Maryland | 001-13100 | 56-1871668 | ||
(State or other jurisdiction of incorporation or organization) | (Commission File Number) | (I.R.S. Employer Identification Number) |
North Carolina | 000-21731 | 56-1869557 | ||
(State or other jurisdiction of incorporation or organization) | (Commission File Number) | (I.R.S. Employer Identification Number) |
• | combined reports better reflect how management and investors view the business as a single operating unit; |
• | combined reports enhance investors' understanding of the Company and the Operating Partnership by enabling them to view the business as a whole and in the same manner as management; |
• | combined reports are more efficient for the Company and the Operating Partnership and result in savings in time, effort and expense; and |
• | combined reports are more efficient for investors by reducing duplicative disclosure and providing a single document for their review. |
• | Consolidated Financial Statements; |
• | the following Notes to Consolidated Financial Statements: |
• | Note 8 - Noncontrolling Interests; and |
• | Note 13 - Earnings Per Share and Per Unit; |
• | Item 4 - Controls and Procedures; and |
• | Item 6 - Certifications of CEO and CFO Pursuant to Sections 302 and 906 of the Sarbanes-Oxley Act. |
Page | |
PART I - FINANCIAL INFORMATION | |
ITEM 1. FINANCIAL STATEMENTS (unaudited) | |
ITEM 4. CONTROLS AND PROCEDURES | |
PART II - OTHER INFORMATION | |
ITEM 6. EXHIBITS |
March 31, 2015 | December 31, 2014 | ||||||
Assets: | |||||||
Real estate assets, at cost: | |||||||
Land | $ | 400,850 | $ | 388,807 | |||
Buildings and tenant improvements | 3,941,463 | 3,840,379 | |||||
Development in process | 133,688 | 205,971 | |||||
Land held for development | 75,888 | 79,355 | |||||
4,551,889 | 4,514,512 | ||||||
Less-accumulated depreciation | (1,056,028 | ) | (1,033,106 | ) | |||
Net real estate assets | 3,495,861 | 3,481,406 | |||||
Real estate and other assets, net, held for sale | 2,980 | 1,038 | |||||
Cash and cash equivalents | 11,381 | 8,832 | |||||
Restricted cash | 11,852 | 14,595 | |||||
Accounts receivable, net of allowance of $1,647 and $1,314, respectively | 28,385 | 48,557 | |||||
Mortgages and notes receivable, net of allowance of $468 and $275, respectively | 14,137 | 13,116 | |||||
Accrued straight-line rents receivable, net of allowance of $530 and $600, respectively | 147,597 | 142,037 | |||||
Investments in and advances to unconsolidated affiliates | 27,056 | 27,071 | |||||
Deferred financing and leasing costs, net of accumulated amortization of $115,342 and $112,804, respectively | 224,270 | 228,768 | |||||
Prepaid expenses and other assets, net of accumulated amortization of $14,770 and $14,259, respectively | 46,297 | 39,489 | |||||
Total Assets | $ | 4,009,816 | $ | 4,004,909 | |||
Liabilities, Noncontrolling Interests in the Operating Partnership and Equity: | |||||||
Mortgages and notes payable | $ | 2,089,226 | $ | 2,071,389 | |||
Accounts payable, accrued expenses and other liabilities | 203,001 | 237,633 | |||||
Financing obligations | 23,519 | 23,519 | |||||
Total Liabilities | 2,315,746 | 2,332,541 | |||||
Commitments and contingencies | |||||||
Noncontrolling interests in the Operating Partnership | 133,226 | 130,048 | |||||
Equity: | |||||||
Preferred Stock, $.01 par value, 50,000,000 authorized shares; | |||||||
8.625% Series A Cumulative Redeemable Preferred Shares (liquidation preference $1,000 per share), 29,050 and 29,060 shares issued and outstanding, respectively | 29,050 | 29,060 | |||||
Common Stock, $.01 par value, 200,000,000 authorized shares; | |||||||
94,047,118 and 92,907,310 shares issued and outstanding, respectively | 940 | 929 | |||||
Additional paid-in capital | 2,504,867 | 2,464,275 | |||||
Distributions in excess of net income available for common stockholders | (986,388 | ) | (966,141 | ) | |||
Accumulated other comprehensive loss | (5,709 | ) | (3,912 | ) | |||
Total Stockholders’ Equity | 1,542,760 | 1,524,211 | |||||
Noncontrolling interests in consolidated affiliates | 18,084 | 18,109 | |||||
Total Equity | 1,560,844 | 1,542,320 | |||||
Total Liabilities, Noncontrolling Interests in the Operating Partnership and Equity | $ | 4,009,816 | $ | 4,004,909 |
Three Months Ended March 31, | |||||||
2015 | 2014 | ||||||
Rental and other revenues | $ | 157,310 | $ | 148,453 | |||
Operating expenses: | |||||||
Rental property and other expenses | 57,513 | 56,390 | |||||
Depreciation and amortization | 50,308 | 48,165 | |||||
General and administrative | 11,437 | 10,714 | |||||
Total operating expenses | 119,258 | 115,269 | |||||
Interest expense: | |||||||
Contractual | 20,442 | 20,750 | |||||
Amortization of deferred financing costs | 800 | 652 | |||||
Financing obligations | 181 | (40 | ) | ||||
21,423 | 21,362 | ||||||
Other income: | |||||||
Interest and other income | 1,238 | 1,399 | |||||
1,238 | 1,399 | ||||||
Income from continuing operations before disposition of investment properties and activity in unconsolidated affiliates | 17,867 | 13,221 | |||||
Gains on disposition of property | 1,157 | — | |||||
Equity in earnings/(losses) of unconsolidated affiliates | 1,811 | (29 | ) | ||||
Income from continuing operations | 20,835 | 13,192 | |||||
Discontinued operations: | |||||||
Net gains on disposition of discontinued operations | — | 384 | |||||
— | 384 | ||||||
Net income | 20,835 | 13,576 | |||||
Net (income) attributable to noncontrolling interests in the Operating Partnership | (596 | ) | (398 | ) | |||
Net (income) attributable to noncontrolling interests in consolidated affiliates | (296 | ) | (423 | ) | |||
Dividends on Preferred Stock | (627 | ) | (627 | ) | |||
Net income available for common stockholders | $ | 19,316 | $ | 12,128 | |||
Earnings per Common Share – basic: | |||||||
Income from continuing operations available for common stockholders | $ | 0.21 | $ | 0.13 | |||
Income from discontinued operations available for common stockholders | — | — | |||||
Net income available for common stockholders | $ | 0.21 | $ | 0.13 | |||
Weighted average Common Shares outstanding – basic | 93,222 | 89,966 | |||||
Earnings per Common Share – diluted: | |||||||
Income from continuing operations available for common stockholders | $ | 0.21 | $ | 0.13 | |||
Income from discontinued operations available for common stockholders | — | — | |||||
Net income available for common stockholders | $ | 0.21 | $ | 0.13 | |||
Weighted average Common Shares outstanding – diluted | 96,279 | 93,030 | |||||
Dividends declared per Common Share | $ | 0.425 | $ | 0.425 | |||
Net income available for common stockholders: | |||||||
Income from continuing operations available for common stockholders | $ | 19,316 | $ | 11,756 | |||
Income from discontinued operations available for common stockholders | — | 372 | |||||
Net income available for common stockholders | $ | 19,316 | $ | 12,128 |
Three Months Ended March 31, | |||||||
2015 | 2014 | ||||||
Comprehensive income: | |||||||
Net income | $ | 20,835 | $ | 13,576 | |||
Other comprehensive loss: | |||||||
Unrealized gains on tax increment financing bond | 193 | 165 | |||||
Unrealized losses on cash flow hedges | (2,914 | ) | (1,404 | ) | |||
Amortization of cash flow hedges | 924 | 928 | |||||
Total other comprehensive loss | (1,797 | ) | (311 | ) | |||
Total comprehensive income | 19,038 | 13,265 | |||||
Less-comprehensive (income) attributable to noncontrolling interests | (892 | ) | (821 | ) | |||
Comprehensive income attributable to common stockholders | $ | 18,146 | $ | 12,444 |
Number of Common Shares | Common Stock | Series A Cumulative Redeemable Preferred Shares | Additional Paid-In Capital | Accumulated Other Compre-hensive Loss | Non-controlling Interests in Consolidated Affiliates | Distributions in Excess of Net Income Available for Common Stockholders | Total | |||||||||||||||||||||||
Balance at December 31, 2014 | 92,907,310 | $ | 929 | $ | 29,060 | $ | 2,464,275 | $ | (3,912 | ) | $ | 18,109 | $ | (966,141 | ) | $ | 1,542,320 | |||||||||||||
Issuances of Common Stock, net of issuance costs and tax withholdings | 989,417 | 10 | — | 40,557 | — | — | — | 40,567 | ||||||||||||||||||||||
Conversions of Common Units to Common Stock | 26,820 | — | — | 1,206 | — | — | — | 1,206 | ||||||||||||||||||||||
Dividends on Common Stock | — | — | — | — | — | (39,563 | ) | (39,563 | ) | |||||||||||||||||||||
Dividends on Preferred Stock | — | — | — | — | — | (627 | ) | (627 | ) | |||||||||||||||||||||
Adjustment of noncontrolling interests in the Operating Partnership to fair value | — | — | (5,036 | ) | — | — | — | (5,036 | ) | |||||||||||||||||||||
Distributions to noncontrolling interests in consolidated affiliates | — | — | — | — | (321 | ) | — | (321 | ) | |||||||||||||||||||||
Issuances of restricted stock | 123,571 | — | — | — | — | — | — | — | ||||||||||||||||||||||
Redemptions/repurchases of Preferred Stock | — | (10 | ) | — | — | — | — | (10 | ) | |||||||||||||||||||||
Share-based compensation expense, net of forfeitures | 1 | — | 3,865 | — | — | — | 3,866 | |||||||||||||||||||||||
Net (income) attributable to noncontrolling interests in the Operating Partnership | — | — | — | — | — | (596 | ) | (596 | ) | |||||||||||||||||||||
Net (income) attributable to noncontrolling interests in consolidated affiliates | — | — | — | — | 296 | (296 | ) | — | ||||||||||||||||||||||
Comprehensive income: | ||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | 20,835 | 20,835 | |||||||||||||||||||||||
Other comprehensive loss | — | — | — | (1,797 | ) | — | — | (1,797 | ) | |||||||||||||||||||||
Total comprehensive income | 19,038 | |||||||||||||||||||||||||||||
Balance at March 31, 2015 | 94,047,118 | $ | 940 | $ | 29,050 | $ | 2,504,867 | $ | (5,709 | ) | $ | 18,084 | $ | (986,388 | ) | $ | 1,560,844 |
Number of Common Shares | Common Stock | Series A Cumulative Redeemable Preferred Shares | Additional Paid-In Capital | Accumulated Other Compre-hensive Loss | Non-controlling Interests in Consolidated Affiliates | Distributions in Excess of Net Income Available for Common Stockholders | Total | |||||||||||||||||||||||
Balance at December 31, 2013 | 89,920,915 | $ | 899 | $ | 29,077 | $ | 2,370,368 | $ | (2,611 | ) | $ | 21,396 | $ | (920,433 | ) | $ | 1,498,696 | |||||||||||||
Issuances of Common Stock, net of issuance costs and tax withholdings | (8,427 | ) | — | — | 153 | — | — | — | 153 | |||||||||||||||||||||
Conversions of Common Units to Common Stock | 4,417 | — | — | 162 | — | — | — | 162 | ||||||||||||||||||||||
Dividends on Common Stock | — | — | — | — | — | (38,225 | ) | (38,225 | ) | |||||||||||||||||||||
Dividends on Preferred Stock | — | — | — | — | — | (627 | ) | (627 | ) | |||||||||||||||||||||
Adjustment of noncontrolling interests in the Operating Partnership to fair value | — | — | (7,434 | ) | — | — | — | (7,434 | ) | |||||||||||||||||||||
Distributions to noncontrolling interests in consolidated affiliates | — | — | — | — | (522 | ) | — | (522 | ) | |||||||||||||||||||||
Issuances of restricted stock | 144,826 | — | — | — | — | — | — | — | ||||||||||||||||||||||
Share-based compensation expense, net of forfeitures | 2 | — | 4,260 | — | — | — | 4,262 | |||||||||||||||||||||||
Net (income) attributable to noncontrolling interests in the Operating Partnership | — | — | — | — | — | (398 | ) | (398 | ) | |||||||||||||||||||||
Net (income) attributable to noncontrolling interests in consolidated affiliates | — | — | — | — | 423 | (423 | ) | — | ||||||||||||||||||||||
Comprehensive income: | ||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | 13,576 | 13,576 | |||||||||||||||||||||||
Other comprehensive loss | — | — | — | (311 | ) | — | — | (311 | ) | |||||||||||||||||||||
Total comprehensive income | 13,265 | |||||||||||||||||||||||||||||
Balance at March 31, 2014 | 90,061,731 | $ | 901 | $ | 29,077 | $ | 2,367,509 | $ | (2,922 | ) | $ | 21,297 | $ | (946,530 | ) | $ | 1,469,332 |
Three Months Ended March 31, | |||||||
2015 | 2014 | ||||||
Operating activities: | |||||||
Net income | $ | 20,835 | $ | 13,576 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 50,308 | 48,165 | |||||
Amortization of lease incentives and acquisition-related intangible assets and liabilities | (67 | ) | 82 | ||||
Share-based compensation expense | 3,866 | 4,262 | |||||
Allowance for losses on accounts and accrued straight-line rents receivable | 417 | 1,125 | |||||
Accrued interest on mortgages and notes receivable | (170 | ) | (115 | ) | |||
Amortization of deferred financing costs | 800 | 652 | |||||
Amortization of cash flow hedges | 924 | 928 | |||||
Amortization of mortgages and notes payable fair value adjustments | 57 | (809 | ) | ||||
Net gains on disposition of property | (1,157 | ) | (384 | ) | |||
Equity in (earnings)/losses of unconsolidated affiliates | (1,811 | ) | 29 | ||||
Changes in financing obligations | — | (221 | ) | ||||
Distributions of earnings from unconsolidated affiliates | 1,386 | 788 | |||||
Changes in operating assets and liabilities: | |||||||
Accounts receivable | 3,166 | 713 | |||||
Prepaid expenses and other assets | (6,769 | ) | (5,260 | ) | |||
Accrued straight-line rents receivable | (5,591 | ) | (6,457 | ) | |||
Accounts payable, accrued expenses and other liabilities | (33,088 | ) | (25,690 | ) | |||
Net cash provided by operating activities | 33,106 | 31,384 | |||||
Investing activities: | |||||||
Investments in development in process | (11,232 | ) | (27,232 | ) | |||
Investments in tenant improvements and deferred leasing costs | (30,008 | ) | (24,782 | ) | |||
Investments in building improvements | (12,081 | ) | (13,007 | ) | |||
Net proceeds from disposition of real estate assets | 5,650 | — | |||||
Distributions of capital from unconsolidated affiliates | 394 | 230 | |||||
Investments in mortgages and notes receivable | (938 | ) | (108 | ) | |||
Repayments of mortgages and notes receivable | 87 | 16,604 | |||||
Changes in restricted cash and other investing activities | 993 | 4,043 | |||||
Net cash used in investing activities | (47,135 | ) | (44,252 | ) | |||
Financing activities: | |||||||
Dividends on Common Stock | (39,563 | ) | (38,225 | ) | |||
Redemptions/repurchases of Preferred Stock | (10 | ) | — | ||||
Redemptions of Common Units | — | (93 | ) | ||||
Dividends on Preferred Stock | (627 | ) | (627 | ) | |||
Distributions to noncontrolling interests in the Operating Partnership | (1,248 | ) | (1,249 | ) | |||
Distributions to noncontrolling interests in consolidated affiliates | (321 | ) | (522 | ) | |||
Proceeds from the issuance of Common Stock | 44,937 | 1,313 | |||||
Costs paid for the issuance of Common Stock | (643 | ) | (14 | ) | |||
Repurchase of shares related to tax withholdings | (3,727 | ) | (1,523 | ) | |||
Borrowings on revolving credit facility | 110,900 | 96,100 | |||||
Repayments of revolving credit facility | (91,900 | ) | (36,800 | ) | |||
Repayments of mortgages and notes payable | (1,220 | ) | (2,236 | ) | |||
Additions to deferred financing costs and other financing activities | — | (96 | ) | ||||
Net cash provided by financing activities | 16,578 | 16,028 | |||||
Net increase in cash and cash equivalents | $ | 2,549 | $ | 3,160 |
Three Months Ended March 31, | |||||||
2015 | 2014 | ||||||
Net increase in cash and cash equivalents | $ | 2,549 | $ | 3,160 | |||
Cash and cash equivalents at beginning of the period | 8,832 | 10,184 | |||||
Cash and cash equivalents at end of the period | $ | 11,381 | $ | 13,344 |
Three Months Ended March 31, | |||||||
2015 | 2014 | ||||||
Cash paid for interest, net of amounts capitalized | $ | 21,480 | $ | 25,054 |
Three Months Ended March 31, | |||||||
2015 | 2014 | ||||||
Unrealized losses on cash flow hedges | $ | (2,914 | ) | $ | (1,404 | ) | |
Conversions of Common Units to Common Stock | 1,206 | 162 | |||||
Changes in accrued capital expenditures | (2,697 | ) | 5,399 | ||||
Write-off of fully depreciated real estate assets | 15,020 | 3,121 | |||||
Write-off of fully amortized deferred financing and leasing costs | 10,147 | 3,697 | |||||
Adjustment of noncontrolling interests in the Operating Partnership to fair value | 5,036 | 7,434 | |||||
Unrealized gains on tax increment financing bond | 193 | 165 |
March 31, 2015 | December 31, 2014 | ||||||
Assets: | |||||||
Real estate assets, at cost: | |||||||
Land | $ | 400,850 | $ | 388,807 | |||
Buildings and tenant improvements | 3,941,463 | 3,840,379 | |||||
Development in process | 133,688 | 205,971 | |||||
Land held for development | 75,888 | 79,355 | |||||
4,551,889 | 4,514,512 | ||||||
Less-accumulated depreciation | (1,056,028 | ) | (1,033,106 | ) | |||
Net real estate assets | 3,495,861 | 3,481,406 | |||||
Real estate and other assets, net, held for sale | 2,980 | 1,038 | |||||
Cash and cash equivalents | 11,381 | 8,938 | |||||
Restricted cash | 11,852 | 14,595 | |||||
Accounts receivable, net of allowance of $1,647 and $1,314, respectively | 28,385 | 48,557 | |||||
Mortgages and notes receivable, net of allowance of $468 and $275, respectively | 14,137 | 13,116 | |||||
Accrued straight-line rents receivable, net of allowance of $530 and $600, respectively | 147,597 | 142,037 | |||||
Investments in and advances to unconsolidated affiliates | 27,056 | 27,071 | |||||
Deferred financing and leasing costs, net of accumulated amortization of $115,342 and $112,804, respectively | 224,270 | 228,768 | |||||
Prepaid expenses and other assets, net of accumulated amortization of $14,770 and $14,259, respectively | 46,297 | 39,489 | |||||
Total Assets | $ | 4,009,816 | $ | 4,005,015 | |||
Liabilities, Redeemable Operating Partnership Units and Capital: | |||||||
Mortgages and notes payable | $ | 2,089,226 | $ | 2,071,389 | |||
Accounts payable, accrued expenses and other liabilities | 203,001 | 237,547 | |||||
Financing obligations | 23,519 | 23,519 | |||||
Total Liabilities | 2,315,746 | 2,332,455 | |||||
Commitments and contingencies | |||||||
Redeemable Operating Partnership Units: | |||||||
Common Units, 2,910,135 and 2,936,955 outstanding, respectively | 133,226 | 130,048 | |||||
Series A Preferred Units (liquidation preference $1,000 per unit), 29,050 and 29,060 units issued and outstanding, respectively | 29,050 | 29,060 | |||||
Total Redeemable Operating Partnership Units | 162,276 | 159,108 | |||||
Capital: | |||||||
Common Units: | |||||||
General partner Common Units, 965,484 and 954,355 outstanding, respectively | 15,192 | 14,990 | |||||
Limited partner Common Units, 92,672,825 and 91,544,146 outstanding, respectively | 1,504,227 | 1,484,265 | |||||
Accumulated other comprehensive loss | (5,709 | ) | (3,912 | ) | |||
Noncontrolling interests in consolidated affiliates | 18,084 | 18,109 | |||||
Total Capital | 1,531,794 | 1,513,452 | |||||
Total Liabilities, Redeemable Operating Partnership Units and Capital | $ | 4,009,816 | $ | 4,005,015 |
Three Months Ended March 31, | |||||||
2015 | 2014 | ||||||
Rental and other revenues | $ | 157,310 | $ | 148,453 | |||
Operating expenses: | |||||||
Rental property and other expenses | 57,513 | 56,374 | |||||
Depreciation and amortization | 50,308 | 48,165 | |||||
General and administrative | 11,437 | 10,730 | |||||
Total operating expenses | 119,258 | 115,269 | |||||
Interest expense: | |||||||
Contractual | 20,442 | 20,750 | |||||
Amortization of deferred financing costs | 800 | 652 | |||||
Financing obligations | 181 | (40 | ) | ||||
21,423 | 21,362 | ||||||
Other income: | |||||||
Interest and other income | 1,238 | 1,399 | |||||
1,238 | 1,399 | ||||||
Income from continuing operations before disposition of investment properties and activity in unconsolidated affiliates | 17,867 | 13,221 | |||||
Gains on disposition of property | 1,157 | — | |||||
Equity in earnings/(losses) of unconsolidated affiliates | 1,811 | (29 | ) | ||||
Income from continuing operations | 20,835 | 13,192 | |||||
Discontinued operations: | |||||||
Net gains on disposition of discontinued operations | — | 384 | |||||
— | 384 | ||||||
Net income | 20,835 | 13,576 | |||||
Net (income) attributable to noncontrolling interests in consolidated affiliates | (296 | ) | (423 | ) | |||
Distributions on Preferred Units | (627 | ) | (627 | ) | |||
Net income available for common unitholders | $ | 19,912 | $ | 12,526 | |||
Earnings per Common Unit – basic: | |||||||
Income from continuing operations available for common unitholders | $ | 0.21 | $ | 0.13 | |||
Income from discontinued operations available for common unitholders | — | 0.01 | |||||
Net income available for common unitholders | $ | 0.21 | $ | 0.14 | |||
Weighted average Common Units outstanding – basic | 95,746 | 92,497 | |||||
Earnings per Common Unit – diluted: | |||||||
Income from continuing operations available for common unitholders | $ | 0.21 | $ | 0.13 | |||
Income from discontinued operations available for common unitholders | — | 0.01 | |||||
Net income available for common unitholders | $ | 0.21 | $ | 0.14 | |||
Weighted average Common Units outstanding – diluted | 95,870 | 92,621 | |||||
Distributions declared per Common Unit | $ | 0.425 | $ | 0.425 | |||
Net income available for common unitholders: | |||||||
Income from continuing operations available for common unitholders | $ | 19,912 | $ | 12,142 | |||
Income from discontinued operations available for common unitholders | — | 384 | |||||
Net income available for common unitholders | $ | 19,912 | $ | 12,526 |
Three Months Ended March 31, | |||||||
2015 | 2014 | ||||||
Comprehensive income: | |||||||
Net income | $ | 20,835 | $ | 13,576 | |||
Other comprehensive loss: | |||||||
Unrealized gains on tax increment financing bond | 193 | 165 | |||||
Unrealized losses on cash flow hedges | (2,914 | ) | (1,404 | ) | |||
Amortization of cash flow hedges | 924 | 928 | |||||
Total other comprehensive loss | (1,797 | ) | (311 | ) | |||
Total comprehensive income | 19,038 | 13,265 | |||||
Less-comprehensive (income) attributable to noncontrolling interests | (296 | ) | (423 | ) | |||
Comprehensive income attributable to common unitholders | $ | 18,742 | $ | 12,842 |
Common Units | Accumulated Other Comprehensive Loss | Noncontrolling Interests in Consolidated Affiliates | Total | ||||||||||||||||
General Partners’ Capital | Limited Partners’ Capital | ||||||||||||||||||
Balance at December 31, 2014 | $ | 14,990 | $ | 1,484,265 | $ | (3,912 | ) | $ | 18,109 | $ | 1,513,452 | ||||||||
Issuances of Common Units, net of issuance costs and tax withholdings | 406 | 40,161 | — | — | 40,567 | ||||||||||||||
Distributions paid on Common Units | (406 | ) | (40,231 | ) | — | — | (40,637 | ) | |||||||||||
Distributions paid on Preferred Units | (6 | ) | (621 | ) | — | — | (627 | ) | |||||||||||
Share-based compensation expense, net of forfeitures | 39 | 3,827 | — | — | 3,866 | ||||||||||||||
Distributions to noncontrolling interests in consolidated affiliates | — | — | — | (321 | ) | (321 | ) | ||||||||||||
Adjustment of Redeemable Common Units to fair value and contributions/distributions from/to the General Partner | (36 | ) | (3,508 | ) | — | — | (3,544 | ) | |||||||||||
Net (income) attributable to noncontrolling interests in consolidated affiliates | (3 | ) | (293 | ) | — | 296 | — | ||||||||||||
Comprehensive income: | |||||||||||||||||||
Net income | 208 | 20,627 | — | — | 20,835 | ||||||||||||||
Other comprehensive loss | — | — | (1,797 | ) | — | (1,797 | ) | ||||||||||||
Total comprehensive income | 19,038 | ||||||||||||||||||
Balance at March 31, 2015 | $ | 15,192 | $ | 1,504,227 | $ | (5,709 | ) | $ | 18,084 | $ | 1,531,794 |
Common Units | Accumulated Other Comprehensive Loss | Noncontrolling Interests in Consolidated Affiliates | Total | ||||||||||||||||
General Partners’ Capital | Limited Partners’ Capital | ||||||||||||||||||
Balance at December 31, 2013 | $ | 14,508 | $ | 1,436,498 | $ | (2,611 | ) | $ | 21,396 | $ | 1,469,791 | ||||||||
Issuances of Common Units, net of issuance costs and tax withholdings | 2 | 151 | — | — | 153 | ||||||||||||||
Redemptions of Common Units | (1 | ) | (92 | ) | — | — | (93 | ) | |||||||||||
Distributions paid on Common Units | (393 | ) | (38,907 | ) | — | — | (39,300 | ) | |||||||||||
Distributions paid on Preferred Units | (6 | ) | (621 | ) | — | — | (627 | ) | |||||||||||
Share-based compensation expense, net of forfeitures | 43 | 4,219 | — | — | 4,262 | ||||||||||||||
Distributions to noncontrolling interests in consolidated affiliates | — | — | — | (522 | ) | (522 | ) | ||||||||||||
Adjustment of Redeemable Common Units to fair value and contributions/distributions from/to the General Partner | (66 | ) | (6,504 | ) | — | — | (6,570 | ) | |||||||||||
Net (income) attributable to noncontrolling interests in consolidated affiliates | (4 | ) | (419 | ) | — | 423 | — | ||||||||||||
Comprehensive income: | |||||||||||||||||||
Net income | 136 | 13,440 | — | — | 13,576 | ||||||||||||||
Other comprehensive loss | — | — | (311 | ) | — | (311 | ) | ||||||||||||
Total comprehensive income | 13,265 | ||||||||||||||||||
Balance at March 31, 2014 | $ | 14,219 | $ | 1,407,765 | $ | (2,922 | ) | $ | 21,297 | $ | 1,440,359 |
Three Months Ended March 31, | |||||||
2015 | 2014 | ||||||
Operating activities: | |||||||
Net income | $ | 20,835 | $ | 13,576 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 50,308 | 48,165 | |||||
Amortization of lease incentives and acquisition-related intangible assets and liabilities | (67 | ) | 82 | ||||
Share-based compensation expense | 3,866 | 4,262 | |||||
Allowance for losses on accounts and accrued straight-line rents receivable | 417 | 1,125 | |||||
Accrued interest on mortgages and notes receivable | (170 | ) | (115 | ) | |||
Amortization of deferred financing costs | 800 | 652 | |||||
Amortization of cash flow hedges | 924 | 928 | |||||
Amortization of mortgages and notes payable fair value adjustments | 57 | (809 | ) | ||||
Net gains on disposition of property | (1,157 | ) | (384 | ) | |||
Equity in (earnings)/losses of unconsolidated affiliates | (1,811 | ) | 29 | ||||
Changes in financing obligations | — | (221 | ) | ||||
Distributions of earnings from unconsolidated affiliates | 1,386 | 788 | |||||
Changes in operating assets and liabilities: | |||||||
Accounts receivable | 3,166 | 713 | |||||
Prepaid expenses and other assets | (6,769 | ) | (5,226 | ) | |||
Accrued straight-line rents receivable | (5,591 | ) | (6,457 | ) | |||
Accounts payable, accrued expenses and other liabilities | (33,002 | ) | (25,667 | ) | |||
Net cash provided by operating activities | 33,192 | 31,441 | |||||
Investing activities: | |||||||
Investments in development in process | (11,232 | ) | (27,232 | ) | |||
Investments in tenant improvements and deferred leasing costs | (30,008 | ) | (24,782 | ) | |||
Investments in building improvements | (12,081 | ) | (13,007 | ) | |||
Net proceeds from disposition of real estate assets | 5,650 | — | |||||
Distributions of capital from unconsolidated affiliates | 394 | 230 | |||||
Investments in mortgages and notes receivable | (938 | ) | (108 | ) | |||
Repayments of mortgages and notes receivable | 87 | 16,604 | |||||
Changes in restricted cash and other investing activities | 993 | 4,043 | |||||
Net cash used in investing activities | (47,135 | ) | (44,252 | ) | |||
Financing activities: | |||||||
Distributions on Common Units | (40,637 | ) | (39,300 | ) | |||
Redemptions/repurchases of Preferred Units | (10 | ) | — | ||||
Redemptions of Common Units | — | (93 | ) | ||||
Distributions on Preferred Units | (627 | ) | (627 | ) | |||
Distributions to noncontrolling interests in consolidated affiliates | (321 | ) | (522 | ) | |||
Proceeds from the issuance of Common Units | 44,937 | 1,313 | |||||
Costs paid for the issuance of Common Units | (643 | ) | (14 | ) | |||
Repurchase of units related to tax withholdings | (3,727 | ) | (1,523 | ) | |||
Borrowings on revolving credit facility | 110,900 | 96,100 | |||||
Repayments of revolving credit facility | (91,900 | ) | (36,800 | ) | |||
Repayments of mortgages and notes payable | (1,220 | ) | (2,236 | ) | |||
Additions to deferred financing costs and other financing activities | (366 | ) | (338 | ) | |||
Net cash provided by financing activities | 16,386 | 15,960 | |||||
Net increase in cash and cash equivalents | $ | 2,443 | $ | 3,149 |
Three Months Ended March 31, | |||||||
2015 | 2014 | ||||||
Net increase in cash and cash equivalents | $ | 2,443 | $ | 3,149 | |||
Cash and cash equivalents at beginning of the period | 8,938 | 10,281 | |||||
Cash and cash equivalents at end of the period | $ | 11,381 | $ | 13,430 |
Three Months Ended March 31, | |||||||
2015 | 2014 | ||||||
Cash paid for interest, net of amounts capitalized | $ | 21,480 | $ | 25,054 |
Three Months Ended March 31, | |||||||
2015 | 2014 | ||||||
Unrealized losses on cash flow hedges | $ | (2,914 | ) | $ | (1,404 | ) | |
Changes in accrued capital expenditures | (2,697 | ) | 5,399 | ||||
Write-off of fully depreciated real estate assets | 15,020 | 3,121 | |||||
Write-off of fully amortized deferred financing and leasing costs | 10,147 | 3,697 | |||||
Adjustment of Redeemable Common Units to fair value | 3,178 | 6,328 | |||||
Unrealized gains on tax increment financing bond | 193 | 165 |
• | two buildings for an aggregate sale price of $3.5 million and recorded aggregate gains on disposition of property of $0.4 million; and |
• | land for a sale price of $2.5 million and recorded a gain on disposition of property of $0.8 million. |
March 31, 2015 | December 31, 2014 | ||||||
Mortgages receivable (including accrued interest) | $ | 11,931 | $ | 10,869 | |||
Less allowance | — | — | |||||
11,931 | 10,869 | ||||||
Promissory notes | 2,674 | 2,522 | |||||
Less allowance | (468 | ) | (275 | ) | |||
2,206 | 2,247 | ||||||
Mortgages and notes receivable, net | $ | 14,137 | $ | 13,116 |
Three Months Ended March 31, | |||||||
2015 | 2014 | ||||||
Beginning notes receivable allowance | $ | 275 | $ | 302 | |||
Recoveries/write-offs/other | 193 | (2 | ) | ||||
Total notes receivable allowance | $ | 468 | $ | 300 |
Three Months Ended March 31, | |||||||
2015 | 2014 | ||||||
Income Statements: | |||||||
Rental and other revenues | $ | 12,231 | $ | 12,434 | |||
Expenses: | |||||||
Rental property and other expenses | 5,667 | 6,217 | |||||
Depreciation and amortization | 3,115 | 3,489 | |||||
Interest expense | 2,149 | 2,211 | |||||
Total expenses | 10,931 | 11,917 | |||||
Income before disposition of property | 1,300 | 517 | |||||
Gains on disposition of property | 2,127 | 1,949 | |||||
Net income | $ | 3,427 | $ | 2,466 |
March 31, 2015 | December 31, 2014 | ||||||
Assets: | |||||||
Deferred financing costs | $ | 19,444 | $ | 19,478 | |||
Less accumulated amortization | (8,697 | ) | (7,953 | ) | |||
10,747 | 11,525 | ||||||
Deferred leasing costs (including lease incentives and above market lease and in-place lease acquisition-related intangible assets) | 320,168 | 322,094 | |||||
Less accumulated amortization | (106,645 | ) | (104,851 | ) | |||
213,523 | 217,243 | ||||||
Deferred financing and leasing costs, net | $ | 224,270 | $ | 228,768 | |||
Liabilities (in accounts payable, accrued expenses and other liabilities): | |||||||
Acquisition-related below market lease liabilities | $ | 55,360 | $ | 55,783 | |||
Less accumulated amortization | (14,857 | ) | (13,548 | ) | |||
$ | 40,503 | $ | 42,235 |
Three Months Ended March 31, | |||||||
2015 | 2014 | ||||||
Amortization of deferred financing costs | $ | 800 | $ | 652 | |||
Amortization of deferred leasing costs and acquisition-related intangible assets (in depreciation and amortization) | $ | 10,293 | $ | 9,928 | |||
Amortization of lease incentives (in rental and other revenues) | $ | 362 | $ | 351 | |||
Amortization of acquisition-related intangible assets (in rental and other revenues) | $ | 1,166 | $ | 1,116 | |||
Amortization of acquisition-related intangible assets (in rental property and other expenses) | $ | 137 | $ | 137 | |||
Amortization of acquisition-related below market lease liabilities (in rental and other revenues) | $ | (1,732 | ) | $ | (1,522 | ) |
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) | |||||||||||||||||||
April 1 through December 31, 2015 | $ | 2,299 | $ | 30,616 | $ | 887 | $ | 3,216 | $ | 415 | $ | (4,700 | ) | |||||||||||
2016 | 2,784 | 34,322 | 1,072 | 3,054 | 553 | (5,570 | ) | |||||||||||||||||
2017 | 2,508 | 29,907 | 1,000 | 2,253 | 553 | (5,298 | ) | |||||||||||||||||
2018 | 1,379 | 25,334 | 893 | 1,462 | 553 | (5,135 | ) | |||||||||||||||||
2019 | 653 | 21,021 | 705 | 1,046 | 553 | (4,804 | ) | |||||||||||||||||
Thereafter | 1,124 | 48,503 | 2,214 | 2,858 | 533 | (14,996 | ) | |||||||||||||||||
$ | 10,747 | $ | 189,703 | $ | 6,771 | $ | 13,889 | $ | 3,160 | $ | (40,503 | ) | ||||||||||||
Weighted average remaining amortization periods as of March 31, 2015 (in years) | 4.2 | 6.9 | 8.0 | 6.2 | 5.7 | 8.0 |
March 31, 2015 | December 31, 2014 | ||||||
Secured indebtedness | $ | 311,502 | $ | 312,868 | |||
Unsecured indebtedness | 1,777,724 | 1,758,521 | |||||
Total mortgages and notes payable | $ | 2,089,226 | $ | 2,071,389 |
7. | Derivative Financial Instruments |
March 31, 2015 | December 31, 2014 | ||||||
Derivatives: | |||||||
Derivatives designated as cash flow hedges in accounts payable, accrued expenses and other liabilities: | |||||||
Interest rate swaps | $ | 4,480 | $ | 2,412 |
Three Months Ended March 31, | |||||||
2015 | 2014 | ||||||
Derivatives Designated as Cash Flow Hedges: | |||||||
Amount of unrealized losses recognized in AOCL on derivatives (effective portion): | |||||||
Interest rate swaps | $ | (2,914 | ) | $ | (1,404 | ) | |
Amount of losses reclassified out of AOCL into contractual interest expense (effective portion): | |||||||
Interest rate swaps | $ | 924 | $ | 928 |
8. | Noncontrolling Interests |
Three Months Ended March 31, | |||||||
2015 | 2014 | ||||||
Beginning noncontrolling interests in the Operating Partnership | $ | 130,048 | $ | 106,480 | |||
Adjustment of noncontrolling interests in the Operating Partnership to fair value | 5,036 | 7,434 | |||||
Conversions of Common Units to Common Stock | (1,206 | ) | (162 | ) | |||
Redemptions of Common Units | — | (93 | ) | ||||
Net income attributable to noncontrolling interests in the Operating Partnership | 596 | 398 | |||||
Distributions to noncontrolling interests in the Operating Partnership | (1,248 | ) | (1,249 | ) | |||
Total noncontrolling interests in the Operating Partnership | $ | 133,226 | $ | 112,808 |
Three Months Ended March 31, | |||||||
2015 | 2014 | ||||||
Net income available for common stockholders | $ | 19,316 | $ | 12,128 | |||
Increase in additional paid in capital from conversions of Common Units to Common Stock | 1,206 | 162 | |||||
Change from net income available for common stockholders and transfers from noncontrolling interests | $ | 20,522 | $ | 12,290 |
9. | Disclosure About Fair Value of Financial Instruments |
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 March 31, 2015: | ||||||||||||||||
Assets: | ||||||||||||||||
Mortgages and notes receivable, at fair value (1) | $ | 14,163 | $ | — | $ | 2,206 | $ | 11,957 | ||||||||
Marketable securities of non-qualified deferred compensation plan (in prepaid expenses and other assets) | 3,504 | 3,504 | — | — | ||||||||||||
Tax increment financing bond (in prepaid expenses and other assets) | 12,640 | — | — | 12,640 | ||||||||||||
Total Assets | $ | 30,307 | $ | 3,504 | $ | 2,206 | $ | 24,597 | ||||||||
Noncontrolling Interests in the Operating Partnership | $ | 133,226 | $ | 133,226 | $ | — | $ | — | ||||||||
Liabilities: | ||||||||||||||||
Mortgages and notes payable, at fair value (1) | $ | 2,173,153 | $ | — | $ | 2,173,153 | $ | — | ||||||||
Interest rate swaps (in accounts payable, accrued expenses and other liabilities) | 4,480 | — | 4,480 | — | ||||||||||||
Non-qualified deferred compensation obligation (in accounts payable, accrued expenses and other liabilities) | 3,504 | 3,504 | — | — | ||||||||||||
Financing obligations, at fair value (1) | 20,264 | — | — | 20,264 | ||||||||||||
Total Liabilities | $ | 2,201,401 | $ | 3,504 | $ |