||||
Total Assets | $ | 55,006 | $ | 6,135 | $ | 48,871 | ||||
Noncontrolling Interests in the Operating Partnership | $ | 129,769 | $ | 129,769 | $ | — | ||||
Liability: | ||||||||||
Non-qualified deferred compensation obligation | $ | 6,898 | $ | 6,898 | $ | — |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||||
Asset: | |||||||||||||
Tax Increment Financing Bond | |||||||||||||
Beginning balance | $ | 17,017 | $ | 17,660 | $ | 16,871 | $ | 17,468 | |||||
Unrealized gain (in AOCL) | 325 | 259 | 471 | 451 | |||||||||
Ending balance | $ | 17,342 | $ | 17,919 | $ | 17,342 | $ | 17,919 |
Carrying Amount | Fair Value | ||||||
September 30, 2010 | |||||||
Cash and cash equivalents | $ | 20,969 | $ | 20,969 | |||
Restricted cash | $ | 4,757 | $ | 4,757 | |||
Accounts, mortgages and notes receivable | $ | 42,368 | $ | 42,481 | |||
Marketable securities of non-qualified deferred compensation plan | $ | 3,232 | $ | 3,232 | |||
Tax increment financing bond | $ | 17,342 | $ | 17,342 | |||
Mortgages and notes payable | $ | 1,501,624 | $ | 1,597,621 | |||
Financing obligations | $ | 33,625 | $ | 22,861 | |||
Non-qualified deferred compensation obligation | $ | 3,846 | $ | 3,846 | |||
Noncontrolling interests in the Operating Partnership | $ | 123,293 | $ | 123,293 | |||
December 31, 2009 | |||||||
Cash and cash equivalents | $ | 23,699 | $ | 23,699 | |||
Restricted cash | $ | 6,841 | $ | 6,841 | |||
Accounts, mortgages and notes receivable | $ | 24,212 | $ | 24,212 | |||
Marketable securities of non-qualified deferred compensation plan | $ | 6,135 | $ | 6,135 | |||
Tax increment financing bond | $ | 16,871 | $ | 16,871 | |||
Mortgages and notes payable | $ | 1,469,155 | $ | 1,440,317 | |||
Financing obligations | $ | 37,706 | $ | 31,664 | |||
Non-qualified deferred compensation obligation | $ | 6,898 | $ | 6,898 | |||
Noncontrolling interests in the Operating Partnership | $ | 129,769 | $ | 129,769 |
|
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||||
Net income | $ | 8,773 | $ | 12,573 | $ | 60,904 | $ | 62,847 | |||||
Other comprehensive income/(loss): | |||||||||||||
Unrealized gain on tax increment financing bond | 325 | 259 | 471 | 451 | |||||||||
Unrealized gains on cash-flow hedges | — | 177 | — | 591 | |||||||||
Amortization of past cash-flow hedges | (25 | ) | (89 | ) | 262 | (229 | ) | ||||||
Settlement of past cash-flow hedge from disposition of investment in unconsolidated affiliate | — | — | 103 | — | |||||||||
Total other comprehensive income | 300 | 347 | 836 | 813 | |||||||||
Total comprehensive income | $ | 9,073 | $ | 12,920 | $ | 61,740 | $ | 63,660 |
September 30, 2010 | December 31, 2009 | ||||||
Tax increment financing bond | $ | 1,895 | $ | 2,366 | |||
Past cash-flow hedges | 1,080 | 1,445 | |||||
Total accumulated other comprehensive loss | $ | 2,975 | $ | 3,811 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||||
Rental and other revenues | $ | — | $ | 1,455 | $ | 1,432 | $ | 7,837 | |||||
Operating expenses: | |||||||||||||
Rental property and other expenses | — | 488 | 656 | 3,010 | |||||||||
Depreciation and amortization | — | 322 | 365 | 1,609 | |||||||||
Total operating expenses | — | 810 | 1,021 | 4,619 | |||||||||
Other income | — | 1 | — | 2 | |||||||||
Income before net gains/(losses) on disposition of discontinued operations | — | 646 | 411 | 3,220 | |||||||||
Net gains/(losses) on disposition of discontinued operations | — | (377 | ) | (86 | ) | 20,639 | |||||||
Total discontinued operations | $ | — | $ | 269 | $ | 325 | $ | 23,859 |
September 30, 2010 | December 31, 2009 | ||||||
Assets: | |||||||
Land | $ | — | $ | 867 | |||
Buildings and tenant improvements | — | 3,876 | |||||
Land held for development | 1,217 | 1,197 | |||||
Total real estate assets | 1,217 | 5,940 | |||||
Less accumulated depreciation | — | (1,484 | ) | ||||
Net real estate assets | 1,217 | 4,456 | |||||
Deferred leasing costs, net | — | 209 | |||||
Accrued straight line rents receivable | — | 289 | |||||
Prepaid expenses and other assets | 32 | 77 | |||||
Real estate and other assets, net, held for sale | $ | 1,249 | $ | 5,031 | |||
Liabilities of real estate and other assets, net, held for sale (1) | $ | 12 | $ | 12 |
(1) | Included in accounts payable, accrued expenses and other liabilities. |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||||
Earnings per Common Share - basic: | |||||||||||||
Numerator: | |||||||||||||
Income from continuing operations | $ | 8,773 | $ | 12,304 | $ | 60,579 | $ | 38,988 | |||||
Net (income) attributable to noncontrolling interests in the Operating Partnership from continuing operations | (366 | ) | (576 | ) | (2,802 | ) | (1,948 | ) | |||||
Net (income)/loss attributable to noncontrolling interests in consolidated affiliates from continuing operations | 148 | (24 | ) | (281 | ) | (158 | ) | ||||||
Dividends on Preferred Stock | (1,677 | ) | (1,677 | ) | (5,031 | ) | (5,031 | ) | |||||
Income from continuing operations available for common stockholders | 6,878 | 10,027 | 52,465 | 31,851 | |||||||||
Income from discontinued operations | — | 269 | 325 | 23,859 | |||||||||
Net (income) attributable to noncontrolling interests in the Operating Partnership from discontinued operations | — | (15 | ) | (17 | ) | (1,391 | ) | ||||||
Income from discontinued operations available for common stockholders | — | 254 | 308 | 22,468 | |||||||||
Net income available for common stockholders | $ | 6,878 | $ | 10,281 | $ | 52,773 | $ | 54,319 | |||||
Denominator: | |||||||||||||
Denominator for basic earnings per Common Share – weighted average shares | 71,631 | 70,902 | 71,549 | 66,912 | |||||||||
Earnings per Common Share – basic: | |||||||||||||
Income from continuing operations available for common stockholders | $ | 0.10 | $ | 0.15 | $ | 0.74 | $ | 0.47 | |||||
Income from discontinued operations available for common stockholders | — | — | — | 0.34 | |||||||||
Net income available for common stockholders | $ | 0.10 | $ | 0.15 | $ | 0.74 | $ | 0.81 | |||||
Earnings per Common Share - diluted: | |||||||||||||
Numerator: | |||||||||||||
Income from continuing operations | $ | 8,773 | $ | 12,304 | $ | 60,579 | $ | 38,988 | |||||
Net (income)/loss attributable to noncontrolling interests in consolidated affiliates from continuing operations | 148 | (24 | ) | (281 | ) | (158 | ) | ||||||
Dividends on Preferred Stock | (1,677 | ) | (1,677 | ) | (5,031 | ) | (5,031 | ) | |||||
Income from continuing operations available for common stockholders before net (income) attributable to noncontrolling interests in the Operating Partnership | 7,244 | 10,603 | 55,267 | 33,799 | |||||||||
Income from discontinued operations available for common stockholders | — | 269 | 325 | 23,859 | |||||||||
Net income available for common stockholders before net income attributable to noncontrolling interests in the Operating Partnership | $ | 7,244 | $ | 10,872 | $ | 55,592 | $ | 57,658 | |||||
Denominator: | |||||||||||||
Denominator for basic earnings per Common Share –weighted average shares | 71,631 | 70,902 | 71,549 | 66,912 | |||||||||
Add: | |||||||||||||
Stock options using the treasury method | 210 | 121 | 183 | 52 | |||||||||
Noncontrolling interests partnership units | 3,797 | 4,049 | 3,805 | 4,060 | |||||||||
Denominator for diluted earnings per Common Share – adjusted weighted average shares and assumed conversions (1) | 75,638 | 75,072 | 75,537 | 71,024 | |||||||||
Earnings per Common Share – diluted: | |||||||||||||
Income from continuing operations available for common stockholders | $ | 0.10 | $ | 0.14 | $ | 0.74 | $ | 0.47 | |||||
Income from discontinued operations available for common stockholders | — | — | — | 0.34 | |||||||||
Net income available for common stockholders | $ | 0.10 | $ | 0.14 | $ | 0.74 | $ | 0.81 |
(1) | Options and warrants aggregating 0.7 million and 0.9 million shares were outstanding during the three months ended September 30, 2010 and 2009, respectively, and 0.7 million and 1.2 million shares were outstanding during the nine months ended September 30, 2010 and 2009, respectively, but were not included in the computation of diluted earnings per Common Share because the impact of including such shares would be anti-dilutive. |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||||
Rental and Other Revenues: (1) | |||||||||||||
Office: | |||||||||||||
Atlanta, GA | $ | 11,870 | $ | 12,617 | $ | 36,069 | $ | 36,213 | |||||
Greenville, SC | 3,312 | 3,429 | 10,440 | 10,668 | |||||||||
Kansas City, MO | 3,673 | 3,742 | 11,045 | 11,200 | |||||||||
Memphis, TN | 9,692 | 8,185 | 24,889 | 22,615 | |||||||||
Nashville, TN | 14,599 | 14,901 | 44,564 | 45,498 | |||||||||
Orlando, FL | 2,920 | 3,110 | 8,985 | 8,903 | |||||||||
Piedmont Triad, NC | 5,802 | 5,720 | 17,722 | 17,575 | |||||||||
Raleigh, NC | 18,814 | 18,205 | 56,070 | 54,509 | |||||||||
Richmond, VA | 12,210 | 12,173 | 35,486 | 35,114 | |||||||||
Tampa, FL | 17,831 | 17,480 | 53,810 | 50,600 | |||||||||
Total Office Segment | 100,723 | 99,562 | 299,080 | 292,895 | |||||||||
Industrial: | |||||||||||||
Atlanta, GA | 3,660 | 3,904 | 11,478 | 11,775 | |||||||||
Piedmont Triad, NC | 3,259 | 2,859 | 9,324 | 9,872 | |||||||||
Total Industrial Segment | 6,919 | 6,763 | 20,802 | 21,647 | |||||||||
Retail: | |||||||||||||
Kansas City, MO | 8,103 | 6,466 | 24,540 | 21,755 | |||||||||
Piedmont Triad, NC | — | 47 | (40 | ) | 161 | ||||||||
Raleigh, NC | 30 | 30 | 105 | 90 | |||||||||
Total Retail Segment | 8,133 | 6,543 | 24,605 | 22,006 | |||||||||
Residential: | |||||||||||||
Kansas City, MO | 288 | 302 | 969 | 897 | |||||||||
Total Residential Segment | 288 | 302 | 969 | 897 | |||||||||
Total Rental and Other Revenues | $ | 116,063 | $ | 113,170 | $ | 345,456 | $ | 337,445 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||||
Net Operating Income: (1) | |||||||||||||
Office: | |||||||||||||
Atlanta, GA | $ | 7,394 | $ | 7,894 | $ | 22,864 | $ | 22,903 | |||||
Greenville, SC | 1,858 | 2,014 | 6,308 | 6,643 | |||||||||
Kansas City, MO | 2,160 | 2,342 | 6,700 | 6,845 | |||||||||
Memphis, TN | 5,507 | 4,844 | 15,015 | 12,893 | |||||||||
Nashville, TN | 9,490 | 9,713 | 29,426 | 29,648 | |||||||||
Orlando, FL | 1,555 | 1,637 | 4,891 | 4,667 | |||||||||
Piedmont Triad, NC | 3,843 | 3,638 | 11,698 | 11,535 | |||||||||
Raleigh, NC | 12,611 | 11,945 | 38,445 | 36,735 | |||||||||
Richmond, VA | 7,632 | 7,837 | 23,988 | 23,897 | |||||||||
Tampa, FL | 10,903 | 10,246 | 32,716 | 29,630 | |||||||||
Total Office Segment | 62,953 | 62,110 | 192,051 | 185,396 | |||||||||
Industrial: | |||||||||||||
Atlanta, GA | 2,493 | 2,903 | 8,056 | 8,906 | |||||||||
Piedmont Triad, NC | 2,460 | 2,087 | 6,835 | 7,630 | |||||||||
Total Industrial Segment | 4,953 | 4,990 | 14,891 | 16,536 | |||||||||
Retail: | |||||||||||||
Atlanta, GA (2) | (5 | ) | (6 | ) | (16 | ) | (18 | ) | |||||
Kansas City, MO | 4,569 | 3,494 | 14,668 | 13,454 | |||||||||
Piedmont Triad, NC (2) | — | (72 | ) | (40 | ) | 18 | |||||||
Raleigh, NC (2) | 10 | (1 | ) | 29 | 9 | ||||||||
Total Retail Segment | 4,574 | 3,415 | 14,641 | 13,463 | |||||||||
Residential: | |||||||||||||
Kansas City, MO | 168 | 163 | 594 | 517 | |||||||||
Raleigh, NC (2) | (90 | ) | (72 | ) | (265 | ) | (210 | ) | |||||
Total Residential Segment | 78 | 91 | 329 | 307 | |||||||||
Total Net Operating Income | 72,558 | 70,606 | 221,912 | 215,702 | |||||||||
Reconciliation to income from continuing operations before disposition of property, condominiums and investment in unconsolidated affiliates and equity in earnings of unconsolidated affiliates: | |||||||||||||
Depreciation and amortization | (34,281 | ) | (32,367 | ) | (100,363 | ) | (97,590 | ) | |||||
General and administrative expense | (8,882 | ) | (9,485 | ) | (24,369 | ) | (27,286 | ) | |||||
Interest expense | (23,338 | ) | (21,334 | ) | (69,385 | ) | (64,654 | ) | |||||
Interest and other income | 1,625 | 3,981 | 4,291 | 7,902 | |||||||||
Income from continuing operations before disposition of property, condominiums and investment in unconsolidated affiliates and equity in earnings of unconsolidated affiliates | $ | 7,682 | $ | 11,401 | $ | 32,086 | $ | 34,074 |
(1) | Net of discontinued operations. |
(2) | Negative NOI with no corresponding revenues represents expensed real estate taxes and other carrying costs associated with land held for development that is currently zoned for the respective product type. |
|
|