These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| þ | Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
| o | Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
|
MARYLAND (Brandywine Realty Trust)
DELAWARE (Brandywine Operating Partnership L.P.) (State or other jurisdiction of Incorporation or organization) |
23-2413352
23-2862640 (I.R.S. Employer Identification No.) |
|
| 555 East Lancaster Avenue | ||
| Radnor, Pennsylvania | 19087 | |
| (Address of principal executive offices) | (Zip Code) |
|
Brandywine Realty Trust
|
Yes þ No o | |
|
Brandywine Operating Partnership, L.P.
|
Yes þ No o |
|
Brandywine Realty Trust
|
Yes þ No o | |
|
Brandywine Operating Partnership, L.P.
|
Yes þ No o |
|
Brandywine Realty Trust:
|
||
|
Large accelerated filer
þ
|
Accelerated filer o | |
|
Non-accelerated filer
o
|
Smaller reporting company o |
|
Brandywine Operating Partnership, L.P.:
|
||
|
Large accelerated filer
o
|
Accelerated filer o | |
|
Non-accelerated filer
þ
|
Smaller reporting company o |
|
Brandywine Realty Trust
|
Yes o No þ | |
|
Brandywine Operating Partnership, L.P.
|
Yes o No þ |
| | facilitate a better understanding by the investors of the Parent Company and the Operating Partnership by enabling them to view the business as a whole in the same manner as management views and operates the business; |
| | remove duplicative disclosures and provide a more straightforward presentation in light of the fact that a substantial portion of the Companys disclosure applies to both the Parent Company and the Operating Partnership; and |
| | create time and cost efficiencies through the preparation of one combined report instead of two separate reports. |
2
| | consolidated financial statements; |
| | the following notes to the consolidated financial statements: |
| | Noncontrolling Interests; and |
| | Parent Companys and Operating Partnerships Equity |
| | Liquidity and Capital Resources in the Managements Discussion and Analysis of Financial Condition and Results of Operations. |
3
| Page | ||||||||
|
|
||||||||
|
|
||||||||
|
Financial Statements of Brandywine Realty Trust (unaudited)
|
||||||||
|
|
||||||||
| 5 | ||||||||
|
|
||||||||
| 6 | ||||||||
|
|
||||||||
| 7 | ||||||||
|
|
||||||||
| 8 | ||||||||
|
|
||||||||
| 9 | ||||||||
|
|
||||||||
|
Brandywine Operating Partnership, L.P.
|
||||||||
|
|
||||||||
|
Financial Statements of Brandywine Operating Partnership, L.P. (unaudited)
|
||||||||
|
|
||||||||
| 10 | ||||||||
|
|
||||||||
| 11 | ||||||||
|
|
||||||||
| 12 | ||||||||
|
|
||||||||
| 13 | ||||||||
|
|
||||||||
| 14 | ||||||||
|
|
||||||||
| 47 | ||||||||
|
|
||||||||
| 67 | ||||||||
|
|
||||||||
|
|
||||||||
| 67 | ||||||||
|
|
||||||||
|
|
||||||||
| 68 | ||||||||
|
|
||||||||
| 68 | ||||||||
|
|
||||||||
| 68 | ||||||||
|
|
||||||||
| 68 | ||||||||
|
|
||||||||
| 68 | ||||||||
|
|
||||||||
| 68 | ||||||||
|
|
||||||||
| 69 | ||||||||
|
|
||||||||
| 70 | ||||||||
|
|
||||||||
| Exhibit 31.1 | ||||||||
| Exhibit 31.2 | ||||||||
| Exhibit 31.3 | ||||||||
| Exhibit 31.4 | ||||||||
| Exhibit 32.1 | ||||||||
| Exhibit 32.2 | ||||||||
| Exhibit 32.3 | ||||||||
| Exhibit 32.4 | ||||||||
| EX-101 INSTANCE DOCUMENT | ||||||||
| EX-101 SCHEMA DOCUMENT | ||||||||
| EX-101 CALCULATION LINKBASE DOCUMENT | ||||||||
| EX-101 LABELS LINKBASE DOCUMENT | ||||||||
| EX-101 PRESENTATION LINKBASE DOCUMENT | ||||||||
| EX-101 DEFINITION LINKBASE DOCUMENT | ||||||||
4
| September 30, | December 31, | |||||||
| 2010 | 2009 | |||||||
|
ASSETS
|
||||||||
|
Real estate investments:
|
||||||||
|
Rental properties
|
$ | 4,830,454 | $ | 4,512,618 | ||||
|
Accumulated depreciation
|
(764,455 | ) | (716,956 | ) | ||||
|
|
||||||||
|
Operating real estate investments, net
|
4,065,999 | 3,795,662 | ||||||
|
Construction-in-progress
|
53,377 | 271,962 | ||||||
|
Land inventory
|
106,801 | 97,368 | ||||||
|
|
||||||||
|
Total real
estate investments, net
|
4,226,177 | 4,164,992 | ||||||
|
|
||||||||
|
Cash and cash equivalents
|
104,041 | 1,567 | ||||||
|
Accounts receivable, net
|
20,079 | 10,934 | ||||||
|
Accrued rent receivable, net
|
90,620 | 87,173 | ||||||
|
Asset held for sale, net
|
11,908 | | ||||||
|
Investment in real estate ventures, at equity
|
78,077 | 75,458 | ||||||
|
Deferred costs, net
|
100,894 | 106,097 | ||||||
|
Intangible assets, net
|
107,604 | 105,163 | ||||||
|
Notes receivable
|
20,127 | 59,008 | ||||||
|
Other assets
|
64,771 | 53,358 | ||||||
|
|
||||||||
|
Total assets
|
$ | 4,824,298 | $ | 4,663,750 | ||||
|
|
||||||||
|
|
||||||||
|
LIABILITIES AND BENEFICIARIES EQUITY
|
||||||||
|
Mortgage notes payable
|
$ | 757,584 | $ | 551,720 | ||||
|
Borrowing under credit facilities
|
22,000 | 92,000 | ||||||
|
Unsecured term loan
|
183,000 | 183,000 | ||||||
|
Unsecured senior notes, net of discounts
|
1,562,238 | 1,627,857 | ||||||
|
Accounts payable and accrued expenses
|
92,092 | 88,599 | ||||||
|
Distributions payable
|
22,624 | 21,799 | ||||||
|
Tenant security deposits and deferred rents
|
52,878 | 58,572 | ||||||
|
Acquired below market leases, net
|
31,334 | 37,087 | ||||||
|
Deferred income
|
72,760 | 47,379 | ||||||
|
Other liabilities
|
29,256 | 33,997 | ||||||
|
Liabilities related to assets held for sale
|
261 | | ||||||
|
|
||||||||
|
Total liabilities
|
2,826,027 | 2,742,010 | ||||||
|
|
||||||||
|
Commitments and contingencies (Note 18)
|
||||||||
|
|
||||||||
|
Brandywine Realty Trusts equity:
|
||||||||
|
Preferred Shares (shares authorized-20,000,000):
|
||||||||
|
7.50% Series C Preferred Shares, $0.01 par value; issued and outstanding-
2,000,000 in 2010 and 2009, respectively
|
20 | 20 | ||||||
|
7.375% Series D Preferred Shares, $0.01 par value; issued and outstanding-
2,300,000 in 2010 and 2009, respectively
|
23 | 23 | ||||||
|
Common Shares of Brandywine Realty Trusts beneficial interest, $0.01 par value; shares
authorized 200,000,000; 134,176,707 and 128,849,176 issued in 2010 and 2009, respectively
and 134,042,560 and 128,597,412 outstanding in 2010 and 2009, respectively
|
1,339 | 1,286 | ||||||
|
Additional paid-in capital
|
2,663,832 | 2,610,421 | ||||||
|
Deferred compensation payable in common stock
|
5,946 | 5,549 | ||||||
|
Common shares in treasury, at cost, 134,147 and 251,764 in 2010 and 2009,
respectively
|
(3,806 | ) | (7,205 | ) | ||||
|
Common shares in grantor trust, 296,450 in 2010 and 255,700 in 2009
|
(5,946 | ) | (5,549 | ) | ||||
|
Cumulative earnings
|
488,553 | 501,384 | ||||||
|
Accumulated other comprehensive loss
|
(2,817 | ) | (9,138 | ) | ||||
|
Cumulative distributions
|
(1,279,231 | ) | (1,213,359 | ) | ||||
|
|
||||||||
|
Total Brandywine Realty Trusts equity
|
1,867,913 | 1,883,432 | ||||||
|
Non-controlling interests
|
130,358 | 38,308 | ||||||
|
|
||||||||
|
Total equity
|
1,998,271 | 1,921,740 | ||||||
|
|
||||||||
|
|
||||||||
|
Total liabilities and equity
|
$ | 4,824,298 | $ | 4,663,750 | ||||
|
|
||||||||
5
| For the three-month | For the nine-month | |||||||||||||||
| periods ended September 30, | periods ended September 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
|
Revenue:
|
||||||||||||||||
|
Rents
|
$ | 117,567 | $ | 119,141 | $ | 346,739 | $ | 357,929 | ||||||||
|
Tenant reimbursements
|
20,187 | 18,964 | 58,995 | 56,253 | ||||||||||||
|
Termination fees
|
1,039 | 1,764 | 4,124 | 2,840 | ||||||||||||
|
Third party management fees, labor reimbursement and leasing
|
2,922 | 5,194 | 9,293 | 14,055 | ||||||||||||
|
Other
|
1,250 | 871 | 3,195 | 2,318 | ||||||||||||
|
|
||||||||||||||||
|
Total revenue
|
142,965 | 145,934 | 422,346 | 433,395 | ||||||||||||
|
|
||||||||||||||||
|
Operating Expenses:
|
||||||||||||||||
|
Property operating expenses
|
42,448 | 39,762 | 125,992 | 121,967 | ||||||||||||
|
Real estate taxes
|
14,328 | 14,161 | 40,909 | 42,740 | ||||||||||||
|
Third party management expenses
|
1,528 | 2,256 | 4,433 | 6,339 | ||||||||||||
|
Depreciation and amortization
|
52,019 | 51,143 | 156,198 | 154,566 | ||||||||||||
|
General and administrative expenses
|
5,753 | 5,018 | 18,498 | 15,490 | ||||||||||||
|
|
||||||||||||||||
|
Total operating expenses
|
116,076 | 112,340 | 346,030 | 341,102 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Operating income
|
26,889 | 33,594 | 76,316 | 92,293 | ||||||||||||
|
|
||||||||||||||||
|
Other Income (Expense):
|
||||||||||||||||
|
Interest income
|
726 | 473 | 2,554 | 1,694 | ||||||||||||
|
Interest expense
|
(34,488 | ) | (31,455 | ) | (97,222 | ) | (102,045 | ) | ||||||||
|
Interest expense amortization of deferred financing costs
|
(827 | ) | (1,579 | ) | (2,700 | ) | (4,725 | ) | ||||||||
|
Recognized hedge activity
|
| (1,517 | ) | | (1,822 | ) | ||||||||||
|
Equity in income of real estate ventures
|
1,035 | 1,331 | 3,356 | 3,450 | ||||||||||||
|
(Loss) gain on early extinguishment of debt
|
(64 | ) | 5,073 | (1,701 | ) | 23,725 | ||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Income (loss) from continuing operations
|
(6,729 | ) | 5,920 | (19,397 | ) | 12,570 | ||||||||||
|
|
||||||||||||||||
|
Discontinued operations:
|
||||||||||||||||
|
Income from discontinued operations
|
116 | 1,395 | 436 | 4,383 | ||||||||||||
|
Net (loss) gain on disposition of discontinued operations
|
(3 | ) | (6 | ) | 6,346 | (1,037 | ) | |||||||||
|
Provision for impairment
|
| | | (3,700 | ) | |||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Total discontinued operations
|
113 | 1,389 | 6,782 | (354 | ) | |||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Net income (loss)
|
(6,616 | ) | 7,309 | (12,615 | ) | 12,216 | ||||||||||
|
|
||||||||||||||||
|
Net (income) loss from discontinued operations attributable to non-
controlling interests LP units
|
(3 | ) | (30 | ) | (147 | ) | 24 | |||||||||
|
Net income attributable to non-controlling interests partners share
of consolidated real estate ventures
|
| (47 | ) | | (69 | ) | ||||||||||
|
Net (income) loss attributable to non-controlling interests LP units
|
182 | (84 | ) | 536 | (189 | ) | ||||||||||
|
|
||||||||||||||||
|
Net (income) loss attributable to non-controlling interests
|
179 | (161 | ) | 389 | (234 | ) | ||||||||||
|
|
||||||||||||||||
|
Net income (loss) attributable to Brandywine Realty Trust
|
(6,437 | ) | 7,148 | (12,226 | ) | 11,982 | ||||||||||
|
Distribution to Preferred Shares
|
(1,998 | ) | (1,998 | ) | (5,994 | ) | (5,994 | ) | ||||||||
|
Amount allocated to unvested restricted shareholders
|
(128 | ) | (73 | ) | (384 | ) | (183 | ) | ||||||||
|
|
||||||||||||||||
|
Net income (loss) attributable to Common Shareholders of
Brandywine Realty Trust
|
$ | (8,563 | ) | $ | 5,077 | $ | (18,604 | ) | $ | 5,805 | ||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Basic earnings per Common Share:
|
||||||||||||||||
|
Continuing operations
|
$ | (0.06 | ) | $ | 0.03 | $ | (0.19 | ) | $ | 0.05 | ||||||
|
Discontinued operations
|
0.00 | 0.01 | 0.05 | (0.00 | ) | |||||||||||
|
|
||||||||||||||||
|
|
$ | (0.06 | ) | $ | 0.04 | $ | (0.14 | ) | $ | 0.05 | ||||||
|
|
||||||||||||||||
|
Diluted earnings per Common Share:
|
||||||||||||||||
|
Continuing operations
|
(0.06 | ) | $ | 0.03 | $ | (0.19 | ) | $ | 0.05 | |||||||
|
Discontinued operations
|
0.00 | 0.01 | 0.05 | (0.00 | ) | |||||||||||
|
|
||||||||||||||||
|
|
$ | (0.06 | ) | $ | 0.04 | $ | (0.14 | ) | $ | 0.05 | ||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Basic weighted average shares outstanding
|
132,208,245 | 128,582,498 | 130,841,534 | 106,273,509 | ||||||||||||
|
|
||||||||||||||||
|
Diluted weighted average shares outstanding
|
132,208,245 | 129,926,111 | 130,841,534 | 107,206,551 | ||||||||||||
|
|
||||||||||||||||
|
Net income (loss) attributable to Brandywine Realty Trust
|
||||||||||||||||
|
Income (loss) from continuing operations
|
$ | (6,547 | ) | $ | 5,789 | $ | (18,861 | ) | $ | 12,312 | ||||||
|
Income (loss) from discontinued operations
|
110 | 1,359 | 6,635 | (330 | ) | |||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Net income (loss)
|
$ | (6,437 | ) | $ | 7,148 | $ | (12,226 | ) | $ | 11,982 | ||||||
|
|
||||||||||||||||
6
| For the three-month | For the nine-month | |||||||||||||||
| periods ended September 30, | periods ended September 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
|
Net income (loss)
|
$ | (6,616 | ) | $ | 7,309 | $ | (12,615 | ) | $ | 12,216 | ||||||
|
Comprehensive income:
|
||||||||||||||||
|
Unrealized gain on derivative financial instruments
|
2,274 | 328 | 6,445 | 6,399 | ||||||||||||
|
Reclassification of realized (gains)/losses on derivative financial
instruments to operations, net
|
13 | (20 | ) | 12 | (60 | ) | ||||||||||
|
|
||||||||||||||||
|
Total comprehensive income
|
2,287 | 308 | 6,457 | 6,339 | ||||||||||||
|
|
||||||||||||||||
|
Comprehensive income (loss)
|
(4,329 | ) | 7,617 | (6,158 | ) | 18,555 | ||||||||||
|
|
||||||||||||||||
|
Comprehensive (income) loss attributable to non-controlling interest
|
131 | (161 | ) | 253 | (234 | ) | ||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Comprehensive income (loss) attributable to Brandywine Realty Trust
|
$ | (4,198 | ) | $ | 7,456 | $ | (5,905 | ) | $ | 18,321 | ||||||
|
|
||||||||||||||||
7
| Common | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Number of | Shares of | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Rabbi | Brandywine | Deferred | Common | Accumulated | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Number of | Par Value of | Number of | Par Value of | Number of | Number of | Trust/Deferred | Realty Trusts | Additional | Common | Compensation | Shares in | Other | Non- | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred C | Preferred C | Preferred D | Preferred D | Common | Treasury | Compensation | beneficial | Paid-in | Shares | Payable in | Grantor | Cumulative | Comprehensive | Cumulative | Controlling | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Shares | Shares | Shares | Shares | Shares | Shares | Shares | interest | Capital | in Treasury | Common Stock | Trust | Earnings | Income (Loss) | Distributions | Interests | Total | ||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
BALANCE, December 31, 2009
|
2,000,000 | $ | 20 | 2,300,000 | $ | 23 | 128,849,176 | 251,764 | 255,700 | $ | 1,286 | $ | 2,610,421 | $ | (7,205 | ) | $ | 5,549 | $ | (5,549 | ) | $ | 501,384 | $ | (9,138 | ) | $ | (1,213,359 | ) | $ | 38,308 | $ | 1,921,740 | |||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Net loss
|
(12,226 | ) | (389 | ) | (12,615 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Comprehensive income
|
6,321 | 136 | 6,457 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Issuance of Common Shares of Beneficial Interest
|
5,327,845 | 53 | 66,874 | 66,927 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Equity issuance costs
|
(1,036 | ) | (1,036 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Issuance of LP units
|
77,732 | 77,732 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Bonus Share Issuance
|
(32,607 | ) | 32,607 | 871 | 369 | (369 | ) | (502 | ) | 369 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Vesting of Restricted Stock
|
(76,598 | ) | 8,989 | (1,114 | ) | 2,304 | 103 | (103 | ) | (1,417 | ) | (227 | ) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Restricted Stock Amortization
|
2,723 | 2,723 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Restricted Performance Units Amortization
|
695 | 695 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Share Issuance from/to Deferred Compensation Plan
|
(314 | ) | (3,866 | ) | (110 | ) | 110 | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Stock Option Amortization
|
804 | 804 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Outperformance Plan Amortization
|
339 | 339 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Trustee Fees Paid in Shares
|
(8,412 | ) | 3,020 | 224 | 35 | (35 | ) | (125 | ) | 100 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Adjustment to Non-controlling Interest
|
(15,874 | ) | 15,874 | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Cumulative Effect of Accounting Change for Variable Interest Entities
|
1,439 | (38 | ) | 1,401 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Preferred Share distributions
|
(5,993 | ) | (5,993 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Distributions declared ($0.45 per share)
|
(59,880 | ) | (1,264 | ) | (61,144 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
BALANCE, September 30, 2010
|
2,000,000 | $ | 20 | 2,300,000 | $ | 23 | 134,176,707 | 134,147 | 296,450 | $ | 1,339 | $ | 2,663,832 | $ | (3,806 | ) | $ | 5,946 | $ | (5,946 | ) | $ | 488,553 | $ | (2,817 | ) | $ | (1,279,231 | ) | $ | 130,358 | $ | 1,998,271 | |||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
September 30, 2009
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Common | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Number of | Shares of | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Rabbi | Brandywine | Deferred | Common | Accumulated | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Number of | Par Value of | Number of | Par Value of | Number of | Number of | Trust/Deferred | Realty Trusts | Additional | Common | Compensation | Shares in | Other | Non- | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred C | Preferred C | Preferred D | Preferred D | Common | Treasury | Compensation | beneficial | Paid-in | Shares | Payable in | Grantor | Cumulative | Comprehensive | Cumulative | Controlling | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Shares | Shares | Shares | Shares | Shares | Shares | Shares | interest | Capital | in Treasury | Common Stock | Trust | Earnings | Income (Loss) | Distributions | Interests | Total | ||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
BALANCE, December 31, 2008
|
2,000,000 | $ | 20 | 2,300,000 | $ | 23 | 88,610,053 | 451,116 | 215,742 | $ | 882 | $ | 2,351,428 | $ | (14,121 | ) | $ | 6,274 | $ | (6,274 | ) | $ | 498,716 | $ | (17,005 | ) | $ | (1,150,406 | ) | $ | 52,961 | $ | 1,722,498 | |||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Net income
|
11,982 | 234 | 12,216 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Comprehensive income
|
6,656 | (317 | ) | 6,339 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Issuance of Common Shares of Beneficial Interest
|
40,250,000 | 402 | 241,920 | 242,322 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Bonus Share Issuance
|
(36,826 | ) | 1,228 | (1,105 | ) | 123 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Vesting of Restricted Stock
|
(78,607 | ) | 8,971 | 2 | (778 | ) | 2,704 | 56 | (56 | ) | (2,142 | ) | (214 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Restricted Stock Amortization
|
2,482 | 2,482 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Restricted Performance Units Amortization
|
200 | 200 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Share Issuance from/to Deferred Compensation Plan
|
(3,796 | ) | (54,854 | ) | 26,092 | | (29 | ) | 1,830 | (816 | ) | 816 | (1,670 | ) | 131 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Share Choice Plan Issuance
|
(7,081 | ) | (46 | ) | (46 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Stock Option Amortization
|
340 | 340 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Outperformance Plan Amortization
|
803 | 803 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Trustee Fees Paid in Shares
|
(13,987 | ) | 4,895 | 466 | 35 | (35 | ) | (313 | ) | 153 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Adjustment to Non-controlling Interest
|
12,709 | (12,709 | ) | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other consolidated real estate ventures
|
73 | 73 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other activity
|
183 | 183 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Preferred Share distributions
|
(5,994 | ) | (5,994 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Distributions declared ($0.30 per share)
|
(34,952 | ) | (845 | ) | (35,797 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
BALANCE, September 30, 2009
|
2,000,000 | $ | 20 | 2,300,000 | $ | 23 | 128,849,176 | 266,842 | 255,700 | $ | 1,286 | $ | 2,609,212 | $ | (7,893 | ) | $ | 5,549 | $ | (5,549 | ) | $ | 505,468 | $ | (10,349 | ) | $ | (1,191,352 | ) | $ | 39,397 | $ | 1,945,812 | |||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
8
| Nine-month periods | ||||||||
| ended September 30, | ||||||||
| 2010 | 2009 | |||||||
|
Cash flows from operating activities:
|
||||||||
|
Net income (loss)
|
$ | (12,615 | ) | $ | 12,216 | |||
|
Adjustments to reconcile net income (loss) to net cash from operating activities:
|
||||||||
|
Depreciation
|
119,729 | 119,432 | ||||||
|
Amortization:
|
||||||||
|
Deferred financing costs
|
2,700 | 4,725 | ||||||
|
Amortization of debt discount/(premium), net
|
590 | 3,015 | ||||||
|
Deferred leasing costs
|
15,567 | 13,472 | ||||||
|
Acquired above (below) market leases, net
|
(4,535 | ) | (4,827 | ) | ||||
|
Acquired lease intangibles
|
21,657 | 24,926 | ||||||
|
Stock-based compensation costs
|
3,744 | 3,880 | ||||||
|
Recognized hedge activity
|
| 1,822 | ||||||
|
Straight-line rent
|
(9,179 | ) | (6,778 | ) | ||||
|
Provision for doubtful accounts
|
2,276 | 4,643 | ||||||
|
Provision for impairment in real estate
|
| 3,700 | ||||||
|
Real estate venture income in excess of distributions
|
(2,779 | ) | (1,450 | ) | ||||
|
Net loss (gain) on sale of interests in real estate
|
(6,346 | ) | 1,038 | |||||
|
Loss (gain) on early extinguishment of debt
|
1,701 | (23,725 | ) | |||||
|
Contributions from historic tax credit transaction, net of deferred costs
|
27,396 | | ||||||
|
Cumulative interest accretion of repayments of unsecured notes
|
(2,716 | ) | (3,730 | ) | ||||
|
Changes in assets and liabilities, net of acquisitions:
|
||||||||
|
Accounts receivable
|
(1,540 | ) | 3,827 | |||||
|
Other assets
|
(16,051 | ) | (8,243 | ) | ||||
|
Accounts payable and accrued expenses
|
11,238 | 18,102 | ||||||
|
Tenant security deposits and deferred rents
|
(4,412 | ) | (4,594 | ) | ||||
|
Other liabilities
|
3,197 | 1,648 | ||||||
|
|
||||||||
|
Net cash from operating activities
|
149,622 | 163,099 | ||||||
|
Cash flows from investing activities:
|
||||||||
|
Acquisition of properties
|
(50,342 | ) | | |||||
|
Sales of properties, net
|
17,352 | 33,354 | ||||||
|
Proceeds from repayment of mortgage notes receivable
|
40,000 | | ||||||
|
Capital expenditures
|
(144,884 | ) | (162,013 | ) | ||||
|
Advances for purchase of tenant assets, net of repayments
|
(4,514 | ) | | |||||
|
Investment in unconsolidated Real Estate Ventures
|
| (14,980 | ) | |||||
|
Escrowed cash
|
| 31,385 | ||||||
|
Cash distributions from unconsolidated Real Estate Ventures in excess of cumulative equity income
|
1,453 | 11,528 | ||||||
|
Decrease in cash due to the deconsolidation of variable interest entities
|
(1,382 | ) | | |||||
|
Leasing costs
|
(16,720 | ) | (18,022 | ) | ||||
|
|
||||||||
|
Net cash used in investing activities
|
(159,037 | ) | (118,748 | ) | ||||
|
Cash flows from financing activities:
|
||||||||
|
Proceeds from Credit Facility borrowings
|
344,000 | 806,000 | ||||||
|
Repayments of Credit Facility borrowings
|
(414,000 | ) | (959,000 | ) | ||||
|
Proceeds from mortgage notes payable
|
253,981 | 149,800 | ||||||
|
Repayments of mortgage notes payable
|
(6,533 | ) | (81,558 | ) | ||||
|
Proceeds from unsecured notes
|
| 247,030 | ||||||
|
Repayments of unsecured notes
|
(66,408 | ) | (369,862 | ) | ||||
|
Debt financing costs
|
(492 | ) | (24,354 | ) | ||||
|
Refund of deferred financing costs related to forward commitment
|
1,659 | | ||||||
|
Net proceeds from issuance of shares
|
65,990 | 242,332 | ||||||
|
Distributions paid to shareholders
|
(65,045 | ) | (53,958 | ) | ||||
|
Distributions to noncontrolling interest
|
(1,263 | ) | (1,409 | ) | ||||
|
|
||||||||
|
Net cash from (used in) financing activities
|
111,889 | (44,979 | ) | |||||
|
|
||||||||
|
Increase (decrease) in cash and cash equivalents
|
102,474 | (628 | ) | |||||
|
Cash and cash equivalents at beginning of period
|
1,567 | 3,924 | ||||||
|
|
||||||||
|
Cash and cash equivalents at end of period
|
$ | 104,041 | $ | 3,296 | ||||
|
|
||||||||
|
Supplemental disclosure:
|
||||||||
|
Cash paid for interest, net of capitalized interest during the nine months ended September 30, 2010
and 2009 of $9,468 and $5,980, respectively
|
$ | 85,824 | $ | 92,309 | ||||
|
Supplemental disclosure of non-cash activity:
|
||||||||
|
Proceeds from mortgage notes payable retained by lender and included in other assets (see Note 7)
|
2,519 | | ||||||
|
Change in capital expenditures financed through accounts payable at period end
|
(7,805 | ) | 8,290 | |||||
|
Change in capital expenditures financed through retention payable at period end
|
1,362 | (3,945 | ) | |||||
|
Change in unfunded tenant allowance
|
(2,926 | ) | | |||||
|
Change in real estate investments due to the deconsolidation of variable interest entities
|
(37,126 | ) | | |||||
|
Change in mortgage notes payable due to the deconsolidation of variable interest entities
|
(42,877 | ) | | |||||
|
Change in non-controlling interest from issuance of limited partnership units (see Note 3)
|
77,733 | | ||||||
9
| September 30, | December 31, | |||||||
| 2010 | 2009 | |||||||
|
Real estate investments:
|
||||||||
|
Operating properties
|
$ | 4,830,454 | $ | 4,512,618 | ||||
|
Accumulated depreciation
|
(764,455 | ) | (716,956 | ) | ||||
|
|
||||||||
|
Operating real estate investments, net
|
4,065,999 | 3,795,662 | ||||||
|
Construction-in-progress
|
53,377 | 271,962 | ||||||
|
Land inventory
|
106,801 | 97,368 | ||||||
|
|
||||||||
|
Total real
estate investments, net
|
4,226,177 | 4,164,992 | ||||||
|
|
||||||||
|
Cash and cash equivalents
|
104,041 | 1,567 | ||||||
|
Accounts receivable, net
|
20,079 | 10,934 | ||||||
|
Accrued rent receivable, net
|
90,620 | 87,173 | ||||||
|
Asset held for sale, net
|
11,908 | | ||||||
|
Investment in real estate ventures, at equity
|
78,077 | 75,458 | ||||||
|
Deferred costs, net
|
100,894 | 106,097 | ||||||
|
Intangible assets, net
|
107,604 | 105,163 | ||||||
|
Notes receivable
|
20,127 | 59,008 | ||||||
|
Other assets
|
64,771 | 53,358 | ||||||
|
|
||||||||
|
|
||||||||
|
Total assets
|
$ | 4,824,298 | $ | 4,663,750 | ||||
|
|
||||||||
|
|
||||||||
|
LIABILITIES AND EQUITY
|
||||||||
|
Mortgage notes payable
|
$ | 757,584 | $ | 551,720 | ||||
|
Borrowing under credit facilities
|
22,000 | 92,000 | ||||||
|
Unsecured term loan
|
183,000 | 183,000 | ||||||
|
Unsecured senior notes, net of discounts
|
1,562,238 | 1,627,857 | ||||||
|
Accounts payable and accrued expenses
|
92,092 | 88,599 | ||||||
|
Distributions payable
|
22,624 | 21,799 | ||||||
|
Tenant security deposits and deferred rents
|
52,878 | 58,572 | ||||||
|
Acquired below market leases, net
|
31,334 | 37,087 | ||||||
|
Deferred income
|
72,760 | 47,379 | ||||||
|
Other liabilities
|
29,256 | 33,997 | ||||||
|
Liabilities related to assets held for sale
|
261 | | ||||||
|
|
||||||||
|
Total liabilities
|
2,826,027 | 2,742,010 | ||||||
|
|
||||||||
|
Commitments and contingencies (Note 18)
|
||||||||
|
Redeemable limited partnership units at redemption value;
9,920,220 and 2,809,108 issued and outstanding in 2010 and 2009, respectively
|
135,519 | 44,620 | ||||||
|
|
||||||||
|
Brandywine Operating Partnerships equity:
|
||||||||
|
7.50% Series D Preferred Mirror Units; issued and outstanding-
2,000,000 in 2010 and 2009, respectively
|
47,912 | 47,912 | ||||||
|
7.375% Series E Preferred Mirror Units; issued and outstanding-
2,300,000 in 2010 and 2009, respectively
|
55,538 | 55,538 | ||||||
|
General Partnership Capital, 134,176,707 and 128,849,176 units issued in 2010
and 2009, respectively and 134,042,560 and
128,597,412 units outstanding
in 2010 and 2009, respectively
|
1,761,871 | 1,783,033 | ||||||
|
Accumulated other comprehensive loss
|
(2,569 | ) | (9,428 | ) | ||||
|
|
||||||||
|
Total Brandywine Operating Partnerships equity
|
1,862,752 | 1,877,055 | ||||||
|
|
||||||||
|
Non-controlling interest consolidated real estate ventures
|
| 65 | ||||||
|
|
||||||||
|
Total Equity
|
1,862,752 | 1,877,120 | ||||||
|
|
||||||||
|
Total liabilities and partners equity
|
$ | 4,824,298 | $ | 4,663,750 | ||||
|
|
||||||||
10
| For the three-month | For the nine-month | |||||||||||||||
| periods ended September 30, | periods ended September 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
|
Revenue:
|
||||||||||||||||
|
Rents
|
$ | 117,567 | $ | 119,141 | $ | 346,739 | $ | 357,929 | ||||||||
|
Tenant reimbursements
|
20,187 | 18,964 | 58,995 | 56,253 | ||||||||||||
|
Termination fees
|
1,039 | 1,764 | 4,124 | 2,840 | ||||||||||||
|
Third party management fees, labor reimbursement and leasing
|
2,922 | 5,194 | 9,293 | 14,055 | ||||||||||||
|
Other
|
1,250 | 871 | 3,195 | 2,318 | ||||||||||||
|
|
||||||||||||||||
|
Total revenue
|
142,965 | 145,934 | 422,346 | 433,395 | ||||||||||||
|
|
||||||||||||||||
|
Operating Expenses:
|
||||||||||||||||
|
Property operating expenses
|
42,448 | 39,762 | 125,992 | 121,967 | ||||||||||||
|
Real estate taxes
|
14,328 | 14,161 | 40,909 | 42,740 | ||||||||||||
|
Third party management expenses
|
1,528 | 2,256 | 4,433 | 6,339 | ||||||||||||
|
Depreciation and amortization
|
52,019 | 51,143 | 156,198 | 154,566 | ||||||||||||
|
General & administrative expenses
|
5,753 | 5,018 | 18,498 | 15,490 | ||||||||||||
|
|
||||||||||||||||
|
Total operating expenses
|
116,076 | 112,340 | 346,030 | 341,102 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Operating income
|
26,889 | 33,594 | 76,316 | 92,293 | ||||||||||||
|
|
||||||||||||||||
|
Other Income (Expense):
|
||||||||||||||||
|
Interest income
|
726 | 473 | 2,554 | 1,694 | ||||||||||||
|
Interest expense
|
(34,488 | ) | (31,455 | ) | (97,222 | ) | (102,045 | ) | ||||||||
|
Interest expense Deferred financing costs
|
(827 | ) | (1,579 | ) | (2,700 | ) | (4,725 | ) | ||||||||
|
Recognized hedge activity
|
| (1,517 | ) | | (1,822 | ) | ||||||||||
|
Equity in income of real estate ventures
|
1,035 | 1,331 | 3,356 | 3,450 | ||||||||||||
|
(Loss) Gain on early extinguishment of debt
|
(64 | ) | 5,073 | (1,701 | ) | 23,725 | ||||||||||
|
|
||||||||||||||||
|
Income (loss) from continuing operations
|
(6,729 | ) | 5,920 | (19,397 | ) | 12,570 | ||||||||||
|
|
||||||||||||||||
|
Discontinued operations:
|
||||||||||||||||
|
Income from discontinued operations
|
116 | 1,395 | 436 | 4,383 | ||||||||||||
|
Net (loss) gain on disposition of discontinued operations
|
(3 | ) | (6 | ) | 6,346 | (1,037 | ) | |||||||||
|
Provision for impairment
|
| | | (3,700 | ) | |||||||||||
|
|
||||||||||||||||
|
|
113 | 1,389 | 6,782 | (354 | ) | |||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Net income (loss)
|
(6,616 | ) | 7,309 | (12,615 | ) | 12,216 | ||||||||||
|
|
||||||||||||||||
|
Net income attributable to non-controlling interests
|
| (47 | ) | | (69 | ) | ||||||||||
|
|
||||||||||||||||
|
Net income (loss) attributable to Brandywine Operating Partnership
|
(6,616 | ) | 7,262 | (12,615 | ) | 12,147 | ||||||||||
|
Distribution to Preferred share dividends
|
(1,998 | ) | (1,998 | ) | (5,994 | ) | (5,994 | ) | ||||||||
|
Amount allocated to unvested restricted unitholders
|
(128 | ) | (73 | ) | (384 | ) | (183 | ) | ||||||||
|
|
||||||||||||||||
|
Net income (loss) attributable to Common Partnership Unitholders
Brandywine Operating Partnership
|
$ | (8,742 | ) | $ | 5,191 | $ | (18,993 | ) | $ | 5,970 | ||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Basic earnings (loss) per Common Partnership Unit:
|
||||||||||||||||
|
Continuing operations
|
$ | (0.06 | ) | $ | 0.03 | $ | (0.19 | ) | $ | 0.05 | ||||||
|
Discontinued operations
|
0.00 | 0.01 | 0.05 | (0.00 | ) | |||||||||||
|
|
||||||||||||||||
|
|
$ | (0.06 | ) | $ | 0.04 | $ | (0.14 | ) | $ | 0.05 | ||||||
|
|
||||||||||||||||
|
Diluted earnings (loss) per Common Partnership Unit:
|
||||||||||||||||
|
Continuing operations
|
$ | (0.06 | ) | $ | 0.03 | $ | (0.19 | ) | $ | 0.05 | ||||||
|
Discontinued operations
|
0.00 | 0.01 | 0.05 | (0.00 | ) | |||||||||||
|
|
||||||||||||||||
|
|
$ | (0.06 | ) | $ | 0.04 | $ | (0.14 | ) | $ | 0.05 | ||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Basic weighted average common partnership units outstanding
|
139,423,151 | 131,399,119 | 135,135,380 | 109,090,130 | ||||||||||||
|
|
||||||||||||||||
|
Diluted weighted average common partnership units outstanding
|
139,423,151 | 132,742,732 | 135,135,380 | 110,023,172 | ||||||||||||
|
|
||||||||||||||||
|
Net income (loss) attributable to Brandywine Operating Partnership
|
||||||||||||||||
|
Income (loss) from continuing operations
|
$ | (6,729 | ) | $ | 5,873 | $ | (19,397 | ) | $ | 12,501 | ||||||
|
Income (loss) from discontinued operations
|
113 | 1,389 | 6,782 | (354 | ) | |||||||||||
|
|
||||||||||||||||
|
Net income (loss)
|
$ | (6,616 | ) | $ | 7,262 | $ | (12,615 | ) | $ | 12,147 | ||||||
|
|
||||||||||||||||
11
| For the three-month | For the nine-month | |||||||||||||||
| periods ended September 30, | periods ended September 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
|
Net income (loss)
|
$ | (6,616 | ) | $ | 7,309 | $ | (12,615 | ) | $ | 12,216 | ||||||
|
Comprehensive income:
|
||||||||||||||||
|
Unrealized gain on derivative financial instruments
|
2,274 | 328 | 6,445 | 6,399 | ||||||||||||
|
Reclassification of realized (gains)/losses on derivative financial
instruments to operations, net
|
13 | (20 | ) | 12 | (60 | ) | ||||||||||
|
|
||||||||||||||||
|
Total comprehensive income
|
2,287 | 308 | 6,457 | 6,339 | ||||||||||||
|
|
||||||||||||||||
|
Comprehensive income (loss)
|
(4,329 | ) | 7,617 | (6,158 | ) | 18,555 | ||||||||||
|
|
||||||||||||||||
|
Comprehensive (income) loss attributable to non-controlling interest
|
| (47 | ) | | (69 | ) | ||||||||||
|
|
||||||||||||||||
|
Comprehensive income (loss) attributable to Brandywine
Operating Partnership
|
$ | (4,329 | ) | $ | 7,570 | $ | (6,158 | ) | $ | 18,486 | ||||||
|
|
||||||||||||||||
12
| Nine-month periods | ||||||||
| ended September 30, | ||||||||
| 2010 | 2009 | |||||||
|
Cash flows from operating activities:
|
||||||||
|
Net income (loss)
|
$ | (12,615 | ) | $ | 12,216 | |||
|
Adjustments to reconcile net income (loss) to net cash from operating activities:
|
||||||||
|
Depreciation
|
119,729 | 119,432 | ||||||
|
Amortization:
|
||||||||
|
Deferred financing costs
|
2,700 | 4,725 | ||||||
|
Amortization of debt discount/(premium), net
|
590 | 3,015 | ||||||
|
Deferred leasing costs
|
15,567 | 13,472 | ||||||
|
Acquired above (below) market leases, net
|
(4,535 | ) | (4,827 | ) | ||||
|
Acquired lease intangibles
|
21,657 | 24,926 | ||||||
|
Stock-based compensation costs
|
3,744 | 3,880 | ||||||
|
Recognized hedge activity
|
| 1,822 | ||||||
|
Straight-line rent
|
(9,179 | ) | (6,778 | ) | ||||
|
Provision for doubtful accounts
|
2,276 | 4,643 | ||||||
|
Provision for impairment in real estate
|
| 3,700 | ||||||
|
Real estate venture income in excess of distributions
|
(2,779 | ) | (1,450 | ) | ||||
|
Net loss (gain) on sale of interests in real estate
|
(6,346 | ) | 1,038 | |||||
|
Loss (gain) on early extinguishment of debt
|
1,701 | (23,725 | ) | |||||
|
Contributions from historic tax credit, net of deferred costs
|
27,396 | | ||||||
|
Cumulative interest accretion of repayments of unsecured notes
|
(2,716 | ) | (3,730 | ) | ||||
|
Changes in assets and liabilities, net of acquisitions:
|
||||||||
|
Accounts receivable
|
(1,540 | ) | 3,827 | |||||
|
Other assets
|
(16,051 | ) | (8,243 | ) | ||||
|
Accounts payable and accrued expenses
|
11,238 | 18,102 | ||||||
|
Tenant security deposits and deferred rents
|
(4,412 | ) | (4,594 | ) | ||||
|
Other liabilities
|
3,197 | 1,648 | ||||||
|
|
||||||||
|
Net cash from operating activities
|
149,622 | 163,099 | ||||||
|
Cash flows from investing activities:
|
||||||||
|
Acquisition of properties
|
(50,342 | ) | | |||||
|
Sales of properties, net
|
17,352 | 33,354 | ||||||
|
Proceeds from repayment of mortgage notes receivable
|
40,000 | | ||||||
|
Capital expenditures
|
(144,884 | ) | (162,013 | ) | ||||
|
Advances for purchase of tenant assets, net of repayments
|
(4,514 | ) | | |||||
|
Investment in unconsolidated Real Estate Ventures
|
| (14,980 | ) | |||||
|
Escrowed cash
|
| 31,385 | ||||||
|
Cash distributions from unconsolidated Real Estate Ventures in excess of cumulative equity income
|
1,453 | 11,528 | ||||||
|
Decrease in cash due to the deconsolidation of variable interest entities
|
(1,382 | ) | | |||||
|
Leasing costs
|
(16,720 | ) | (18,022 | ) | ||||
|
|
||||||||
|
Net cash used in investing activities
|
(159,037 | ) | (118,748 | ) | ||||
|
Cash flows from financing activities:
|
||||||||
|
Proceeds from Credit Facility borrowings
|
344,000 | 806,000 | ||||||
|
Repayments of Credit Facility borrowings
|
(414,000 | ) | (959,000 | ) | ||||
|
Proceeds from mortgage notes payable
|
253,981 | 149,800 | ||||||
|
Repayments of mortgage notes payable
|
(6,533 | ) | (81,558 | ) | ||||
|
Proceeds from unsecured notes
|
| 247,030 | ||||||
|
Repayments of unsecured notes
|
(66,408 | ) | (369,862 | ) | ||||
|
Debt financing costs
|
(492 | ) | (24,354 | ) | ||||
|
Refund of deferred financing costs related to forward commitment
|
1,659 | | ||||||
|
Net proceeds from issuance of operating units
|
65,990 | 242,332 | ||||||
|
Distributions paid to preferred and common partnership unitholders
|
(66,308 | ) | (55,367 | ) | ||||
|
|
||||||||
|
Net cash from (used in) financing activities
|
111,889 | (44,979 | ) | |||||
|
|
||||||||
|
Increase (decrease) in cash and cash equivalents
|
102,474 | (628 | ) | |||||
|
Cash and cash equivalents at beginning of period
|
1,567 | 3,924 | ||||||
|
|
||||||||
|
Cash and cash equivalents at end of period
|
$ | 104,041 | $ | 3,296 | ||||
|
|
||||||||
|
|
||||||||
|
Supplemental disclosure:
|
||||||||
|
Cash paid for interest, net of capitalized interest during the nine months ended September 30, 2010
and 2009 of $9,468 and $5,980, respectively
|
$ | 85,824 | $ | 92,309 | ||||
|
Supplemental disclosure of non-cash activity:
|
||||||||
|
Proceeds from mortgage notes payable retained by lender and included in other assets (see Note 7)
|
2,519 | |||||||
|
Change in capital expenditures financed through accounts payable at period end
|
(7,805 | ) | 8,290 | |||||
|
Change in capital expenditures financed through retention payable at period end
|
1,362 | (3,945 | ) | |||||
|
Change in unfunded tenant allowance
|
(2,926 | ) | | |||||
|
Change in real estate investments due to the deconsolidation of variable interest entities
|
(37,126 | ) | | |||||
|
Change in mortgage notes payable due to the deconsolidation of variable interest entities
|
(42,877 | ) | | |||||
|
Issuance of redeemable limited partnership units related to the acquisition of Three Logan Square (see Note 3)
|
77,733 | | ||||||
13
14
15
16
| | Level 1 inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities that the Company has the ability to access; |
17
| | Level 2 inputs are inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. Level 2 inputs may include quoted prices for similar assets and liabilities in active markets, as well as inputs that are observable for the asset or liability (other than quoted prices), such as interest rates, foreign exchange rates, and yield curves that are observable at commonly quoted intervals; and | ||
| | Level 3 inputs are unobservable inputs for the asset or liability, which is typically based on an entitys own assumptions, as there is little, if any, related market activity or information. |
| Fair Value Measurements at Reporting | ||||||||||||||||
| Date Using: | ||||||||||||||||
| Quoted Prices in | ||||||||||||||||
| Active Markets for | Significant Other | Unobservable | ||||||||||||||
| September 30, | Identical Assets | Observable Inputs | Inputs | |||||||||||||
| Description | 2010 | (Level 1) | (Level 2) | (Level 3) | ||||||||||||
|
|
||||||||||||||||
|
Recurring
|
||||||||||||||||
|
Assets:
|
||||||||||||||||
|
Available-for-Sale Securities
|
$ | 219 | $ | 219 | $ | | $ | | ||||||||
|
|
||||||||||||||||
|
Liabilities:
|
||||||||||||||||
|
Interest Rate Swaps
|
$ | 875 | $ | | $ | 875 | $ | | ||||||||
| Fair Value Measurements at Reporting | ||||||||||||||||
| Date Using: | ||||||||||||||||
| Quoted Prices in | ||||||||||||||||
| Active Markets for | Significant Other | Unobservable | ||||||||||||||
| December 31, | Identical Assets | Observable Inputs | Inputs | |||||||||||||
| Description | 2009 | (Level 1) | (Level 2) | (Level 3) | ||||||||||||
|
|
||||||||||||||||
|
Recurring
|
||||||||||||||||
|
Assets:
|
||||||||||||||||
|
Available-for-Sale Securities
|
$ | 431 | $ | 431 | $ | | $ | | ||||||||
|
|
||||||||||||||||
|
Liabilities:
|
||||||||||||||||
|
Interest Rate Swaps
|
$ | 7,320 | $ | | $ | 7,320 | $ | | ||||||||
| | Non-financial assets and liabilities initially measured at fair value in an acquisition or business combination that are not remeasured at least quarterly at fair value, | ||
| | Long-lived assets measured at fair value due to an impairment in accordance with the accounting standard for the impairment or disposal of long-lived assets, | ||
| | Equity and cost method investments measured at fair value due to an impairment in accordance with the accounting standard for investments, | ||
| | Notes receivable adjusted for any impairment in its value in accordance with the accounting standard for loan receivables, and, | ||
| | Asset retirement obligations initially measured at fair value under the accounting standard for asset retirement obligations. |
18
19
20
21
| | Two Tower Bridge (Company as co-General Partner with 35% Ownership Interest) | ||
| | Eight Tower Bridge (Company as Limited Partner with 3% Preferred Equity Interest) | ||
| | PJP Real Estate Ventures (Company as Operating Member with 25% to 30% Ownership Interest) | ||
| | Macquarie BDN Office LLC (Company as Operating Member with 20% Ownership Interest) | ||
| | Broadmoor Joint Venture (Company as co-Managing Venturer with 50% Ownership Interest) | ||
| | 1000 Chesterbrook (Company as co-General Partner with 50% Ownership Interest) |
| Combined Balance Sheets | After Deconsolidation | |||||||||||
| Balance Sheet: | As Reported | of Deconsolidated VIEs | of VIEs | |||||||||
|
|
||||||||||||
|
Assets:
|
||||||||||||
|
Real estate investments, net
|
$ | 4,164,992 | $ | 37,288 | $ | 4,127,704 | ||||||
|
Cash and cash equivalents
|
1,567 | 1,438 | 129 | |||||||||
|
Receivables, net
|
98,107 | 1,627 | 96,480 | |||||||||
|
Deferred costs, net
|
106,097 | 1,662 | 104,435 | |||||||||
|
Other assets
|
292,987 | 2,644 | 290,343 | |||||||||
|
|
||||||||||||
|
Total assets
|
$ | 4,663,750 | $ | 44,659 | $ | 4,619,091 | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
Liabilities:
|
||||||||||||
|
Long-term debt
|
$ | 2,454,577 | $ | 43,027 | $ | 2,411,550 | ||||||
|
Accounts payable and accrued expenses
|
88,599 | 367 | 88,232 | |||||||||
|
Other liabilities
|
198,834 | 682 | 198,152 | |||||||||
|
|
||||||||||||
|
Total liabilities
|
2,742,010 | 44,076 | 2,697,934 | |||||||||
|
|
||||||||||||
|
Equity:
|
||||||||||||
|
Companys equity
|
1,883,432 | 583 | 1,882,849 | |||||||||
|
Noncontrolling interests
|
38,308 | | 38,308 | |||||||||
|
|
||||||||||||
|
Total Liabilities and Equity
|
$ | 4,663,750 | $ | 44,659 | $ | 4,619,091 | ||||||
|
|
||||||||||||
22
|
September 30,
2010 |
December 31,
2009 |
|||||||
|
|
||||||||
|
Land
|
$ | 700,819 | $ | 690,441 | ||||
|
Building and improvements
|
3,697,038 | 3,393,498 | ||||||
|
Tenant improvements
|
432,597 | 428,679 | ||||||
|
|
||||||||
|
|
$ | 4,830,454 | $ | 4,512,618 | ||||
|
|
||||||||
| August 5, | ||||
| 2010 | ||||
|
|
||||
|
Building and tenant improvements
|
$ | 98,188 | ||
|
Intangible assets acquired
|
28,856 | |||
|
Below market lease liabilities assumed
|
(683 | ) | ||
|
|
||||
|
Total
|
$ | 126,361 | ||
|
|
||||
| Weighted Average | ||||||||
| August 5, | Amortization Period | |||||||
| 2010 | (in years) | |||||||
|
Intangible assets:
|
||||||||
|
In-place lease value
|
$ | 13,584 | 3 | |||||
|
Tenant relationship value
|
8,870 | 5 | ||||||
|
Above market tenant leases acquired
|
895 | 1 | ||||||
|
Below market ground lease acquired
|
5,507 | 82 | ||||||
|
|
||||||||
|
Total
|
$ | 28,856 | 23 | |||||
|
|
||||||||
|
|
||||||||
|
Intangible liabilities:
|
||||||||
|
Below market leases acquired
|
$ | 683 | 1 | |||||
|
|
||||||||
23
| For the period from August 5 | ||||
| to September 30, 2010 | ||||
|
Revenue:
|
||||
|
Rents
|
$ | 2,203 | ||
|
Tenant Reimbursements
|
668 | |||
|
Other
|
208 | |||
|
|
||||
|
Total revenue
|
$ | 3,079 | ||
|
|
||||
|
|
||||
|
Income (loss) from operations (includes depreciation
and intangible asset amortization)
|
$ | (1,222 | ) | |
|
|
||||
| September 30, | ||||||||
| 2010 | 2009 | |||||||
| (unaudited) | ||||||||
|
Pro forma revenues
|
$ | 438,091 | $ | 455,090 | ||||
|
Pro forma income (loss) from continuing operations
|
(18,655 | ) | 14,248 | |||||
|
Pro forma net income (loss) available to common shareholders
|
(17,838 | ) | 7,484 | |||||
|
|
||||||||
|
Earnings per common share from continuing operations:
|
||||||||
|
Basic as reported
|
$ | (0.15 | ) | $ | 0.12 | |||
|
|
||||||||
|
Basic as pro forma
|
$ | (0.14 | ) | $ | 0.13 | |||
|
|
||||||||
|
|
||||||||
|
Diulted as reported
|
$ | (0.15 | ) | $ | 0.12 | |||
|
|
||||||||
|
Diulted as pro forma
|
$ | (0.14 | ) | $ | 0.13 | |||
|
|
||||||||
|
|
||||||||
|
Earnings per common share:
|
||||||||
|
Basic as reported
|
$ | (0.14 | ) | $ | 0.05 | |||
|
|
||||||||
|
Basic as pro forma
|
$ | (0.14 | ) | $ | 0.07 | |||
|
|
||||||||
|
|
||||||||
|
Diulted as reported
|
$ | (0.14 | ) | $ | 0.05 | |||
|
|
||||||||
|
Diulted as pro forma
|
$ | (0.14 | ) | $ | 0.07 | |||
|
|
||||||||
24
25
| September 30, | December 31, | |||||||
| 2010 (a) | 2009 | |||||||
|
|
||||||||
|
Net property
|
$ | 523,100 | $ | 503,932 | ||||
|
Other assets
|
110,677 | 96,643 | ||||||
|
Other Liabilities
|
32,115 | 37,774 | ||||||
|
Debt
|
512,512 | 470,232 | ||||||
|
Equity
|
89,150 | 92,569 | ||||||
|
Companys share of equity (Companys basis)
|
78,077 | 75,458 | ||||||
| (a) - | Includes the three real estate ventures that were deconsolidated upon the adoption of the new accounting standard for the consolidation of VIEs. |
| Three-month period | Nine-month period | |||||||||||||||
| ended September 30, | ended September 30, | |||||||||||||||
| 2010 (a) | 2009 | 2010 (a) | 2009 | |||||||||||||
|
|
||||||||||||||||
|
Revenue
|
$ | 27,713 | $ | 24,228 | $ | 82,310 | $ | 77,917 | ||||||||
|
Operating expenses
|
9,766 | 7,725 | 28,767 | 26,401 | ||||||||||||
|
Interest expense, net
|
8,928 | 8,186 | 25,936 | 22,183 | ||||||||||||
|
Depreciation and amortization
|
8,336 | 7,698 | 22,860 | 25,379 | ||||||||||||
|
Net income
|
683 | 619 | 4,747 | 3,954 | ||||||||||||
|
Companys share of income (Companys basis)
|
1,035 | 1,331 | 3,356 | 3,450 | ||||||||||||
| (a) - | Includes the three real estate ventures that were deconsolidated upon the adoption of the new accounting standard for the consolidation of VIEs. |
| September 30, 2010 | ||||||||||||
| Accumulated | Deferred Costs, | |||||||||||
| Total Cost | Amortization | net | ||||||||||
|
|
||||||||||||
|
Leasing Costs
|
$ | 131,180 | $ | (57,577 | ) | $ | 73,603 | |||||
|
Financing Costs
|
39,225 | (11,934 | ) | 27,291 | ||||||||
|
|
||||||||||||
|
Total
|
$ | 170,405 | $ | (69,511 | ) | $ | 100,894 | |||||
|
|
||||||||||||
| December 31, 2009 | ||||||||||||
| Accumulated | Deferred Costs, | |||||||||||
| Total Cost | Amortization | net | ||||||||||
|
|
||||||||||||
|
Leasing Costs
|
$ | 124,391 | $ | (50,643 | ) | $ | 73,748 | |||||
|
Financing Costs
|
42,965 | (10,616 | ) | 32,349 | ||||||||
|
|
||||||||||||
|
Total
|
$ | 167,356 | $ | (61,259 | ) | $ | 106,097 | |||||
|
|
||||||||||||
26
| September 30, 2010 | ||||||||||||
| Accumulated | Deferred Costs, | |||||||||||
| Total Cost | Amortization | net | ||||||||||
|
|
||||||||||||
|
In-place lease value
|
$ | 117,718 | $ | (66,567 | ) | $ | 51,151 | |||||
|
Tenant relationship value
|
97,760 | (50,725 | ) | 47,035 | ||||||||
|
Above market leases acquired
|
19,908 | (10,490 | ) | 9,418 | ||||||||
|
|
||||||||||||
|
Total
|
$ | 235,386 | $ | (127,782 | ) | $ | 107,604 | |||||
|
|
||||||||||||
|
|
||||||||||||
|
Below market leases acquired
|
$ | 70,135 | $ | (38,801 | ) | $ | 31,334 | |||||
|
|
||||||||||||
| December 31, 2009 | ||||||||||||
| Accumulated | Deferred Costs, | |||||||||||
| Total Cost | Amortization | net | ||||||||||
|
|
||||||||||||
|
In-place lease value
|
$ | 123,456 | $ | (71,402 | ) | $ | 52,054 | |||||
|
Tenant relationship value
|
97,566 | (49,374 | ) | 48,192 | ||||||||
|
Above market leases acquired
|
15,674 | (10,757 | ) | 4,917 | ||||||||
|
|
||||||||||||
|
Total
|
$ | 236,696 | $ | (131,533 | ) | $ | 105,163 | |||||
|
|
||||||||||||
|
|
||||||||||||
|
Below market leases acquired
|
$ | 75,325 | $ | (38,238 | ) | $ | 37,087 | |||||
|
|
||||||||||||
| Assets | Liabilities | |||||||
|
2010
|
$ | 8,890 | $ | 1,911 | ||||
|
2011
|
31,993 | 7,061 | ||||||
|
2012
|
23,028 | 6,384 | ||||||
|
2013
|
13,022 | 5,944 | ||||||
|
2014
|
9,532 | 4,457 | ||||||
|
Thereafter
|
21,139 | 5,577 | ||||||
|
|
||||||||
|
Total
|
$ | 107,604 | $ | 31,334 | ||||
|
|
||||||||
27
| Effective | ||||||||||||||||
| September 30, | December 31, | Interest | Maturity | |||||||||||||
| Property / Location | 2010 | 2009 | Rate | Date | ||||||||||||
|
|
||||||||||||||||
|
Plymouth Meeting Exec.
|
$ | 41,457 | $ | 42,042 | 7.00 | %(a) | Dec-10 | |||||||||
|
Four Tower Bridge
|
| 10,158 | 6.62 | %(b) | Feb-11 | |||||||||||
|
Arboretum I, II, III & V
|
20,555 | 21,046 | 7.59 | % | Jul-11 | |||||||||||
|
Midlantic Drive/Lenox Drive/DCC I
|
56,952 | 58,215 | 8.05 | % | Oct-11 | |||||||||||
|
Research Office Center
|
39,366 | 39,999 | 5.30 | %(a) | Oct-11 | |||||||||||
|
Concord Airport Plaza
|
34,783 | 35,594 | 5.55 | %(a) | Jan-12 | |||||||||||
|
Six Tower Bridge
|
| 13,557 | 7.79 | %(b) | Aug-12 | |||||||||||
|
Newtown Square/Berwyn Park/Libertyview
|
58,475 | 59,557 | 7.25 | % | May-13 | |||||||||||
|
Coppell Associates II
|
| 2,711 | 6.89 | %(b) | Dec-13 | |||||||||||
|
Southpoint III
|
2,766 | 3,255 | 7.75 | % | Apr-14 | |||||||||||
|
Tysons Corner
|
97,027 | 98,056 | 5.36 | %(a) | Aug-15 | |||||||||||
|
Coppell Associates I
|
| 16,600 | 5.75 | %(b) | Feb-16 | |||||||||||
|
Two Logan Square
|
89,800 | 89,800 | 7.57 | % | Apr-16 | |||||||||||
|
One Logan Square
|
60,000 | 60,000 | LIBOR + 3.50 | %(c) | Jul-16 | |||||||||||
|
IRS Philadelphia Campus
|
209,700 | | 6.95 | %(d) | Sep-30 | |||||||||||
|
Cira South Garage
|
46,800 | | 7.11 | %(d) | Sep-30 | |||||||||||
|
|
||||||||||||||||
|
Principal balance outstanding
|
757,680 | 550,590 | ||||||||||||||
|
|
||||||||||||||||
|
Plus: unamortized fixed-rate debt premiums (discounts), net
|
(96 | ) | 1,130 | |||||||||||||
|
|
||||||||||||||||
|
Total mortgage indebtedness
|
$ | 757,584 | $ | 551,720 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
UNSECURED DEBT:
|
||||||||||||||||
|
$300.0M 5.625% Guaranteed Notes due 2010
|
196,604 | 198,545 | 5.61 | % | Dec-10 | |||||||||||
|
Bank Term Loan
|
183,000 | 183,000 | LIBOR + 0.80 | % | Jun-11 | (e) | ||||||||||
|
Credit Facility
|
22,000 | 92,000 | LIBOR + 0.725 | % | Jun-11 | (e) | ||||||||||
|
$345.0M 3.875% Guaranteed Exchangeable Notes due 2026
|
73,535 | 127,960 | 5.50 | % | Oct-11 | (f) | ||||||||||
|
$300.0M 5.750% Guaranteed Notes due 2012
|
175,200 | 187,825 | 5.73 | % | Apr-12 | |||||||||||
|
$250.0M 5.400% Guaranteed Notes due 2014
|
242,681 | 242,681 | 5.53 | % | Nov-14 | |||||||||||
|
$250.0M 7.500% Guaranteed Notes due 2015
|
250,000 | 250,000 | 7.68 | % | May-15 | |||||||||||
|
$250.0M 6.000% Guaranteed Notes due 2016
|
250,000 | 250,000 | 5.95 | % | Apr-16 | |||||||||||
|
$300.0M 5.700% Guaranteed Notes due 2017
|
300,000 | 300,000 | 5.68 | % | May-17 | |||||||||||
|
Indenture IA (Preferred Trust I)
|
27,062 | 27,062 | LIBOR + 1.25 | % | Mar-35 | |||||||||||
|
Indenture IB (Preferred Trust I)
|
25,774 | 25,774 | LIBOR + 1.25 | % | Apr-35 | |||||||||||
|
Indenture II (Preferred Trust II)
|
25,774 | 25,774 | LIBOR + 1.25 | % | Jul-35 | |||||||||||
|
|
||||||||||||||||
|
Principal balance outstanding
|
1,771,630 | 1,910,621 | ||||||||||||||
|
Less: unamortized exchangeable debt discount
|
(1,469 | ) | (4,327 | ) | ||||||||||||
|
unamortized fixed-rate debt discounts, net
|
(2,922 | ) | (3,437 | ) | ||||||||||||
|
|
||||||||||||||||
|
Total unsecured indebtedness
|
$ | 1,767,238 | $ | 1,902,857 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Total Debt Obligations
|
$ | 2,524,822 | $ | 2,454,577 | ||||||||||||
|
|
||||||||||||||||
| (a) | These loans were assumed upon acquisition of the related properties. The interest rates presented above reflects the market rate at the time of acquisition. | |
| (b) | These loans were removed from the Companys balance sheet due to the deconsolidation of the related VIEs as discussed in Note 2. | |
| (c) | This mortgage is subject to an interest rate floor of 4.50% on a monthly basis. | |
| (d) | On August 26, 2010, the Company received $254.0 million of gross proceeds from the $256.5 million forward financing commitment it entered into on June 29, 2009 related to the IRS Philadelphia Campus and the Cira South Garage (see related discussion below). The financing encompasses two separate loans: $209.7 million on the IRS Philadelphia Campus and $46.8 million on the Cira South Garage. | |
| (e) | On July 20, 2010, the maturity date of the Bank Term Loan was extended from October 18, 2010 to June 29, 2011. The Bank Term Loan and the Credit Facility may be extended to June 29, 2012 at the Companys discretion. | |
| (f) | On October 20, 2011, the holders of the Guaranteed Exchangeable Notes have the right to request the redemption of all or a portion of the Guaranteed Exchangeable Notes they hold at a price equal to 100% of the principal amount plus accrued and unpaid interest. Accordingly, the Guaranteed Exchangeable Notes have been presented with an October 20, 2011 maturity date. |
28
| Repurchase | Deferred Financing | |||||||||||||||
| Notes | Amount | Principal | Loss | Amortization | ||||||||||||
|
2010 5.625% Notes
|
$ | 2,002 | $ | 1,942 | $ | 37 | $ | 2 | ||||||||
|
2012 5.750% Notes
|
13,333 | 12,625 | 431 | 32 | ||||||||||||
|
3.875% Notes
|
54,662 | 54,425 | 1,233 | 250 | ||||||||||||
|
|
||||||||||||||||
|
|
$ | 69,997 | $ | 68,992 | $ | 1,701 | $ | 284 | ||||||||
|
|
||||||||||||||||
29
|
2010
|
$ | 241,951 | ||
|
2011
|
407,078 | |||
|
2012
|
221,136 | |||
|
2013
|
67,037 | |||
|
2014
|
255,016 | |||
|
Thereafter
|
1,337,092 | |||
|
|
||||
|
Total principal payments
|
2,529,310 | |||
|
Net unamortized premiums/(discounts)
|
(4,488 | ) | ||
|
|
||||
|
Outstanding indebtedness
|
$ | 2,524,822 | ||
|
|
||||
30
| September 30, 2010 | December 31, 2009 | |||||||||||||||
| Carrying | Fair | Carrying | Fair | |||||||||||||
| Amount | Value | Amount | Value | |||||||||||||
|
|
||||||||||||||||
|
Mortgage payable, net of premiums
|
$ | 757,680 | $ | 744,632 | $ | 551,873 | $ | 523,745 | ||||||||
|
Unsecured notes payable, net of discounts
|
$ | 1,488,020 | $ | 1,551,184 | $ | 1,557,011 | $ | 1,497,356 | ||||||||
|
Variable Rate Debt Instruments
|
$ | 283,610 | $ | 273,251 | $ | 353,610 | $ | 341,210 | ||||||||
|
Notes Receivable
|
$ | 33,138 | (a) | $ | 25,689 | $ | 71,989 | (a) | $ | 62,776 | ||||||
| (a) | For purposes of this disclosure, one of the notes is presented gross of the deferred gain of $12.9 million arising from the sale of two properties in the prior year accounted for under the accounting standard for installment sales. |
31
32
| Hedge | Hedge | Notional Amount | Trade | Maturity | Fair Value | |||||||||||||||||||||||||||||
| Product | Type | Designation | 9/30/2010 | 12/31/2009 | Strike | Date | Date | 9/30/2010 | 12/31/2009 | |||||||||||||||||||||||||
|
Swap
|
Interest Rate | Cash Flow | (b) | $ | 155,000 | $ | 123,000 | (a) | 4.709 | % | 9/20/07 | 10/18/10 | $ | 548 | $ | 5,162 | ||||||||||||||||||
|
Swap
|
Interest Rate | Cash Flow | (b) | 25,000 | 25,000 | 4.415 | % | 10/19/07 | 10/18/10 | 89 | 827 | |||||||||||||||||||||||
|
Swap
|
Interest Rate | Cash Flow | (b) | 25,000 | 25,000 | 3.747 | % | 11/26/07 | 10/18/10 | 75 | 688 | |||||||||||||||||||||||
|
Swap
|
Interest Rate | Cash Flow | (b) | 25,774 | 25,774 | 2.975 | % | 10/16/08 | 10/30/10 | 163 | 643 | |||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||
|
|
$ | 230,774 | $ | 198,774 | $ | 875 | $ | 7,320 | ||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||
| (a) - | Notional amount accretes up to $155,000 through October 8, 2010. | |
| (b) - | Hedging unsecured variable rate debt. |
| Three-month period | Nine-month period | |||||||
| ended September 30, 2010 | ended September 30, 2010 | |||||||
|
Revenue:
|
||||||||
|
Rents
|
$ | 376 | $ | 1,245 | ||||
|
Tenant reimbursements
|
115 | 714 | ||||||
|
Other
|
14 | 14 | ||||||
|
|
||||||||
|
Total revenue
|
505 | 1,973 | ||||||
|
|
||||||||
|
Expenses:
|
||||||||
|
Property operating expenses
|
154 | 552 | ||||||
|
Real estate taxes
|
61 | 232 | ||||||
|
Depreciation and amortization
|
174 | 753 | ||||||
|
|
||||||||
|
Total operating expenses
|
389 | 1,537 | ||||||
|
|
||||||||
|
Income from discontinued operations before gain on
sale of interests in real estate
|
116 | 436 | ||||||
|
|
||||||||
|
Net gain (loss) on disposition of discontinued operations
|
(3 | ) | 6,346 | |||||
|
Provision for impairment
|
| | ||||||
|
|
||||||||
|
Income from discontinued operations
|
$ | 113 | $ | 6,782 | ||||
|
|
||||||||
33
| Three-month period | Nine-month period | |||||||
| ended September 30, 2009 | ended September 30, 2009 | |||||||
|
Revenue:
|
||||||||
|
Rents
|
$ | 2,629 | $ | 9,560 | ||||
|
Tenant reimbursements
|
1,802 | 5,625 | ||||||
|
Other
|
2 | 127 | ||||||
|
|
||||||||
|
Total revenue
|
4,433 | 15,312 | ||||||
|
|
||||||||
|
Expenses:
|
||||||||
|
Property operating expenses
|
1,629 | 5,430 | ||||||
|
Real estate taxes
|
618 | 2,053 | ||||||
|
Depreciation and amortization
|
791 | 3,446 | ||||||
|
|
||||||||
|
Total operating expenses
|
3,038 | 10,929 | ||||||
|
|
||||||||
|
Income from discontinued operations before gain on
sale of interests in real estate
|
1,395 | 4,383 | ||||||
|
|
||||||||
|
Net loss on disposition of discontinued operations
|
(6 | ) | (1,037 | ) | ||||
|
Provision for impairment
|
| (3,700 | ) | |||||
|
|
||||||||
|
Income (loss) from discontinued operations
|
$ | 1,389 | $ | (354 | ) | |||
|
|
||||||||
|
Real Estate Investments:
|
||||
|
Operating property
|
$ | 12,655 | ||
|
Accumulated depreciation
|
(1,363 | ) | ||
|
|
||||
|
|
11,292 | |||
|
|
||||
|
Receivables
|
115 | |||
|
Other assets
|
501 | |||
|
|
||||
|
Total Assets Held for Sale
|
$ | 11,908 | ||
|
|
||||
|
|
||||
|
Liabilities held for sale
|
$ | 261 | ||
|
|
||||
34
| Three-month periods ended September 30, | ||||||||||||||||
| 2010 | 2009 | |||||||||||||||
| Basic | Diluted | Basic | Diluted | |||||||||||||
|
|
||||||||||||||||
|
Numerator
|
||||||||||||||||
|
Income (loss) from continuing operations
|
$ | (6,729 | ) | $ | (6,729 | ) | $ | 5,920 | $ | 5,920 | ||||||
|
|
||||||||||||||||
|
Net (loss) income from continuing operations attributable to non-controlling interests
|
182 | 182 | (131 | ) | (131 | ) | ||||||||||
|
Amount allocable to unvested restricted shareholders
|
(128 | ) | (128 | ) | (73 | ) | (73 | ) | ||||||||
|
Preferred share dividends
|
(1,998 | ) | (1,998 | ) | (1,998 | ) | (1,998 | ) | ||||||||
|
|
||||||||||||||||
|
Loss from continuing operations available to common shareholders
|
(8,673 | ) | (8,673 | ) | 3,718 | 3,718 | ||||||||||
|
|
||||||||||||||||
|
Income (loss) from discontinued operations
|
113 | 113 | 1,389 | 1,389 | ||||||||||||
|
Discontinued operations attributable to non-controlling interests
|
(3 | ) | (3 | ) | (30 | ) | (30 | ) | ||||||||
|
|
||||||||||||||||
|
Discontinued operations attributable to common shareholders
|
110 | 110 | 1,359 | 1,359 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Net income available to common shareholders
|
$ | (8,563 | ) | $ | (8,563 | ) | $ | 5,077 | $ | 5,077 | ||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Denominator
|
||||||||||||||||
|
Weighted-average shares outstanding
|
132,208,245 | 132,208,245 | 128,582,498 | 128,582,498 | ||||||||||||
|
Contingent securities/Stock based compensation
|
| | | 1,343,613 | ||||||||||||
|
|
||||||||||||||||
|
Total weighted-average shares outstanding
|
132,208,245 | 132,208,245 | 128,582,498 | 129,926,111 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Earnings per Common Share:
|
||||||||||||||||
|
Income from continuing operations attributable to common shareholders
|
$ | (0.06 | ) | $ | (0.06 | ) | $ | 0.03 | $ | 0.03 | ||||||
|
Discontinued operations attributable to common shareholders
|
| | 0.01 | 0.01 | ||||||||||||
|
|
||||||||||||||||
|
Net income attributable to common shareholders
|
$ | (0.06 | ) | $ | (0.06 | ) | $ | 0.04 | $ | 0.04 | ||||||
|
|
||||||||||||||||
35
| Nine-month periods ended September 30, | ||||||||||||||||
| 2010 | 2009 | |||||||||||||||
| Basic | Diluted | Basic | Diluted | |||||||||||||
|
|
||||||||||||||||
|
Numerator
|
||||||||||||||||
|
Income (loss) from continuing operations
|
$ | (19,397 | ) | $ | (19,397 | ) | $ | 12,570 | $ | 12,570 | ||||||
|
|
||||||||||||||||
|
Net (loss) income from continuing operations attributable to non-controlling
interests
|
536 | 536 | (258 | ) | (258 | ) | ||||||||||
|
Amount allocable to unvested restricted shareholders
|
(384 | ) | (384 | ) | (183 | ) | (183 | ) | ||||||||
|
Preferred share dividends
|
(5,994 | ) | (5,994 | ) | (5,994 | ) | (5,994 | ) | ||||||||
|
|
||||||||||||||||
|
Income (loss) from continuing operations available to common shareholders
|
(25,239 | ) | (25,239 | ) | 6,135 | 6,135 | ||||||||||
|
|
||||||||||||||||
|
Income (loss) from discontinued operations
|
6,782 | 6,782 | (354 | ) | (354 | ) | ||||||||||
|
(Income) loss from discontinued operations attributable to non-controlling
interests
|
(147 | ) | (147 | ) | 24 | 24 | ||||||||||
|
|
||||||||||||||||
|
Discontinued operations attributable to common shareholders
|
6,635 | 6,635 | (330 | ) | (330 | ) | ||||||||||
|
|
||||||||||||||||
|
Net (loss) income attributable to common shareholders
|
$ | (18,604 | ) | $ | (18,604 | ) | $ | 5,805 | $ | 5,805 | ||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Denominator
|
||||||||||||||||
|
Weighted-average shares outstanding
|
130,841,534 | 130,841,534 | 106,273,509 | 106,273,509 | ||||||||||||
|
Contingent securities/Stock based compensation
|
| | | 933,042 | ||||||||||||
|
|
||||||||||||||||
|
Total weighted-average shares outstanding
|
130,841,534 | 130,841,534 | 106,273,509 | 107,206,551 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Earnings per Common Share:
|
||||||||||||||||
|
(Loss) income from continuing operations attributable to common shareholders
|
$ | (0.19 | ) | $ | (0.19 | ) | $ | 0.05 | $ | 0.05 | ||||||
|
Discontinued operations attributable to common shareholders
|
0.05 | 0.05 | | | ||||||||||||
|
|
||||||||||||||||
|
Net (loss) income attributable to common shareholders
|
$ | (0.14 | ) | $ | (0.14 | ) | $ | 0.05 | $ | 0.05 | ||||||
|
|
||||||||||||||||
36
| Three-month periods ended September 30, | ||||||||||||||||
| 2010 | 2009 | |||||||||||||||
| Basic | Diluted | Basic | Diluted | |||||||||||||
|
|
||||||||||||||||
|
Numerator
|
||||||||||||||||
|
Income (loss) from continuing operations
|
$ | (6,729 | ) | $ | (6,729 | ) | $ | 5,920 | $ | 5,920 | ||||||
|
|
||||||||||||||||
|
Net (loss) income from continuing operations attributable to
non-controlling interests
|
| | (47 | ) | (47 | ) | ||||||||||
|
Amount allocable to unvested restricted unitholders
|
(128 | ) | (128 | ) | (73 | ) | (73 | ) | ||||||||
|
Preferred share dividends
|
(1,998 | ) | (1,998 | ) | (1,998 | ) | (1,998 | ) | ||||||||
|
|
||||||||||||||||
|
Loss from continuing operations available to common unitholders
|
(8,855 | ) | (8,855 | ) | 3,802 | 3,802 | ||||||||||
|
|
||||||||||||||||
|
Discontinued operations attributable to common unitholders
|
113 | 113 | 1,389 | 1,389 | ||||||||||||
|
|
||||||||||||||||
|
Net income available to common unitholders
|
$ | (8,742 | ) | $ | (8,742 | ) | $ | 5,191 | $ | 5,191 | ||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Denominator
|
||||||||||||||||
|
Weighted-average units outstanding
|
139,423,151 | 139,423,151 | 131,399,119 | 131,399,119 | ||||||||||||
|
Contingent securities/Stock based compensation
|
| | | 1,343,613 | ||||||||||||
|
|
||||||||||||||||
|
Total weighted-average units outstanding
|
139,423,151 | 139,423,151 | 131,399,119 | 132,742,732 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Earnings per Common Share:
|
||||||||||||||||
|
Income from continuing operations attributable to common unitholders
|
$ | (0.06 | ) | $ | (0.06 | ) | $ | 0.03 | $ | 0.03 | ||||||
|
Discontinued operations attributable to common unitholders
|
| | 0.01 | 0.01 | ||||||||||||
|
|
||||||||||||||||
|
Net income attributable to common unitholders
|
$ | (0.06 | ) | $ | (0.06 | ) | $ | 0.04 | $ | 0.04 | ||||||
|
|
||||||||||||||||
37
| Nine-month periods ended September 30, | ||||||||||||||||
| 2010 | 2009 | |||||||||||||||
| Basic | Diluted | Basic | Diluted | |||||||||||||
|
|
||||||||||||||||
|
Numerator
|
||||||||||||||||
|
Income (loss) from continuing operations
|
$ | (19,397 | ) | $ | (19,397 | ) | $ | 12,570 | $ | 12,570 | ||||||
|
|
||||||||||||||||
|
Net (loss) income from continuing operations attributable to
non-controlling interests
|
| | (69 | ) | (69 | ) | ||||||||||
|
Amount allocable to unvested restricted unitholders
|
(384 | ) | (384 | ) | (183 | ) | (183 | ) | ||||||||
|
Preferred share dividends
|
(5,994 | ) | (5,994 | ) | (5,994 | ) | (5,994 | ) | ||||||||
|
|
||||||||||||||||
|
Loss from continuing operations available to common unitholders
|
(25,775 | ) | (25,775 | ) | 6,324 | 6,324 | ||||||||||
|
|
||||||||||||||||
|
Discontinued operations attributable to common unitholders
|
6,782 | 6,782 | (354 | ) | (354 | ) | ||||||||||
|
|
||||||||||||||||
|
Net income available to common unitholders
|
$ | (18,993 | ) | $ | (18,993 | ) | $ | 5,970 | $ | 5,970 | ||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Denominator
|
||||||||||||||||
|
Weighted-average units outstanding
|
135,135,380 | 135,135,380 | 109,090,130 | 109,090,130 | ||||||||||||
|
Contingent securities/Stock based compensation
|
| | | 933,042 | ||||||||||||
|
|
||||||||||||||||
|
Total weighted-average units outstanding
|
135,135,380 | 135,135,380 | 109,090,130 | 110,023,172 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Earnings per Common Share:
|
||||||||||||||||
|
Income from continuing operations attributable to common unitholders
|
$ | (0.19 | ) | $ | (0.19 | ) | $ | 0.05 | $ | 0.05 | ||||||
|
Discontinued operations attributable to common unitholders
|
0.05 | 0.05 | | | ||||||||||||
|
|
||||||||||||||||
|
Net income attributable to common unitholders
|
$ | (0.14 | ) | $ | (0.14 | ) | $ | 0.05 | $ | 0.05 | ||||||
|
|
||||||||||||||||
38
| Weighted | Weighted Average | |||||||||||||||
| Average | Remaining Contractual | Aggregate Intrinsic | ||||||||||||||
| Shares | Exercise Price | Term (in years) | Value | |||||||||||||
|
Outstanding at January 1, 2010
|
2,404,567 | $ | 15.48 | 8.38 | $ | (9,816,670 | ) | |||||||||
|
Granted
|
724,805 | 11.31 | 9.43 | 681,317 | ||||||||||||
|
|
||||||||||||||||
|
Outstanding at September 30, 2010
|
3,129,372 | $ | 14.52 | 8.06 | $ | (7,091,472 | ) | |||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Vested/Exercisable at September
30, 2010
|
1,397,487 | $ | 17.50 | 7.35 | $ | (4,749,238 | ) | |||||||||
| Weighted | ||||||||
| Average Grant | ||||||||
| Shares | Date Fair value | |||||||
|
Non-vested at January 1, 2010
|
708,580 | $ | 9.69 | |||||
|
Granted
|
240,302 | 11.56 | ||||||
|
Vested
|
(95,798 | ) | 20.47 | |||||
|
Forfeited
|
(888 | ) | 12.51 | |||||
|
|
||||||||
|
Non-vested at September 30, 2010
|
852,196 | $ | 10.76 | |||||
|
|
||||||||
39
40
41
42
| Philadelphia | New Jersey | Richmond, | ||||||||||||||||||||||||||||||||||
| Pennsylvania | CBD | Metropolitan, D.C. | /Delaware | Virginia | Austin, Texas | California | Corporate | Total | ||||||||||||||||||||||||||||
|
As of September 30, 2010:
|
||||||||||||||||||||||||||||||||||||
|
Real estate investments, at cost:
|
||||||||||||||||||||||||||||||||||||
|
Operating properties
|
$ | 1,182,809 | $ | 911,267 | $ | 1,353,706 | $ | 591,146 | $ | 293,602 | $ | 254,487 | $ | 243,437 | $ | | $ | 4,830,454 | ||||||||||||||||||
|
Construction-in-progress
|
$ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | 53,377 | $ | 53,377 | ||||||||||||||||||
|
Land inventory
|
$ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | 106,801 | $ | 106,801 | ||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
As of December 31, 2009:
|
||||||||||||||||||||||||||||||||||||
|
Real estate investments, at cost:
|
||||||||||||||||||||||||||||||||||||
|
Operating properties
|
$ | 1,230,768 | $ | 495,499 | $ | 1,356,206 | $ | 598,122 | $ | 297,958 | $ | 282,093 | $ | 251,972 | $ | | $ | 4,512,618 | ||||||||||||||||||
|
Construction-in-progress
|
$ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | 271,962 | $ | 271,962 | ||||||||||||||||||
|
Land inventory
|
$ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | 97,368 | $ | 97,368 | ||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
For the three-months ended
September 30, 2010:
|
||||||||||||||||||||||||||||||||||||
|
Total revenue
|
$ | 36,810 | $ | 24,617 | $ | 33,881 | $ | 25,417 | $ | 8,919 | $ | 8,014 | $ | 5,503 | $ | (196 | ) | $ | 142,965 | |||||||||||||||||
|
Property operating expenses, real
estate taxes and
third party management expenses
|
14,591 | 9,859 | 11,665 | 12,759 | 3,287 | 3,205 | 3,170 | (232 | ) | 58,304 | ||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
Net operating income
|
$ | 22,219 | $ | 14,758 | $ | 22,216 | $ | 12,658 | $ | 5,632 | $ | 4,809 | $ | 2,333 | $ | 36 | $ | 84,661 | ||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
For the three-months ended
September 30, 2009:
|
||||||||||||||||||||||||||||||||||||
|
Total revenue
|
$ | 39,199 | $ | 18,309 | $ | 35,411 | $ | 26,241 | $ | 9,031 | $ | 7,534 | $ | 8,572 | $ | 1,637 | $ | 145,934 | ||||||||||||||||||
|
Property operating expenses, real
estate taxes and
third party management expenses
|
13,169 | 7,611 | 12,652 | 12,293 | 3,342 | 3,359 | 3,765 | (12 | ) | 56,179 | ||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
Net operating income
|
$ | 26,030 | $ | 10,698 | $ | 22,759 | $ | 13,948 | $ | 5,689 | $ | 4,175 | $ | 4,807 | $ | 1,649 | $ | 89,755 | ||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
For the nine-months ended
September 30, 2010:
|
||||||||||||||||||||||||||||||||||||
|
Total revenue
|
$ | 113,622 | $ | 61,579 | $ | 103,285 | $ | 76,240 | $ | 27,087 | $ | 23,979 | $ | 17,374 | $ | (820 | ) | $ | 422,346 | |||||||||||||||||
|
Property operating expenses, real
estate taxes and
third party management expenses
|
44,232 | 25,632 | 36,043 | 37,204 | 10,112 | 9,969 | 8,853 | (711 | ) | 171,334 | ||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
Net operating income
|
$ | 69,390 | $ | 35,947 | $ | 67,242 | $ | 39,036 | $ | 16,975 | $ | 14,010 | $ | 8,521 | $ | (109 | ) | $ | 251,012 | |||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
For the nine-months ended
September 30, 2009:
|
||||||||||||||||||||||||||||||||||||
|
Total revenue
|
$ | 117,817 | $ | 55,461 | $ | 105,221 | $ | 77,156 | $ | 27,296 | $ | 23,549 | $ | 22,104 | $ | 4,791 | $ | 433,395 | ||||||||||||||||||
|
Property operating expenses, real
estate taxes and
third party management expenses
|
40,036 | 24,067 | 39,310 | 35,441 | 10,308 | 10,741 | 10,514 | 629 | 171,046 | |||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
Net operating income
|
$ | 77,781 | $ | 31,394 | $ | 65,911 | $ | 41,715 | $ | 16,988 | $ | 12,808 | $ | 11,590 | $ | 4,162 | $ | 262,349 | ||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
43
| Three-month periods | Nine-month periods | |||||||||||||||
| ended September 30, | ended September 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
| (amounts in thousands) | (amounts in thousands) | |||||||||||||||
|
Consolidated net operating income
|
$ | 84,661 | $ | 89,755 | $ | 251,012 | $ | 262,349 | ||||||||
|
Less:
|
||||||||||||||||
|
Interest expense
|
(34,488 | ) | (31,455 | ) | (97,222 | ) | (102,045 | ) | ||||||||
|
Deferred financing costs
|
(827 | ) | (1,579 | ) | (2,700 | ) | (4,725 | ) | ||||||||
|
Recognized Hedge Activity
|
| (1,517 | ) | | (1,822 | ) | ||||||||||
|
Depreciation and amortization
|
(52,019 | ) | (51,143 | ) | (156,198 | ) | (154,566 | ) | ||||||||
|
Administrative expenses
|
(5,753 | ) | (5,018 | ) | (18,498 | ) | (15,490 | ) | ||||||||
|
Plus:
|
||||||||||||||||
|
Interest income
|
726 | 473 | 2,554 | 1,694 | ||||||||||||
|
Equity in income of real estate ventures
|
1,035 | 1,331 | 3,356 | 3,450 | ||||||||||||
|
Gain (loss) on early extinguishment of
debt
|
(64 | ) | 5,073 | (1,701 | ) | 23,725 | ||||||||||
|
|
||||||||||||||||
|
Income (loss) from continuing operations
|
(6,729 | ) | 5,920 | (19,397 | ) | 12,570 | ||||||||||
|
Income (loss) from discontinued operations
|
113 | 1,389 | 6,782 | (354 | ) | |||||||||||
|
|
||||||||||||||||
|
Net (loss) income
|
$ | (6,616 | ) | $ | 7,309 | $ | (12,615 | ) | $ | 12,216 | ||||||
|
|
||||||||||||||||
|
2010
|
$ | 1,739 | ||
|
2011
|
2,318 | |||
|
2012
|
2,318 | |||
|
2013
|
2,318 | |||
|
2014
|
2,409 | |||
|
Thereafter
|
284,979 |
44
45
46
| | the continuing impact of the recent credit crisis and global economic slowdown, which is having and may continue to have a negative effect on the following, among other things: |
| | the fundamentals of our business, including overall market occupancy and rental rates; |
| | the financial condition of our tenants, many of which are financial, legal and other professional firms, our lenders, counterparties to our derivative financial instruments and institutions that hold our cash balances and short-term investments, which may expose us to increased risks of default by these parties; |
| | availability of financing on attractive terms or at all, which may adversely impact our future interest expense and our ability to pursue acquisition and development opportunities and refinance existing debt; and |
| | a decline in real estate asset valuations, which may limit our ability to dispose of assets at attractive prices or obtain or maintain debt financing secured by our properties or on an unsecured basis. |
| | changes in local real estate conditions (including changes in rental rates and the number of properties that compete with our properties); |
| | changes in the economic conditions affecting industries in which our principal tenants compete; |
| | the unavailability of equity and debt financing for us or our tenants, particularly in light of the current economic environment; |
| | our failure to lease unoccupied space in accordance with our projections; |
| | our failure to re-lease occupied space upon expiration of leases; |
| | tenant defaults and the bankruptcy of major tenants; |
| | changes in prevailing interest rates; |
| | risks associated with interest rate hedging contracts and the effectiveness of such arrangements; |
| | failure of acquisitions to perform as expected; |
| | unanticipated costs associated with the acquisition, integration and operation of, our acquisitions; |
| | unanticipated costs to complete, lease-up and operate our developments and redevelopments; |
| | risks and costs associated with land development, including building moratoriums and inability to obtain necessary zoning, land-use, building, occupancy and other required governmental approvals, construction cost increases or overruns and construction delays; |
| | impairment charges; |
| | increased costs for, or lack of availability of, adequate insurance, including for terrorist acts; |
| | risks associated with actual or threatened terrorist attacks; |
| | demand for tenant services beyond those traditionally provided by landlords; |
| | potential liability under environmental or other laws; |
| | failure or bankruptcy of real estate venture partners; |
47
| | inability of real estate venture partners to fund venture obligations; |
| | failure of dispositions to close in a timely manner; |
| | failure of buyers of properties from us to comply with terms of their financing agreements to us; |
| | earthquakes and other natural disasters; |
| | risks associated with the unforeseen impact of climate change including existing and pending laws and regulations governing climate changes to our business operations and tenants; |
| | risks associated with federal, state and local tax audits; |
| | complex regulations relating to our status as a REIT and the adverse consequences of our failure to qualify as a REIT; and |
| | the impact of newly adopted accounting principles on our accounting policies and on period-to-period comparisons of financial results. |
48
49
50
| Recently Completed | Development/Redevelopment | Other | ||||||||||||||||||||||||||||||||||||||||||||||
| Same Store Property Portfolio | Properties | Properties (a) | (Eliminations) | Total Portfolio | ||||||||||||||||||||||||||||||||||||||||||||
| Increase/ | Increase/ | |||||||||||||||||||||||||||||||||||||||||||||||
| (dollars in thousands) | 2010 | 2009 | (Decrease) | 2010 | 2009 | 2010 | 2009 | 2010 | 2009 | 2010 | 2009 | (Decrease) | ||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Revenue:
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Cash rents
|
$ | 107,833 | $ | 112,161 | $ | (4,328 | ) | $ | 5,266 | $ | 1,910 | $ | | $ | | $ | (672 | ) | $ | 1,151 | $ | 112,427 | $ | 115,222 | $ | (2,795 | ) | |||||||||||||||||||||
|
Straight-line rents
|
3,311 | 2,586 | 725 | 476 | (20 | ) | | | | 8 | 3,787 | 2,574 | 1,213 | |||||||||||||||||||||||||||||||||||
|
Above/below market rent amortization
|
1,297 | 1,468 | (171 | ) | 56 | (123 | ) | | | | | 1,353 | 1,345 | 8 | ||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Total rents
|
112,441 | 116,215 | (3,774 | ) | 5,798 | 1,767 | | | (672 | ) | 1,159 | 117,567 | 119,141 | (1,574 | ) | |||||||||||||||||||||||||||||||||
|
Tenant reimbursements
|
18,666 | 18,500 | 166 | 1,549 | 344 | | | (28 | ) | 120 | 20,187 | 18,964 | 1,223 | |||||||||||||||||||||||||||||||||||
|
Termination fees
|
1,039 | 548 | 491 | | 1,216 | | | | | 1,039 | 1,764 | (725 | ) | |||||||||||||||||||||||||||||||||||
|
Third party management fees, labor
reimbursement and leasing
|
(3 | ) | | (3 | ) | | | | | 2,925 | 5,194 | 2,922 | 5,194 | (2,272 | ) | |||||||||||||||||||||||||||||||||
|
Other, excluding termination fees
|
742 | 639 | 103 | 214 | 81 | | | 294 | 151 | 1,250 | 871 | 379 | ||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Total revenue
|
132,885 | 135,902 | (3,017 | ) | 7,561 | 3,408 | | | 2,519 | 6,624 | 142,965 | 145,934 | (2,969 | ) | ||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Property operating expenses
|
42,361 | 40,721 | (1,640 | ) | 2,482 | 1,021 | (8 | ) | 2 | (2,387 | ) | (1,982 | ) | 42,448 | 39,762 | (2,686 | ) | |||||||||||||||||||||||||||||||
|
Real estate taxes
|
13,131 | 13,592 | 461 | 908 | 260 | 11 | 11 | 278 | 298 | 14,328 | 14,161 | (167 | ) | |||||||||||||||||||||||||||||||||||
|
Third party management expenses
|
| | | | | | | 1,528 | 2,256 | 1,528 | 2,256 | 728 | ||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Subtotal
|
77,393 | 81,589 | (4,196 | ) | 4,171 | 2,127 | (3 | ) | (13 | ) | 3,100 | 6,052 | 84,661 | 89,755 | (5,094 | ) | ||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
|
| |||||||||||||||||||||||||||||||||||||||||||||||
|
General & administrative expenses
|
| | | 269 | | | | 5,484 | 5,018 | 5,753 | 5,018 | (735 | ) | |||||||||||||||||||||||||||||||||||
|
Depreciation and amortization
|
46,568 | 47,658 | 1,090 | 3,941 | 2,251 | | | 1,510 | 1,234 | 52,019 | 51,143 | (876 | ) | |||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Operating Income (loss)
|
$ | 30,825 | $ | 33,931 | $ | (3,106 | ) | $ | (39 | ) | $ | (124 | ) | $ | (3 | ) | $ | (13 | ) | $ | (3,894 | ) | $ | (200 | ) | $ | 26,889 | $ | 33,594 | $ | (6,705 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Number of properties
|
230 | 230 | 6 | 6 | 1 | 1 | 237 | 237 | ||||||||||||||||||||||||||||||||||||||||
|
Square feet
|
22,871 | 22,871 | 2,997 | 2,997 | | | 25,868 | 25,868 | ||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Income (Expense):
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Interest income
|
726 | 473 | 253 | |||||||||||||||||||||||||||||||||||||||||||||
|
Interest expense
|
(34,488 | ) | (31,455 | ) | (3,033 | ) | ||||||||||||||||||||||||||||||||||||||||||
|
Interest expense Deferred financing costs
|
(827 | ) | (1,579 | ) | 752 | |||||||||||||||||||||||||||||||||||||||||||
|
Recognized hedge activity
|
| (1,517 | ) | 1,517 | ||||||||||||||||||||||||||||||||||||||||||||
|
Equity in income of real estate ventures
|
1,035 | 1,331 | (296 | ) | ||||||||||||||||||||||||||||||||||||||||||||
|
(Loss) gain on early extinguishment of debt
|
(64 | ) | 5,073 | (5,137 | ) | |||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Income (loss) from continuing operations
|
(6,729 | ) | 5,920 | (12,649 | ) | |||||||||||||||||||||||||||||||||||||||||||
|
Income from discontinued operations
|
113 | 1,389 | (1,276 | ) | ||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Net income (loss)
|
$ | (6,616 | ) | $ | 7,309 | $ | (13,925 | ) | ||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Earnings (loss) per common share
|
$ | (0.06 | ) | $ | 0.04 | $ | (0.10 | ) | ||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
| EXPLANATORY NOTES | ||
| (a)- | Results include: one redevelopment property. | |
51
| | decrease of $4.3 million of rental income at the same store portfolio as a result of the decrease in same store occupancy of 340 basis points; |
| | decrease of $1.8 million due to the deconsolidation of three of our Real Estate Ventures as a result of the adoption of the new accounting standard for the consolidation of variable interest entities beginning January 1, 2010. This standard does not require retrospective adoption; and |
| | decrease of $1.0 million of rental income due to the decrease in occupancy at three redevelopment properties that we recently placed in service. |
| | increase of $4.6 million from the sale of $250.0 million of unsecured notes in the third quarter of 2009; |
| | increase of $0.3 million resulting from a higher weighted average interest rate on our Credit Facility borrowings for the three-month period ended September 30, 2010 compared to the three-month period ended September 30, 2009; |
| | increase of $0.3 million interest expense relates to the accretion of estimated equity payments and the expected put payment as a result of contributions received as part of the historic tax credit transaction; |
| | net increase of $1.3 million resulting from a higher outstanding mortgage notes payable balance as of September 30, 2010 compared to September 30, 2009; and |
| | increase of $0.6 million from higher weighted interest rates on our $183.0 million Bank Term Loan and our three Preferred Trust Borrowings for the three-month period ended September 30, 2010 compared to the three-month period ended September 30, 2009. |
52
53
54
| Recently Completed | Development/Redevelopment | Other | ||||||||||||||||||||||||||||||||||||||||||||||
| Same Store Property Portfolio | Properties | Properties (a) | (Eliminations) | Total Portfolio | ||||||||||||||||||||||||||||||||||||||||||||
| Increase/ | Increase/ | |||||||||||||||||||||||||||||||||||||||||||||||
| (dollars in thousands) | 2010 | 2009 | (Decrease) | 2010 | 2009 | 2010 | 2009 | 2010 | 2009 | 2010 | 2009 | (Decrease) | ||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Revenue:
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Cash rents
|
$ | 323,466 | $ | 333,052 | $ | (9,586 | ) | $ | 8,071 | $ | 6,803 | $ | 3,355 | $ | 3,128 | $ | (1,898 | ) | $ | 3,662 | $ | 332,994 | $ | 346,645 | $ | (13,651 | ) | |||||||||||||||||||||
|
Straight-line rents
|
8,196 | 5,980 | 2,216 | 1,032 | 583 | (17 | ) | (141 | ) | | 25 | 9,211 | 6,447 | 2,764 | ||||||||||||||||||||||||||||||||||
|
Above/below market rent amortization
|
4,218 | 4,838 | (620 | ) | 316 | 378 | | (379 | ) | | | 4,534 | 4,837 | (303 | ) | |||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Total rents
|
335,880 | 343,870 | (7,990 | ) | 9,419 | 7,764 | 3,338 | 2,608 | (1,898 | ) | 3,687 | 346,739 | 357,929 | (11,190 | ) | |||||||||||||||||||||||||||||||||
|
Tenant reimbursements
|
55,660 | 53,563 | 2,097 | 2,465 | 1,554 | 572 | 381 | 298 | 755 | 58,995 | 56,253 | 2,742 | ||||||||||||||||||||||||||||||||||||
|
Termination fees
|
3,893 | 1,626 | 2,267 | 107 | | 124 | 1,214 | | | 4,124 | 2,840 | 1,284 | ||||||||||||||||||||||||||||||||||||
|
Third party
management fees, labor reimbursement and leasing
|
(3 | ) | | (3 | ) | | | | | 9,296 | 14,055 | 9,293 | 14,055 | (4,762 | ) | |||||||||||||||||||||||||||||||||
|
Other, excluding termination fees
|
1,537 | 1,307 | 230 | 673 | 89 | 1 | 161 | 984 | 761 | 3,195 | 2,318 | 877 | ||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Total revenue
|
396,967 | 400,366 | (3,399 | ) | 12,664 | 9,407 | 4,035 | 4,364 | 8,680 | 19,258 | 422,346 | 433,395 | (11,049 | ) | ||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Property operating expenses
|
124,658 | 118,035 | (6,623 | ) | 5,965 | 4,313 | 1,348 | 1,428 | (5,979 | ) | (1,809 | ) | 125,992 | 121,967 | (4,025 | ) | ||||||||||||||||||||||||||||||||
|
Real estate taxes
|
38,216 | 40,579 | 2,363 | 1,584 | 934 | 411 | 392 | 698 | 835 | 40,909 | 42,740 | 1,831 | ||||||||||||||||||||||||||||||||||||
|
Third party management expenses
|
| | | | | | 4,433 | 6,339 | 4,433 | 6,339 | 1,906 | |||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Subtotal
|
234,093 | 241,752 | (7,659 | ) | 5,115 | 4,160 | 2,276 | 2,544 | 9,528 | 13,893 | 251,012 | 262,349 | (11,337 | ) | ||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
General & administrative expenses
|
| | | 256 | | 13 | | 18,229 | 15,490 | 18,498 | 15,490 | (3,008 | ) | |||||||||||||||||||||||||||||||||||
|
Depreciation and amortization
|
141,782 | 142,539 | 757 | 6,308 | 4,048 | 2,513 | 3,177 | 5,595 | 4,802 | 156,198 | 154,566 | (1,632 | ) | |||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Operating Income (loss)
|
$ | 92,311 | $ | 99,213 | $ | (6,902 | ) | $ | (1,449 | ) | $ | 112 | $ | (250 | ) | $ | (633 | ) | $ | (14,296 | ) | $ | (6,399 | ) | $ | 76,316 | $ | 92,293 | $ | (15,977 | ) | |||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Number of properties
|
227 | 227 | 6 | 6 | 4 | 4 | 237 | 237 | ||||||||||||||||||||||||||||||||||||||||
|
Square feet
|
22,516 | 22,516 | 1,734 | 1,734 | 1,618 | 1,618 | 25,868 | 25,868 | ||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Income (Expense):
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Interest income
|
2,554 | 1,694 | 860 | |||||||||||||||||||||||||||||||||||||||||||||
|
Interest expense
|
(97,222 | ) | (102,045 | ) | 4,823 | |||||||||||||||||||||||||||||||||||||||||||
|
Interest expense Deferred financing costs
|
(2,700 | ) | (4,725 | ) | 2,025 | |||||||||||||||||||||||||||||||||||||||||||
|
Recognized hedge activity
|
| (1,822 | ) | 1,822 | ||||||||||||||||||||||||||||||||||||||||||||
|
Equity in income of real estate ventures
|
3,356 | 3,450 | (94 | ) | ||||||||||||||||||||||||||||||||||||||||||||
|
(Loss) gain on early extinguishment of debt
|
(1,701 | ) | 23,725 | (25,426 | ) | |||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Income (loss) from continuing operations
|
(19,397 | ) | 12,570 | (31,967 | ) | |||||||||||||||||||||||||||||||||||||||||||
|
Income from discontinued operations
|
6,782 | (354 | ) | 7,136 | ||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Net income (loss)
|
$ | (12,615 | ) | $ | 12,216 | $ | (24,831 | ) | ||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Earnings (loss) per common share
|
$ | (0.14 | ) | $ | 0.05 | $ | (0.19 | ) | ||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
| EXPLANATORY NOTES | ||
| (a)- | Results include: two developments and two redevelopment properties. | |
55
| | decrease of $9.6 million of rental income at the same store portfolio as a result of the decrease in same store occupancy of 330 basis points; |
| | decrease of $5.5 million due to the deconsolidation of three of our real estate ventures as a result of the adoption of the new accounting standard for the consolidation of variable interest entities beginning January 1, 2010 during the first quarter of 2010. This standard does not require retrospective adoption; |
| | decrease of $2.9 million of rental income due to the decrease in occupancy at three redevelopment properties that we recently placed in service; and |
| | increase of $0.4 million in amortization of stock-based compensation as a result of stock option and restricted stock performance units granted in March 2010; |
| | increase of $1.3 million in salaries, bonus and recruiting fees due to new hires during the nine-month period ended September 30, 2010; |
56
| | a $0.2 million one-time bonus payment made during the nine-month period ended September 30, 2010; |
| | increase of $0.5 million as a result of various corporate level expenses during the nine-month period ended September 30, 2010, none of which were individually significant; |
| | increase of $0.5 million in professional fees and deal costs as result of contemplated transactions taking place during 2010; and |
| | the receipt of corporate level tax refunds of $0.2 million during the nine-month period ended September 30, 2009 that were recorded as a reduction in that period. |
| | decrease of $12.4 million resulting from our buybacks of various unsecured notes subsequent to the third quarter of 2009. The details of the various purchases completed during the nine-month period ended September 30, 2010 are noted in the (Loss) gain on early extinguishment of debt section below and details for all purchases during 2009 are included in our Annual Report on Form 10-K for 2009; |
| | decrease of $5.3 million resulting from the pay-off of an unsecured note at maturity during the fourth quarter of 2009; |
| | decrease of $0.2 million resulting from a lower weighted average interest rate on our Credit Facility borrowings for the nine-month period ended September 30, 2010 compared to the nine-month period ended September 30, 2009; |
| | decrease of $0.9 million resulting from lower weighted average interest rates on our $183.0 million Bank Term Loan and our three Preferred Trust borrowings. Such borrowings have variable interest rates and a portion of such borrowings are swapped to fixed rate debt through our hedging program. This decrease is offset by an increase of $1.4 million paid under theses hedges since the variable interest rates on such debt is lower than the swapped fixed rate on the hedges assigned to these borrowings; and |
| | an increase of $3.5 million in capitalized interest as a result of the increase in cumulative spending on development projects in 2010 |
57
58
59
| | fund normal recurring expenses, |
| | fund capital expenditures, including capital and tenant improvements and leasing costs, |
| | fund repayment of certain debt instruments when they mature, |
| | fund current development and redevelopment costs, and |
| | fund distributions to the Parent Company |
60
| Activity | 2010 | 2009 | ||||||
|
Operating
|
$ | 149,622 | $ | 163,099 | ||||
|
Investing
|
(159,037 | ) | (118,748 | ) | ||||
|
Financing
|
111,889 | (44,979 | ) | |||||
|
|
||||||||
|
Net cash flows
|
$ | 102,474 | $ | (628 | ) | |||
|
|
||||||||
| | decrease in average occupancy from 89.2% during the nine months ended September 30, 2009 to 88.0% during the nine months ended September 30, 2010; |
| | decrease in the number of operating properties due to dispositions. The Operating Partnership sold a total of six properties subsequent to September 30, 2009; |
| | timing of cash receipts from our tenants and cash expenditures in the normal course of operations. |
| | $50.3 million of net cash paid related to the acquisition of Three Logan Square; |
| | decrease in cash of $1.4 million due to the deconsolidation of variable interest entities; |
| | receipt of funds placed in escrow during the last quarter of 2008 related to the Cira South Garage amounting to $31.4 million which was also used to finance the development of the Cira South Garage during the first quarter of last year; |
| | advances made for purchase of tenant assets, net of repayments amounting $4.5 million; |
| | decrease in net proceeds from sales of properties from $33.4 million during the nine months ended September 30, 2009 to $17.4 million during the nine months ended September 30, 2010; and |
| | decrease in cash distributions from unconsolidated Real Estate Ventures of $10.1 million during the nine months ended September 30, 2010 compared to the nine months ended September 30, 2009. |
61
| | receipt of $40.0 million of proceeds from repayment of mortgage notes receivable; |
| | $15.0 million of contributions made during the first quarter of last year to unconsolidated Real Estate Ventures; and |
| | decreased capital expenditures for tenant and building improvements and leasing commissions by $18.4 million during the nine months ended September 30, 2010 compared to the nine months ended September 30, 2009. |
| | increase of $104.2 million in proceeds from mortgage notes payable during the nine months ended September 30, 2010 compared to the nine months ended September 30, 2009, primarily due to the receipt of the $254.0 million from the forward financing entered into during 2009. In addition, repayments of mortgage notes payable decreased from $81.6 million during the nine months ended September 30, 2009 to $6.5 million during the nine months ended September 30, 2010; |
| | decrease in repayments of the Credit Facility and unsecured notes of $849.0 million during the nine months ended September 30, 2010 compared to the nine months ended September 30, 2009, offset by the decrease in proceeds from Credit Facility borrowings of $709.0 million; and |
| | decrease in debt financing costs of $25.5 million during the nine months ended September 30, 2010 compared to the nine months ended September 30, 2009, primarily due to the $16.9 million forward financing commitment fee paid in 2009. |
| | decrease in net proceeds received from the issuance of common shares of the Parent Company amounting to $176.3 million during the nine months ended September 30, 2010, compared to the issuance made during the nine months ended September 30, 2009; and |
| | increase in distributions paid by the Parent Company to its shareholders and on non-controlling interests from $55.4 million during the nine months ended September 30, 2009 to $66.3 million during the nine months ended September 30, 2010. |
| Repurchase | Deferred Financing | |||||||||||||||
| Notes | Amount | Principal | Loss | Amortization | ||||||||||||
|
2010 5.625% Notes
|
$ | 2,002 | $ | 1,942 | $ | 37 | $ | 2 | ||||||||
|
2012 5.750% Notes
|
13,333 | 12,625 | 431 | 32 | ||||||||||||
|
3.875% Notes
|
54,662 | 54,425 | 1,235 | 250 | ||||||||||||
|
|
||||||||||||||||
|
|
$ | 69,997 | $ | 68,992 | $ | 1,703 | $ | 284 | ||||||||
|
|
||||||||||||||||
62
| September 30, | December 31, | |||||||
| 2010 | 2009 | |||||||
| (dollars in thousands) | ||||||||
|
Balance:
|
||||||||
|
Fixed rate (includes
variable swapped to
fixed)
|
$ | 2,416,474 | $ | 2,246,375 | ||||
|
Variable rate unhedged
|
112,836 | 214,836 | ||||||
|
|
||||||||
|
Total
|
$ | 2,529,310 | $ | 2,461,211 | ||||
|
|
||||||||
|
|
||||||||
|
Percent of Total Debt:
|
||||||||
|
Fixed rate (includes
variable swapped to
fixed)
|
95.5 | % | 91.3 | % | ||||
|
Variable rate unhedged
|
4.5 | % | 8.7 | % | ||||
|
|
||||||||
|
Total
|
100 | % | 100 | % | ||||
|
|
||||||||
|
|
||||||||
|
Weighted-average interest rate at period end:
|
||||||||
|
Fixed rate (includes
variable swapped to
fixed)
|
6.0 | % | 5.9 | % | ||||
|
Variable rate unhedged
|
3.8 | % | 2.6 | % | ||||
|
Total
|
5.9 | % | 5.6 | % | ||||
63
64
| Payments by Period (in thousands) | ||||||||||||||||||||
| Less than | More than | |||||||||||||||||||
| Total | 1 Year | 1-3 Years | 3-5 Years | 5 Years | ||||||||||||||||
|
|
||||||||||||||||||||
|
Mortgage notes payable (a)
|
$ | 757,680 | $ | 77,166 | $ | 206,658 | $ | 113,877 | $ | 359,979 | ||||||||||
|
Revolving credit facility
|
22,000 | 22,000 | | | | |||||||||||||||
|
Unsecured term loan
|
183,000 | 183,000 | | | | |||||||||||||||
|
Unsecured debt (a)
|
1,566,630 | 196,604 | 175,200 | 742,681 | 452,145 | |||||||||||||||
|
Ground leases (b)
|
296,081 | 1,739 | 6,954 | 7,227 | 280,161 | |||||||||||||||
|
Interest expense (d)
|
718,451 | 125,825 | 209,440 | 204,583 | 178,603 | |||||||||||||||
|
Development contracts (c)
|
10,137 | 10,137 | | | | |||||||||||||||
|
Other liabilities
|
8,014 | | | | 8,014 | |||||||||||||||
|
|
||||||||||||||||||||
|
|
$ | 3,561,993 | $ | 616,471 | $ | 598,252 | $ | 1,068,368 | $ | 1,278,902 | ||||||||||
|
|
||||||||||||||||||||
| (a) | Amounts do not include unamortized discounts and/or premiums. | |
| (b) | Future minimum rental payments under the terms of all non-cancelable ground leases under which we are the lessee are expensed on a straight-line basis regardless of when payments are due. The table above does not include the future minimum annual rental payments related to the ground lease that we assumed in connection with acquisition of Three Logan Square as the amounts cannot be determined at this time as discussed below. | |
| (c) | Represents contractual obligations for certain development projects and does not contemplate all costs expected to be incurred for such developments. | |
| (d) | Variable rate debt future interest expense commitments are calculated using September 30, 2010 interest rates. |
65
66
| (a) | Evaluation of disclosure controls and procedures. Under the supervision and with the participation of its management, including its principal executive officer and principal financial officer, the Parent Company conducted an evaluation of its disclosure controls and procedures, as such term is defined under Rule 13a-15(e) promulgated under the Securities Exchange Act of 1934, as amended (the Exchange Act) as of the end of the period covered by this quarterly report. Based on this evaluation, the Parent Companys principal executive office and principal financial officer have concluded that the Parent Companys disclosure controls and procedures are effective as of the end of the period covered by this quarterly report. |
| (b) | Changes in internal controls over financial reporting. There was no change in the Parent Companys internal control over financial reporting that occurred during the period covered by this quarterly report that has materially affected, or is reasonably likely to materially affect, the Parent Companys internal control over financial reporting. |
| (a) | Evaluation of disclosure controls and procedures. Under the supervision and with the participation of its management, including its principal executive officer and principal financial officer, the Operating Partnership conducted an evaluation of its disclosure controls and procedures, as such term is defined under Rule 13a-15(e) promulgated under the Exchange Act as of the end of the period covered by this quarterly report. Based on this evaluation, the Operating Partnerships principal executive officer and principal financial officer have concluded that the Operating Partnerships disclosure controls and procedures are effective as of the end of the period covered by this quarterly report. |
| (b) | Changes in internal controls over financial reporting. There was no change in the Operating Partnerships internal control over financial reporting that occurred during the period covered by this quarterly report that has materially affected, or is reasonably likely to materially affect, the Operating Partnerships internal control over financial reporting. |
67
| Shares | Number of | |||||||||||||||
| Total | Purchased as | Shares that May | ||||||||||||||
| Number of | Average | Part of Publicly | Yet Be Purchased | |||||||||||||
| Shares | Price Paid Per | Announced Plans | Under the Plans | |||||||||||||
| Purchased | Share | or Programs | or Programs (a) | |||||||||||||
|
2010:
|
||||||||||||||||
|
July 1 to July 31
|
| | 539,200 | |||||||||||||
|
August 1 to August 31
|
| | 539,200 | |||||||||||||
|
September 1 to September 30
|
| | 539,200 | |||||||||||||
|
|
||||||||||||||||
|
Total
|
| | ||||||||||||||
|
|
||||||||||||||||
| (a) | Relates to the remaining share repurchase availability under the Parent Companys share repurchase program. There is no expiration date on the share repurchase program. The Parent Companys Board of Trustees initially authorized this program in 1998 and has periodically replenished capacity under the program. |
68
| 3.21 |
Sixteenth Amendment to the Amended and Restated Agreement of Limited
Partnership of Brandywine Operating Partnership, L.P. (incorporated
by reference to Brandywine Realty Trusts Current Report on Form 8-K
filed on August 9, 2010)
|
|||
|
|
||||
| 10.1 |
Registration Rights Agreement (incorporated by reference to
Brandywine Realty Trusts Form 8-K filed on August 9, 2010)
|
|||
|
|
||||
| 31.1 |
Certification of the Chief Executive Officer of Brandywine Realty
Trust pursuant to 13a-14 under the Securities Exchange Act of 1934
|
|||
|
|
||||
| 31.2 |
Certification of the Chief Financial Officer of Brandywine Realty
Trust pursuant to 13a-14 under the Securities Exchange Act of 1934
|
|||
|
|
||||
| 31.3 |
Certification of the Chief Executive Officer of Brandywine Realty
Trust, in its capacity as the general partner of Brandywine Operating
Partnership, L.P., pursuant to 13a-14 under the Securities Exchange
Act of 1934
|
|||
|
|
||||
| 31.4 |
Certification of the Chief Financial Officer of Brandywine Realty
Trust, in its capacity as the general partner of Brandywine Operating
Partnership, L.P., pursuant to 13a-14 under the Securities Exchange
Act of 1934
|
|||
|
|
||||
| 32.1 |
Certification of the Chief Executive Officer of Brandywine Realty
Trust pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to
Section 906 of the Sarbanes-Oxley Act of 2002
|
|||
|
|
||||
| 32.2 |
Certification of the Chief Financial Officer of Brandywine Realty
Trust pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to
Section 906 of the Sarbanes-Oxley Act of 2002
|
|||
|
|
||||
| 32.3 |
Certification of the Chief Executive Officer of Brandywine Realty
Trust, in its capacity as the general partner of Brandywine Operating
Partnership, L.P., pursuant to 18 U.S.C. Section 1350, as Adopted
Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|||
|
|
||||
| 32.4 |
Certification of the Chief Financial Officer of Brandywine Realty
Trust, in its capacity as the general partner of Brandywine Operating
Partnership, L.P., pursuant to 18 U.S.C. Section 1350, as Adopted
Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
69
|
BRANDYWINE REALTY TRUST
(Registrant) |
||||||
|
|
||||||
|
Date: November 3, 2010
|
By : |
/S/ GERARD H. SWEENEY
|
||||
|
|
Gerard H. Sweeney, President and Chief Executive Officer | |||||
|
|
(Principal Executive Officer) | |||||
|
|
||||||
|
Date: November 3, 2010
|
By : | /S/ HOWARD M. SIPZNER | ||||
|
|
||||||
|
|
Howard M. Sipzner, Executive Vice President and Chief Financial Officer | |||||
|
|
(Principal Financial Officer) | |||||
|
|
||||||
|
Date: November 3, 2010
|
By : | /S/ GABRIEL J. MAINARDI | ||||
|
|
||||||
|
|
Gabriel J. Mainardi, Vice President and Chief Accounting Officer | |||||
|
|
(Principal Accounting Officer) | |||||
70
|
BRANDYWINE OPERATING PARTNERSHIP, L.P.
(Registrant) BRANDYWINE REALTY TRUST, as general partner |
||||||
|
|
||||||
|
Date: November 3, 2010
|
By : | /S/ GERARD H. SWEENEY | ||||
|
|
||||||
|
|
Gerard H. Sweeney, President and Chief Executive Officer | |||||
|
|
(Principal Executive Officer) | |||||
|
|
||||||
|
Date: November 3, 2010
|
By : | /S/ HOWARD M. SIPZNER | ||||
|
|
||||||
|
|
Howard M. Sipzner, Executive Vice President and Chief Financial Officer | |||||
|
|
(Principal Financial Officer) | |||||
|
|
||||||
|
Date: November 3, 2010
|
By : |
/S/ GABRIEL J. MAINARDI
|
||||
|
|
(Principal Accounting Officer) | |||||
71
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|