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; |
• | Note 12 to Consolidated Financial Statements - 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 5. OTHER INFORMATION | |
ITEM 6. EXHIBITS |
June 30, 2017 | December 31, 2016 | ||||||
Assets: | |||||||
Real estate assets, at cost: | |||||||
Land | $ | 470,185 | $ | 474,375 | |||
Buildings and tenant improvements | 4,374,143 | 4,313,373 | |||||
Development in-process | 245,593 | 279,602 | |||||
Land held for development | 82,326 | 77,355 | |||||
5,172,247 | 5,144,705 | ||||||
Less-accumulated depreciation | (1,163,778 | ) | (1,134,103 | ) | |||
Net real estate assets | 4,008,469 | 4,010,602 | |||||
Real estate and other assets, net, held for sale | 54,543 | — | |||||
Cash and cash equivalents | 13,346 | 49,490 | |||||
Restricted cash | 20,612 | 29,141 | |||||
Accounts receivable, net of allowance of $376 and $624, respectively | 15,701 | 17,372 | |||||
Mortgages and notes receivable, net of allowance of $88 and $105, respectively | 6,750 | 8,833 | |||||
Accrued straight-line rents receivable, net of allowance of $205 and $692, respectively | 185,632 | 172,829 | |||||
Investments in and advances to unconsolidated affiliates | 15,243 | 18,846 | |||||
Deferred leasing costs, net of accumulated amortization of $147,744 and $140,081, respectively | 205,256 | 213,500 | |||||
Prepaid expenses and other assets, net of accumulated amortization of $21,517 and $19,904, respectively | 34,947 | 40,437 | |||||
Total Assets | $ | 4,560,499 | $ | 4,561,050 | |||
Liabilities, Noncontrolling Interests in the Operating Partnership and Equity: | |||||||
Mortgages and notes payable, net | $ | 2,005,038 | $ | 1,948,047 | |||
Accounts payable, accrued expenses and other liabilities | 200,981 | 313,885 | |||||
Liabilities held for sale | 1,122 | — | |||||
Total Liabilities | 2,207,141 | 2,261,932 | |||||
Commitments and contingencies | |||||||
Noncontrolling interests in the Operating Partnership | 143,646 | 144,802 | |||||
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), 28,905 and 28,920 shares issued and outstanding, respectively | 28,905 | 28,920 | |||||
Common Stock, $.01 par value, 200,000,000 authorized shares; | |||||||
103,236,237 and 101,665,554 shares issued and outstanding, respectively | 1,032 | 1,017 | |||||
Additional paid-in capital | 2,926,128 | 2,850,881 | |||||
Distributions in excess of net income available for common stockholders | (770,101 | ) | (749,412 | ) | |||
Accumulated other comprehensive income | 6,046 | 4,949 | |||||
Total Stockholders’ Equity | 2,192,010 | 2,136,355 | |||||
Noncontrolling interests in consolidated affiliates | 17,702 | 17,961 | |||||
Total Equity | 2,209,712 | 2,154,316 | |||||
Total Liabilities, Noncontrolling Interests in the Operating Partnership and Equity | $ | 4,560,499 | $ | 4,561,050 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Rental and other revenues | $ | 177,283 | $ | 166,860 | $ | 346,691 | $ | 331,719 | |||||||
Operating expenses: | |||||||||||||||
Rental property and other expenses | 58,854 | 57,515 | 116,250 | 115,095 | |||||||||||
Depreciation and amortization | 55,816 | 55,317 | 111,961 | 108,811 | |||||||||||
General and administrative | 9,050 | 8,327 | 20,540 | 19,464 | |||||||||||
Total operating expenses | 123,720 | 121,159 | 248,751 | 243,370 | |||||||||||
Interest expense: | |||||||||||||||
Contractual | 15,345 | 18,674 | 32,368 | 38,389 | |||||||||||
Amortization of debt issuance costs | 809 | 811 | 1,649 | 1,801 | |||||||||||
16,154 | 19,485 | 34,017 | 40,190 | ||||||||||||
Other income: | |||||||||||||||
Interest and other income | 564 | 534 | 1,248 | 1,051 | |||||||||||
Gains on debt extinguishment | 826 | — | 826 | — | |||||||||||
1,390 | 534 | 2,074 | 1,051 | ||||||||||||
Income from continuing operations before disposition of investment properties and activity in unconsolidated affiliates | 38,799 | 26,750 | 65,997 | 49,210 | |||||||||||
Gains on disposition of property | — | 5,861 | 5,332 | 10,258 | |||||||||||
Equity in earnings of unconsolidated affiliates | 755 | 917 | 1,710 | 2,202 | |||||||||||
Income from continuing operations | 39,554 | 33,528 | 73,039 | 61,670 | |||||||||||
Discontinued operations: | |||||||||||||||
Income from discontinued operations | — | — | — | 4,097 | |||||||||||
Net gains on disposition of discontinued operations | — | — | — | 414,496 | |||||||||||
— | — | — | 418,593 | ||||||||||||
Net income | 39,554 | 33,528 | 73,039 | 480,263 | |||||||||||
Net (income) attributable to noncontrolling interests in the Operating Partnership | (1,043 | ) | (939 | ) | (1,931 | ) | (13,950 | ) | |||||||
Net (income) attributable to noncontrolling interests in consolidated affiliates | (299 | ) | (314 | ) | (599 | ) | (622 | ) | |||||||
Dividends on Preferred Stock | (623 | ) | (627 | ) | (1,246 | ) | (1,253 | ) | |||||||
Net income available for common stockholders | $ | 37,589 | $ | 31,648 | $ | 69,263 | $ | 464,438 | |||||||
Earnings per Common Share – basic: | |||||||||||||||
Income from continuing operations available for common stockholders | $ | 0.37 | $ | 0.32 | $ | 0.68 | $ | 0.60 | |||||||
Income from discontinued operations available for common stockholders | — | — | — | 4.19 | |||||||||||
Net income available for common stockholders | $ | 0.37 | $ | 0.32 | $ | 0.68 | $ | 4.79 | |||||||
Weighted average Common Shares outstanding – basic | 102,475 | 97,648 | 102,109 | 97,010 | |||||||||||
Earnings per Common Share – diluted: | |||||||||||||||
Income from continuing operations available for common stockholders | $ | 0.37 | $ | 0.32 | $ | 0.68 | $ | 0.60 | |||||||
Income from discontinued operations available for common stockholders | — | — | — | 4.18 | |||||||||||
Net income available for common stockholders | $ | 0.37 | $ | 0.32 | $ | 0.68 | $ | 4.78 | |||||||
Weighted average Common Shares outstanding – diluted | 105,386 | 100,628 | 105,026 | 99,992 | |||||||||||
Dividends declared per Common Share | $ | 0.440 | $ | 0.425 | $ | 0.880 | $ | 0.850 | |||||||
Net income available for common stockholders: | |||||||||||||||
Income from continuing operations available for common stockholders | $ | 37,589 | $ | 31,648 | $ | 69,263 | $ | 58,110 | |||||||
Income from discontinued operations available for common stockholders | — | — | — | 406,328 | |||||||||||
Net income available for common stockholders | $ | 37,589 | $ | 31,648 | $ | 69,263 | $ | 464,438 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Comprehensive income: | |||||||||||||||
Net income | $ | 39,554 | $ | 33,528 | $ | 73,039 | $ | 480,263 | |||||||
Other comprehensive income/(loss): | |||||||||||||||
Unrealized gains/(losses) on cash flow hedges | (136 | ) | (5,760 | ) | 316 | (9,395 | ) | ||||||||
Amortization of cash flow hedges | 297 | 783 | 781 | 1,578 | |||||||||||
Total other comprehensive income/(loss) | 161 | (4,977 | ) | 1,097 | (7,817 | ) | |||||||||
Total comprehensive income | 39,715 | 28,551 | 74,136 | 472,446 | |||||||||||
Less-comprehensive (income) attributable to noncontrolling interests | (1,342 | ) | (1,253 | ) | (2,530 | ) | (14,572 | ) | |||||||
Comprehensive income attributable to common stockholders | $ | 38,373 | $ | 27,298 | $ | 71,606 | $ | 457,874 |
Number of Common Shares | Common Stock | Series A Cumulative Redeemable Preferred Shares | Additional Paid-In Capital | Accumulated Other Compre-hensive Income | Non-controlling Interests in Consolidated Affiliates | Distributions in Excess of Net Income Available for Common Stockholders | Total | |||||||||||||||||||||||
Balance at December 31, 2016 | 101,665,554 | $ | 1,017 | $ | 28,920 | $ | 2,850,881 | $ | 4,949 | $ | 17,961 | $ | (749,412 | ) | $ | 2,154,316 | ||||||||||||||
Issuances of Common Stock, net of issuance costs and tax withholdings | 1,453,935 | 15 | — | 69,818 | — | — | — | 69,833 | ||||||||||||||||||||||
Conversions of Common Units to Common Stock | 6,000 | — | — | 305 | — | — | — | 305 | ||||||||||||||||||||||
Dividends on Common Stock | — | — | — | — | — | (89,952 | ) | (89,952 | ) | |||||||||||||||||||||
Dividends on Preferred Stock | — | — | — | — | — | (1,246 | ) | (1,246 | ) | |||||||||||||||||||||
Adjustment of noncontrolling interests in the Operating Partnership to fair value | — | — | 287 | — | — | — | 287 | |||||||||||||||||||||||
Distributions to noncontrolling interests in consolidated affiliates | — | — | — | — | (858 | ) | — | (858 | ) | |||||||||||||||||||||
Issuances of restricted stock | 110,748 | — | — | — | — | — | — | — | ||||||||||||||||||||||
Redemptions/repurchases of Preferred Stock | — | (15 | ) | — | — | — | — | (15 | ) | |||||||||||||||||||||
Share-based compensation expense, net of forfeitures | — | — | — | 4,837 | — | — | — | 4,837 | ||||||||||||||||||||||
Net (income) attributable to noncontrolling interests in the Operating Partnership | — | — | — | — | — | (1,931 | ) | (1,931 | ) | |||||||||||||||||||||
Net (income) attributable to noncontrolling interests in consolidated affiliates | — | — | — | — | 599 | (599 | ) | — | ||||||||||||||||||||||
Comprehensive income: | ||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | 73,039 | 73,039 | |||||||||||||||||||||||
Other comprehensive income | — | — | — | 1,097 | — | — | 1,097 | |||||||||||||||||||||||
Total comprehensive income | 74,136 | |||||||||||||||||||||||||||||
Balance at June 30, 2017 | 103,236,237 | $ | 1,032 | $ | 28,905 | $ | 2,926,128 | $ | 6,046 | $ | 17,702 | $ | (770,101 | ) | $ | 2,209,712 |
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, 2015 | 96,091,932 | $ | 961 | $ | 29,050 | $ | 2,598,242 | $ | (3,811 | ) | $ | 17,975 | $ | (1,023,135 | ) | $ | 1,619,282 | |||||||||||||
Issuances of Common Stock, net of issuance costs and tax withholdings | 2,324,850 | 23 | — | 104,449 | — | — | — | 104,472 | ||||||||||||||||||||||
Conversions of Common Units to Common Stock | 32,328 | — | — | 1,558 | — | — | — | 1,558 | ||||||||||||||||||||||
Dividends on Common Stock | — | — | — | — | — | (82,272 | ) | (82,272 | ) | |||||||||||||||||||||
Dividends on Preferred Stock | — | — | — | — | — | (1,253 | ) | (1,253 | ) | |||||||||||||||||||||
Adjustment of noncontrolling interests in the Operating Partnership to fair value | — | — | (15,042 | ) | — | — | — | (15,042 | ) | |||||||||||||||||||||
Distributions to noncontrolling interests in consolidated affiliates | — | — | — | — | (900 | ) | — | (900 | ) | |||||||||||||||||||||
Issuances of restricted stock | 130,752 | — | — | — | — | — | — | — | ||||||||||||||||||||||
Redemptions/repurchases of Preferred Stock | — | (115 | ) | — | — | — | — | (115 | ) | |||||||||||||||||||||
Share-based compensation expense, net of forfeitures | (8,888 | ) | 2 | — | 4,548 | — | — | — | 4,550 | |||||||||||||||||||||
Net (income) attributable to noncontrolling interests in the Operating Partnership | — | — | — | — | — | (13,950 | ) | (13,950 | ) | |||||||||||||||||||||
Net (income) attributable to noncontrolling interests in consolidated affiliates | — | — | — | — | 622 | (622 | ) | — | ||||||||||||||||||||||
Comprehensive income: | ||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | 480,263 | 480,263 | |||||||||||||||||||||||
Other comprehensive loss | — | — | — | (7,817 | ) | — | — | (7,817 | ) | |||||||||||||||||||||
Total comprehensive income | 472,446 | |||||||||||||||||||||||||||||
Balance at June 30, 2016 | 98,570,974 | $ | 986 | $ | 28,935 | $ | 2,693,755 | $ | (11,628 | ) | $ | 17,697 | $ | (640,969 | ) | $ | 2,088,776 |
Six Months Ended June 30, | |||||||
2017 | 2016 | ||||||
Operating activities: | |||||||
Net income | $ | 73,039 | $ | 480,263 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 111,961 | 108,811 | |||||
Amortization of lease incentives and acquisition-related intangible assets and liabilities | (345 | ) | (1,179 | ) | |||
Share-based compensation expense | 4,837 | 4,550 | |||||
Allowance for losses on accounts and accrued straight-line rents receivable | 110 | 1,218 | |||||
Accrued interest on mortgages and notes receivable | (274 | ) | (212 | ) | |||
Amortization of debt issuance costs | 1,649 | 1,801 | |||||
Amortization of cash flow hedges | 781 | 1,578 | |||||
Amortization of mortgages and notes payable fair value adjustments | 139 | (116 | ) | ||||
Gains on debt extinguishment | (826 | ) | — | ||||
Net gains on disposition of property | (5,332 | ) | (424,754 | ) | |||
Equity in earnings of unconsolidated affiliates | (1,710 | ) | (2,202 | ) | |||
Distributions of earnings from unconsolidated affiliates | 2,907 | 1,095 | |||||
Settlement of cash flow hedges | 7,322 | — | |||||
Changes in operating assets and liabilities: | |||||||
Accounts receivable | 4,358 | (181 | ) | ||||
Prepaid expenses and other assets | (1,455 | ) | (5,297 | ) | |||
Accrued straight-line rents receivable | (15,228 | ) | (13,600 | ) | |||
Accounts payable, accrued expenses and other liabilities | (9,818 | ) | (13,970 | ) | |||
Net cash provided by operating activities | 172,115 | 137,805 | |||||
Investing activities: | |||||||
Investments in acquired real estate and related intangible assets, net of cash acquired | — | (9,058 | ) | ||||
Investments in development in-process | (97,096 | ) | (74,668 | ) | |||
Investments in tenant improvements and deferred leasing costs | (54,119 | ) | (42,954 | ) | |||
Investments in building improvements | (31,070 | ) | (31,677 | ) | |||
Net proceeds from disposition of real estate assets | 11,532 | 675,003 | |||||
Distributions of capital from unconsolidated affiliates | 7,445 | 2,118 | |||||
Investments in mortgages and notes receivable | — | (7,818 | ) | ||||
Repayments of mortgages and notes receivable | 2,357 | 155 | |||||
Investments in and advances to unconsolidated affiliates | (172 | ) | (105 | ) | |||
Changes in restricted cash and other investing activities | 4,496 | (257,181 | ) | ||||
Net cash provided by/(used in) investing activities | (156,627 | ) | 253,815 | ||||
Financing activities: | |||||||
Dividends on Common Stock | (89,952 | ) | (82,272 | ) | |||
Special dividend on Common Stock | (81,205 | ) | — | ||||
Redemptions/repurchases of Preferred Stock | (15 | ) | (115 | ) | |||
Dividends on Preferred Stock | (1,246 | ) | (1,253 | ) | |||
Distributions to noncontrolling interests in the Operating Partnership | (2,495 | ) | (2,463 | ) | |||
Special distribution to noncontrolling interests in the Operating Partnership | (2,271 | ) | — | ||||
Distributions to noncontrolling interests in consolidated affiliates | (858 | ) | (900 | ) | |||
Proceeds from the issuance of Common Stock | 74,987 | 110,158 | |||||
Costs paid for the issuance of Common Stock | (1,199 | ) | (1,629 | ) | |||
Repurchase of shares related to tax withholdings | (3,955 | ) | (4,057 | ) | |||
Borrowings on revolving credit facility | 425,300 | 153,800 | |||||
Repayments of revolving credit facility | (314,300 | ) | (169,800 | ) | |||
Borrowings on mortgages and notes payable | 456,001 | — | |||||
Repayments of mortgages and notes payable | (506,679 | ) | (394,738 | ) | |||
Payments of debt extinguishment costs | (57 | ) | — | ||||
Changes in debt issuance costs and other financing activities | (3,688 | ) | (943 | ) | |||
Net cash used in financing activities | (51,632 | ) | (394,212 | ) | |||
Net decrease in cash and cash equivalents | $ | (36,144 | ) | $ | (2,592 | ) |
Six Months Ended June 30, | |||||||
2017 | 2016 | ||||||
Net decrease in cash and cash equivalents | $ | (36,144 | ) | $ | (2,592 | ) | |
Cash and cash equivalents at beginning of the period | 49,490 | 5,036 | |||||
Cash and cash equivalents at end of the period | $ | 13,346 | $ | 2,444 |
Six Months Ended June 30, | |||||||
2017 | 2016 | ||||||
Cash paid for interest, net of amounts capitalized | $ | 34,930 | $ | 38,222 |
Six Months Ended June 30, | |||||||
2017 | 2016 | ||||||
Unrealized gains/(losses) on cash flow hedges | $ | 316 | $ | (9,395 | ) | ||
Conversions of Common Units to Common Stock | 305 | 1,558 | |||||
Changes in accrued capital expenditures | (21,961 | ) | 9,227 | ||||
Write-off of fully depreciated real estate assets | 28,449 | 21,948 | |||||
Write-off of fully amortized leasing costs | 15,023 | 11,690 | |||||
Write-off of fully amortized debt issuance costs | 4,324 | — | |||||
Adjustment of noncontrolling interests in the Operating Partnership to fair value | (287 | ) | 15,042 |
June 30, 2017 | December 31, 2016 | ||||||
Assets: | |||||||
Real estate assets, at cost: | |||||||
Land | $ | 470,185 | $ | 474,375 | |||
Buildings and tenant improvements | 4,374,143 | 4,313,373 | |||||
Development in-process | 245,593 | 279,602 | |||||
Land held for development | 82,326 | 77,355 | |||||
5,172,247 | 5,144,705 | ||||||
Less-accumulated depreciation | (1,163,778 | ) | (1,134,103 | ) | |||
Net real estate assets | 4,008,469 | 4,010,602 | |||||
Real estate and other assets, net, held for sale | 54,543 | — | |||||
Cash and cash equivalents | 13,346 | 49,490 | |||||
Restricted cash | 20,612 | 29,141 | |||||
Accounts receivable, net of allowance of $376 and $624, respectively | 15,701 | 17,372 | |||||
Mortgages and notes receivable, net of allowance of $88 and $105, respectively | 6,750 | 8,833 | |||||
Accrued straight-line rents receivable, net of allowance of $205 and $692, respectively | 185,632 | 172,829 | |||||
Investments in and advances to unconsolidated affiliates | 15,243 | 18,846 | |||||
Deferred leasing costs, net of accumulated amortization of $147,744 and $140,081, respectively | 205,256 | 213,500 | |||||
Prepaid expenses and other assets, net of accumulated amortization of $21,517 and $19,904, respectively | 34,947 | 40,437 | |||||
Total Assets | $ | 4,560,499 | $ | 4,561,050 | |||
Liabilities, Redeemable Operating Partnership Units and Capital: | |||||||
Mortgages and notes payable, net | $ | 2,005,038 | $ | 1,948,047 | |||
Accounts payable, accrued expenses and other liabilities | 200,981 | 313,885 | |||||
Liabilities held for sale | 1,122 | — | |||||
Total Liabilities | 2,207,141 | 2,261,932 | |||||
Commitments and contingencies | |||||||
Redeemable Operating Partnership Units: | |||||||
Common Units, 2,832,704 and 2,838,704 outstanding, respectively | 143,646 | 144,802 | |||||
Series A Preferred Units (liquidation preference $1,000 per unit), 28,905 and 28,920 units issued and outstanding, respectively | 28,905 | 28,920 | |||||
Total Redeemable Operating Partnership Units | 172,551 | 173,722 | |||||
Capital: | |||||||
Common Units: | |||||||
General partner Common Units, 1,056,601 and 1,040,954 outstanding, respectively | 21,568 | 21,023 | |||||
Limited partner Common Units, 101,770,827 and 100,215,791 outstanding, respectively | 2,135,491 | 2,081,463 | |||||
Accumulated other comprehensive income | 6,046 | 4,949 | |||||
Noncontrolling interests in consolidated affiliates | 17,702 | 17,961 | |||||
Total Capital | 2,180,807 | 2,125,396 | |||||
Total Liabilities, Redeemable Operating Partnership Units and Capital | $ | 4,560,499 | $ | 4,561,050 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Rental and other revenues | $ | 177,283 | $ | 166,860 | $ | 346,691 | $ | 331,719 | |||||||
Operating expenses: | |||||||||||||||
Rental property and other expenses | 58,854 | 57,515 | 116,250 | 115,095 | |||||||||||
Depreciation and amortization | 55,816 | 55,317 | 111,961 | 108,811 | |||||||||||
General and administrative | 9,050 | 8,327 | 20,540 | 19,464 | |||||||||||
Total operating expenses | 123,720 | 121,159 | 248,751 | 243,370 | |||||||||||
Interest expense: | |||||||||||||||
Contractual | 15,345 | 18,674 | 32,368 | 38,389 | |||||||||||
Amortization of debt issuance costs | 809 | 811 | 1,649 | 1,801 | |||||||||||
16,154 | 19,485 | 34,017 | 40,190 | ||||||||||||
Other income: | |||||||||||||||
Interest and other income | 564 | 534 | 1,248 | 1,051 | |||||||||||
Gains on debt extinguishment | 826 | — | 826 | — | |||||||||||
1,390 | 534 | 2,074 | 1,051 | ||||||||||||
Income from continuing operations before disposition of investment properties and activity in unconsolidated affiliates | 38,799 | 26,750 | 65,997 | 49,210 | |||||||||||
Gains on disposition of property | — | 5,861 | 5,332 | 10,258 | |||||||||||
Equity in earnings of unconsolidated affiliates | 755 | 917 | 1,710 | 2,202 | |||||||||||
Income from continuing operations | 39,554 | 33,528 | 73,039 | 61,670 | |||||||||||
Discontinued operations: | |||||||||||||||
Income from discontinued operations | — | — | — | 4,097 | |||||||||||
Net gains on disposition of discontinued operations | — | — | — | 414,496 | |||||||||||
— | — | — | 418,593 | ||||||||||||
Net income | 39,554 | 33,528 | 73,039 | 480,263 | |||||||||||
Net (income) attributable to noncontrolling interests in consolidated affiliates | (299 | ) | (314 | ) | (599 | ) | (622 | ) | |||||||
Distributions on Preferred Units | (623 | ) | (627 | ) | (1,246 | ) | (1,253 | ) | |||||||
Net income available for common unitholders | $ | 38,632 | $ | 32,587 | $ | 71,194 | $ | 478,388 | |||||||
Earnings per Common Unit – basic: | |||||||||||||||
Income from continuing operations available for common unitholders | $ | 0.37 | $ | 0.33 | $ | 0.68 | $ | 0.60 | |||||||
Income from discontinued operations available for common unitholders | — | — | — | 4.21 | |||||||||||
Net income available for common unitholders | $ | 0.37 | $ | 0.33 | $ | 0.68 | $ | 4.81 | |||||||
Weighted average Common Units outstanding – basic | 104,900 | 100,129 | 104,536 | 99,496 | |||||||||||
Earnings per Common Unit – diluted: | |||||||||||||||
Income from continuing operations available for common unitholders | $ | 0.37 | $ | 0.33 | $ | 0.68 | $ | 0.60 | |||||||
Income from discontinued operations available for common unitholders | — | — | — | 4.20 | |||||||||||
Net income available for common unitholders | $ | 0.37 | $ | 0.33 | $ | 0.68 | $ | 4.80 | |||||||
Weighted average Common Units outstanding – diluted | 104,977 | 100,219 | 104,617 | 99,583 | |||||||||||
Distributions declared per Common Unit | $ | 0.440 | $ | 0.425 | $ | 0.880 | $ | 0.850 | |||||||
Net income available for common unitholders: | |||||||||||||||
Income from continuing operations available for common unitholders | $ | 38,632 | $ | 32,587 | $ | 71,194 | $ | 59,795 | |||||||
Income from discontinued operations available for common unitholders | — | — | — | 418,593 | |||||||||||
Net income available for common unitholders | $ | 38,632 | $ | 32,587 | $ | 71,194 | $ | 478,388 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Comprehensive income: | |||||||||||||||
Net income | $ | 39,554 | $ | 33,528 | $ | 73,039 | $ | 480,263 | |||||||
Other comprehensive income/(loss): | |||||||||||||||
Unrealized gains/(losses) on cash flow hedges | (136 | ) | (5,760 | ) | 316 | (9,395 | ) | ||||||||
Amortization of cash flow hedges | 297 | 783 | 781 | 1,578 | |||||||||||
Total other comprehensive income/(loss) | 161 | (4,977 | ) | 1,097 | (7,817 | ) | |||||||||
Total comprehensive income | 39,715 | 28,551 | 74,136 | 472,446 | |||||||||||
Less-comprehensive (income) attributable to noncontrolling interests | (299 | ) | (314 | ) | (599 | ) | (622 | ) | |||||||
Comprehensive income attributable to common unitholders | $ | 39,416 | $ | 28,237 | $ | 73,537 | $ | 471,824 |
Common Units | Accumulated Other Comprehensive Income | Noncontrolling Interests in Consolidated Affiliates | Total | ||||||||||||||||
General Partners’ Capital | Limited Partners’ Capital | ||||||||||||||||||
Balance at December 31, 2016 | $ | 21,023 | $ | 2,081,463 | $ | 4,949 | $ | 17,961 | $ | 2,125,396 | |||||||||
Issuances of Common Units, net of issuance costs and tax withholdings | 698 | 69,135 | — | — | 69,833 | ||||||||||||||
Distributions on Common Units | (920 | ) | (91,167 | ) | — | — | (92,087 | ) | |||||||||||
Distributions on Preferred Units | (12 | ) | (1,234 | ) | — | — | (1,246 | ) | |||||||||||
Share-based compensation expense, net of forfeitures | 48 | 4,789 | — | — | 4,837 | ||||||||||||||
Distributions to noncontrolling interests in consolidated affiliates | — | — | — | (858 | ) | (858 | ) | ||||||||||||
Adjustment of Redeemable Common Units to fair value and contributions/distributions from/to the General Partner | 7 | 789 | — | — | 796 | ||||||||||||||
Net (income) attributable to noncontrolling interests in consolidated affiliates | (6 | ) | (593 | ) | — | 599 | — | ||||||||||||
Comprehensive income: | |||||||||||||||||||
Net income | 730 | 72,309 | — | — | 73,039 | ||||||||||||||
Other comprehensive income | — | — | 1,097 | — | 1,097 | ||||||||||||||
Total comprehensive income | 74,136 | ||||||||||||||||||
Balance at June 30, 2017 | $ | 21,568 | $ | 2,135,491 | $ | 6,046 | $ | 17,702 | $ | 2,180,807 |
Common Units | Accumulated Other Comprehensive Loss | Noncontrolling Interests in Consolidated Affiliates | Total | ||||||||||||||||
General Partners’ Capital | Limited Partners’ Capital | ||||||||||||||||||
Balance at December 31, 2015 | $ | 15,759 | $ | 1,560,309 | $ | (3,811 | ) | $ | 17,975 | $ | 1,590,232 | ||||||||
Issuances of Common Units, net of issuance costs and tax withholdings | 1,045 | 103,427 | — | — | 104,472 | ||||||||||||||
Distributions on Common Units | (844 | ) | (83,543 | ) | — | — | (84,387 | ) | |||||||||||
Distributions on Preferred Units | (13 | ) | (1,240 | ) | — | — | (1,253 | ) | |||||||||||
Share-based compensation expense, net of forfeitures | 46 | 4,504 | — | — | 4,550 | ||||||||||||||
Distributions to noncontrolling interests in consolidated affiliates | — | — | — | (900 | ) | (900 | ) | ||||||||||||
Adjustment of Redeemable Common Units to fair value and contributions/distributions from/to the General Partner | (253 | ) | (25,066 | ) | — | — | (25,319 | ) | |||||||||||
Net (income) attributable to noncontrolling interests in consolidated affiliates | (6 | ) | (616 | ) | — | 622 | — | ||||||||||||
Comprehensive income: | |||||||||||||||||||
Net income | 4,803 | 475,460 | — | — | 480,263 | ||||||||||||||
Other comprehensive loss | — | — | (7,817 | ) | — | (7,817 | ) | ||||||||||||
Total comprehensive income | 472,446 | ||||||||||||||||||
Balance at June 30, 2016 | $ | 20,537 | $ | 2,033,235 | $ | (11,628 | ) | $ | 17,697 | $ | 2,059,841 |
Six Months Ended June 30, | |||||||
2017 | 2016 | ||||||
Operating activities: | |||||||
Net income | $ | 73,039 | $ | 480,263 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 111,961 | 108,811 | |||||
Amortization of lease incentives and acquisition-related intangible assets and liabilities | (345 | ) | (1,179 | ) | |||
Share-based compensation expense | 4,837 | 4,550 | |||||
Allowance for losses on accounts and accrued straight-line rents receivable | 110 | 1,218 | |||||
Accrued interest on mortgages and notes receivable | (274 | ) | (212 | ) | |||
Amortization of debt issuance costs | 1,649 | 1,801 | |||||
Amortization of cash flow hedges | 781 | 1,578 | |||||
Amortization of mortgages and notes payable fair value adjustments | 139 | (116 | ) | ||||
Gains on debt extinguishment | (826 | ) | — | ||||
Net gains on disposition of property | (5,332 | ) | (424,754 | ) | |||
Equity in earnings of unconsolidated affiliates | (1,710 | ) | (2,202 | ) | |||
Distributions of earnings from unconsolidated affiliates | 2,907 | 1,095 | |||||
Settlement of cash flow hedges | 7,322 | — | |||||
Changes in operating assets and liabilities: | |||||||
Accounts receivable | 4,358 | (181 | ) | ||||
Prepaid expenses and other assets | (1,455 | ) | (5,297 | ) | |||
Accrued straight-line rents receivable | (15,228 | ) | (13,600 | ) | |||
Accounts payable, accrued expenses and other liabilities | (9,818 | ) | (13,970 | ) | |||
Net cash provided by operating activities | 172,115 | 137,805 | |||||
Investing activities: | |||||||
Investments in acquired real estate and related intangible assets, net of cash acquired | — | (9,058 | ) | ||||
Investments in development in-process | (97,096 | ) | (74,668 | ) | |||
Investments in tenant improvements and deferred leasing costs | (54,119 | ) | (42,954 | ) | |||
Investments in building improvements | (31,070 | ) | (31,677 | ) | |||
Net proceeds from disposition of real estate assets | 11,532 | 675,003 | |||||
Distributions of capital from unconsolidated affiliates | 7,445 | 2,118 | |||||
Investments in mortgages and notes receivable | — | (7,818 | ) | ||||
Repayments of mortgages and notes receivable | 2,357 | 155 | |||||
Investments in and advances to unconsolidated affiliates | (172 | ) | (105 | ) | |||
Changes in restricted cash and other investing activities | 4,496 | (257,181 | ) | ||||
Net cash provided by/(used in) investing activities | (156,627 | ) | 253,815 | ||||
Financing activities: | |||||||
Distributions on Common Units | (92,087 | ) | (84,387 | ) | |||
Special distribution on Common Units | (83,149 | ) | — | ||||
Redemptions/repurchases of Preferred Units | (15 | ) | (115 | ) | |||
Distributions on Preferred Units | (1,246 | ) | (1,253 | ) | |||
Distributions to noncontrolling interests in consolidated affiliates | (858 | ) | (900 | ) | |||
Proceeds from the issuance of Common Units | 74,987 | 110,158 | |||||
Costs paid for the issuance of Common Units | (1,199 | ) | (1,629 | ) | |||
Repurchase of units related to tax withholdings | (3,955 | ) | (4,057 | ) | |||
Borrowings on revolving credit facility | 425,300 | 153,800 | |||||
Repayments of revolving credit facility | (314,300 | ) | (169,800 | ) | |||
Borrowings on mortgages and notes payable | 456,001 | — | |||||
Repayments of mortgages and notes payable | (506,679 | ) | (394,738 | ) | |||
Payments of debt extinguishment costs | (57 | ) | — | ||||
Changes in debt issuance costs and other financing activities | (4,375 | ) | (1,291 | ) | |||
Net cash used in financing activities | (51,632 | ) | (394,212 | ) | |||
Net decrease in cash and cash equivalents | $ | (36,144 | ) | $ | (2,592 | ) |
Six Months Ended June 30, | |||||||
2017 | 2016 | ||||||
Net decrease in cash and cash equivalents | $ | (36,144 | ) | $ | (2,592 | ) | |
Cash and cash equivalents at beginning of the period | 49,490 | 5,036 | |||||
Cash and cash equivalents at end of the period | $ | 13,346 | $ | 2,444 |
Six Months Ended June 30, | |||||||
2017 | 2016 | ||||||
Cash paid for interest, net of amounts capitalized | $ | 34,930 | $ | 38,222 |
Six Months Ended June 30, | |||||||
2017 | 2016 | ||||||
Unrealized gains/(losses) on cash flow hedges | $ | 316 | $ | (9,395 | ) | ||
Changes in accrued capital expenditures | (21,961 | ) | 9,227 | ||||
Write-off of fully depreciated real estate assets | 28,449 | 21,948 | |||||
Write-off of fully amortized leasing costs | 15,023 | 11,690 | |||||
Write-off of fully amortized debt issuance costs | 4,324 | — | |||||
Adjustment of Redeemable Common Units to fair value | (1,156 | ) | 24,971 |
June 30, 2017 | December 31, 2016 | ||||||
Assets: | |||||||
Deferred leasing costs (including lease incentives and above market lease and in-place lease acquisition-related intangible assets) | $ | 353,000 | $ | 353,581 | |||
Less accumulated amortization | (147,744 | ) | (140,081 | ) | |||
$ | 205,256 | $ | 213,500 | ||||
Liabilities (in accounts payable, accrued expenses and other liabilities): | |||||||
Acquisition-related below market lease liabilities | $ | 60,809 | $ | 61,221 | |||
Less accumulated amortization | (25,834 | ) | (23,074 | ) | |||
$ | 34,975 | $ | 38,147 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Amortization of deferred leasing costs and acquisition-related intangible assets (in depreciation and amortization) | $ | 10,133 | $ | 11,731 | $ | 20,752 | $ | 23,066 | |||||||
Amortization of lease incentives (in rental and other revenues) | $ | 443 | $ | 390 | $ | 840 | $ | 1,101 | |||||||
Amortization of acquisition-related intangible assets (in rental and other revenues) | $ | 675 | $ | 972 | $ | 1,711 | $ | 2,003 | |||||||
Amortization of acquisition-related intangible assets (in rental property and other expenses) | $ | 139 | $ | 139 | $ | 276 | $ | 277 | |||||||
Amortization of acquisition-related below market lease liabilities (in rental and other revenues) | $ | (1,592 | ) | $ | (2,788 | ) | $ | (3,172 | ) | $ | (4,560 | ) |
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) | ||||||||||||||||
July 1 through December 31, 2017 | $ | 21,126 | $ | 810 | $ | 1,140 | $ | 274 | $ | (3,073 | ) | |||||||||
2018 | 36,533 | 1,510 | 1,680 | 553 | (5,962 | ) | ||||||||||||||
2019 | 30,942 | 1,286 | 1,286 | 553 | (5,492 | ) | ||||||||||||||
2020 | 26,160 | 1,011 | 967 | 525 | (5,180 | ) | ||||||||||||||
2021 | 21,887 | 797 | 647 | — | (4,409 | ) | ||||||||||||||
Thereafter | 50,280 | 3,404 | 1,885 |