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
|
|
|
For the quarterly period ended June 30, 2014
|
|
o
|
Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
|
|
For the transition period from to
|
|
MARYLAND (Brandywine Realty Trust)
|
|
23-2413352
|
|
DELAWARE (Brandywine Operating Partnership L.P.)
|
|
23-2862640
|
|
(State or other jurisdiction of
|
|
(I.R.S. Employer
|
|
incorporation or organization)
|
|
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
|
|
Large accelerated filer
þ
|
|
Accelerated filer
o
|
|
Non-accelerated filer
o
|
|
Smaller reporting company
o
|
|
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 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.
|
|
•
|
Consolidated Financial Statements; and
|
|
•
|
Parent Company’s and Operating Partnership’s Equity.
|
|
|
Page
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brandywine Realty Trust
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brandywine Operating Partnership, L.P.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Item 1.
|
— Financial Statements
|
|
|
June 30,
2014 |
|
December 31,
2013 |
||||
|
|
(unaudited)
|
|
|
||||
|
ASSETS
|
|
|
|
||||
|
Real estate investments:
|
|
|
|
||||
|
Operating properties
|
$
|
4,689,892
|
|
|
$
|
4,669,289
|
|
|
Accumulated depreciation
|
(1,045,016
|
)
|
|
(983,808
|
)
|
||
|
Operating real estate investments, net
|
3,644,876
|
|
|
3,685,481
|
|
||
|
Construction-in-progress
|
92,713
|
|
|
74,174
|
|
||
|
Land inventory
|
90,266
|
|
|
93,351
|
|
||
|
Total real estate investments, net
|
3,827,855
|
|
|
3,853,006
|
|
||
|
Cash and cash equivalents
|
234,836
|
|
|
263,207
|
|
||
|
Accounts receivable, net
|
21,622
|
|
|
17,389
|
|
||
|
Accrued rent receivable, net
|
131,280
|
|
|
126,295
|
|
||
|
Investment in real estate ventures, at equity
|
186,042
|
|
|
180,512
|
|
||
|
Deferred costs, net
|
123,592
|
|
|
122,954
|
|
||
|
Intangible assets, net
|
112,140
|
|
|
132,329
|
|
||
|
Other assets
|
66,806
|
|
|
69,403
|
|
||
|
Total assets
|
$
|
4,704,173
|
|
|
$
|
4,765,095
|
|
|
LIABILITIES AND BENEFICIARIES’ EQUITY
|
|
|
|
||||
|
Mortgage notes payable
|
$
|
662,478
|
|
|
$
|
670,151
|
|
|
Unsecured term loans
|
450,000
|
|
|
450,000
|
|
||
|
Unsecured senior notes, net of discounts
|
1,475,772
|
|
|
1,475,230
|
|
||
|
Accounts payable and accrued expenses
|
83,114
|
|
|
83,693
|
|
||
|
Distributions payable
|
25,588
|
|
|
25,584
|
|
||
|
Deferred income, gains and rent
|
70,519
|
|
|
71,635
|
|
||
|
Acquired lease intangibles, net
|
29,116
|
|
|
34,444
|
|
||
|
Other liabilities
|
37,144
|
|
|
32,923
|
|
||
|
Total liabilities
|
2,833,731
|
|
|
2,843,660
|
|
||
|
Commitments and contingencies (Note 16)
|
|
|
|
||||
|
Brandywine Realty Trust’s equity:
|
|
|
|
||||
|
Preferred Shares (shares authorized-20,000,000):
|
|
|
|
||||
|
6.90% Series E Preferred Shares, $0.01 par value; issued and outstanding- 4,000,000 in 2014 and 2013
|
40
|
|
|
40
|
|
||
|
Common Shares of Brandywine Realty Trust’s beneficial interest, $0.01 par value; shares authorized 400,000,000; 157,090,983 and 156,731,993 issued and outstanding in 2014 and 2013, respectively
|
1,571
|
|
|
1,566
|
|
||
|
Additional paid-in capital
|
2,975,070
|
|
|
2,971,596
|
|
||
|
Deferred compensation payable in common shares
|
6,303
|
|
|
5,407
|
|
||
|
Common shares in grantor trust, 387,088 in 2014 and 312,280 in 2013
|
(6,303
|
)
|
|
(5,407
|
)
|
||
|
Cumulative earnings
|
522,520
|
|
|
522,528
|
|
||
|
Accumulated other comprehensive loss
|
(6,105
|
)
|
|
(2,995
|
)
|
||
|
Cumulative distributions
|
(1,643,241
|
)
|
|
(1,592,515
|
)
|
||
|
Total Brandywine Realty Trust’s equity
|
1,849,855
|
|
|
1,900,220
|
|
||
|
Non-controlling interests
|
20,587
|
|
|
21,215
|
|
||
|
Total beneficiaries' equity
|
1,870,442
|
|
|
1,921,435
|
|
||
|
Total liabilities and beneficiaries' equity
|
$
|
4,704,173
|
|
|
$
|
4,765,095
|
|
|
|
Three-month periods ended
|
|
Six-month periods ended
|
||||||||||||
|
|
June 30,
|
|
June 30,
|
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Revenue:
|
|
|
|
|
|
|
|
||||||||
|
Rents
|
$
|
121,622
|
|
|
$
|
116,064
|
|
|
$
|
243,293
|
|
|
$
|
230,672
|
|
|
Tenant reimbursements
|
20,502
|
|
|
19,560
|
|
|
43,962
|
|
|
39,901
|
|
||||
|
Termination fees
|
3,349
|
|
|
410
|
|
|
5,552
|
|
|
906
|
|
||||
|
Third party management fees, labor reimbursement and leasing
|
4,187
|
|
|
3,153
|
|
|
8,337
|
|
|
6,389
|
|
||||
|
Other
|
840
|
|
|
1,457
|
|
|
1,470
|
|
|
2,330
|
|
||||
|
Total revenue
|
150,500
|
|
|
140,644
|
|
|
302,614
|
|
|
280,198
|
|
||||
|
Operating expenses:
|
|
|
|
|
|
|
|
||||||||
|
Property operating expenses
|
43,136
|
|
|
39,433
|
|
|
89,937
|
|
|
78,782
|
|
||||
|
Real estate taxes
|
12,841
|
|
|
14,177
|
|
|
26,298
|
|
|
28,472
|
|
||||
|
Third party management expenses
|
1,730
|
|
|
1,363
|
|
|
3,446
|
|
|
2,788
|
|
||||
|
Depreciation and amortization
|
52,587
|
|
|
49,241
|
|
|
105,157
|
|
|
98,717
|
|
||||
|
General and administrative expenses
|
6,005
|
|
|
7,336
|
|
|
14,186
|
|
|
13,887
|
|
||||
|
Total operating expenses
|
116,299
|
|
|
111,550
|
|
|
239,024
|
|
|
222,646
|
|
||||
|
Operating income
|
34,201
|
|
|
29,094
|
|
|
63,590
|
|
|
57,552
|
|
||||
|
Other income (expense):
|
|
|
|
|
|
|
|
||||||||
|
Interest income
|
385
|
|
|
122
|
|
|
770
|
|
|
180
|
|
||||
|
Interest expense
|
(31,512
|
)
|
|
(30,437
|
)
|
|
(63,356
|
)
|
|
(61,351
|
)
|
||||
|
Amortization of deferred financing costs
|
(1,197
|
)
|
|
(1,183
|
)
|
|
(2,386
|
)
|
|
(2,344
|
)
|
||||
|
Interest expense — financing obligation
|
(316
|
)
|
|
(211
|
)
|
|
(588
|
)
|
|
(429
|
)
|
||||
|
Equity in income (loss) of real estate ventures
|
(489
|
)
|
|
1,508
|
|
|
(247
|
)
|
|
3,043
|
|
||||
|
Gain (loss) on sale of undepreciated real estate
|
(3
|
)
|
|
—
|
|
|
1,184
|
|
|
—
|
|
||||
|
Gain from remeasurement of investment in real estate ventures
|
458
|
|
|
7,847
|
|
|
458
|
|
|
7,847
|
|
||||
|
Gain (loss) on real estate venture transactions
|
(282
|
)
|
|
3,683
|
|
|
(417
|
)
|
|
3,683
|
|
||||
|
Loss on early extinguishment of debt
|
—
|
|
|
(1,113
|
)
|
|
—
|
|
|
(1,116
|
)
|
||||
|
Income (loss) from continuing operations
|
1,245
|
|
|
9,310
|
|
|
(992
|
)
|
|
7,065
|
|
||||
|
Discontinued operations:
|
|
|
|
|
|
|
|
||||||||
|
Income from discontinued operations
|
26
|
|
|
129
|
|
|
18
|
|
|
989
|
|
||||
|
Net gain (loss) on disposition of discontinued operations
|
903
|
|
|
(2,259
|
)
|
|
903
|
|
|
3,045
|
|
||||
|
Total discontinued operations
|
929
|
|
|
(2,130
|
)
|
|
921
|
|
|
4,034
|
|
||||
|
Net income (loss)
|
2,174
|
|
|
7,180
|
|
|
(71
|
)
|
|
11,099
|
|
||||
|
Net (income) loss from discontinued operations attributable to non-controlling interests — LP units
|
(10
|
)
|
|
25
|
|
|
(10
|
)
|
|
(53
|
)
|
||||
|
Net loss attributable to non-controlling interest — partners' share of consolidated real estate ventures
|
24
|
|
|
—
|
|
|
12
|
|
|
—
|
|
||||
|
Net (income) loss attributable to non-controlling interests — LP units
|
5
|
|
|
(87
|
)
|
|
49
|
|
|
(37
|
)
|
||||
|
Net (income) loss attributable to non-controlling interests
|
19
|
|
|
(62
|
)
|
|
51
|
|
|
(90
|
)
|
||||
|
Net income (loss) attributable to Brandywine Realty Trust
|
2,193
|
|
|
7,118
|
|
|
(20
|
)
|
|
11,009
|
|
||||
|
Distribution to Preferred Shares
|
(1,725
|
)
|
|
(1,725
|
)
|
|
(3,450
|
)
|
|
(3,450
|
)
|
||||
|
Nonforfeitable dividends allocated to unvested restricted shareholders
|
(83
|
)
|
|
(85
|
)
|
|
(186
|
)
|
|
(193
|
)
|
||||
|
Net income (loss) attributable to Common Shareholders of Brandywine Realty Trust
|
$
|
385
|
|
|
$
|
5,308
|
|
|
$
|
(3,656
|
)
|
|
$
|
7,366
|
|
|
Basic income (loss) per Common Share:
|
|
|
|
|
|
|
|
||||||||
|
Continuing operations
|
$
|
—
|
|
|
$
|
0.05
|
|
|
$
|
(0.03
|
)
|
|
$
|
0.02
|
|
|
Discontinued operations
|
—
|
|
|
(0.02
|
)
|
|
0.01
|
|
|
0.03
|
|
||||
|
|
$
|
—
|
|
|
$
|
0.03
|
|
|
$
|
(0.02
|
)
|
|
$
|
0.05
|
|
|
Diluted income (loss) per Common Share:
|
|
|
|
|
|
|
|
||||||||
|
Continuing operations
|
$
|
—
|
|
|
$
|
0.05
|
|
|
$
|
(0.03
|
)
|
|
$
|
0.02
|
|
|
Discontinued operations
|
—
|
|
|
(0.02
|
)
|
|
0.01
|
|
|
0.03
|
|
||||
|
|
$
|
—
|
|
|
$
|
0.03
|
|
|
$
|
(0.02
|
)
|
|
$
|
0.05
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Basic weighted average shares outstanding
|
157,037,348
|
|
|
155,347,384
|
|
|
156,916,356
|
|
|
149,508,957
|
|
||||
|
Diluted weighted average shares outstanding
|
157,037,348
|
|
|
156,691,201
|
|
|
156,916,356
|
|
|
150,666,245
|
|
||||
|
Net income (loss) attributable to Brandywine Realty Trust
|
|
|
|
|
|
|
|
||||||||
|
Total continuing operations
|
$
|
1,274
|
|
|
$
|
9,223
|
|
|
$
|
(931
|
)
|
|
$
|
7,028
|
|
|
Total discontinued operations
|
919
|
|
|
(2,105
|
)
|
|
911
|
|
|
3,981
|
|
||||
|
Net income (loss)
|
$
|
2,193
|
|
|
$
|
7,118
|
|
|
$
|
(20
|
)
|
|
$
|
11,009
|
|
|
|
Three-month periods ended
|
|
Six-month periods ended
|
||||||||||||
|
|
June 30,
|
|
June 30,
|
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Net income (loss)
|
$
|
2,174
|
|
|
$
|
7,180
|
|
|
$
|
(71
|
)
|
|
$
|
11,099
|
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
||||||||
|
Unrealized gain (loss) on derivative financial instruments
|
(2,285
|
)
|
|
9,491
|
|
|
(3,265
|
)
|
|
11,283
|
|
||||
|
Reclassification of realized losses on derivative financial instruments to operations, net (1)
|
60
|
|
|
66
|
|
|
120
|
|
|
168
|
|
||||
|
Other comprehensive income (loss)
|
(2,225
|
)
|
|
9,557
|
|
|
(3,145
|
)
|
|
11,451
|
|
||||
|
Comprehensive income (loss)
|
(51
|
)
|
|
16,737
|
|
|
(3,216
|
)
|
|
22,550
|
|
||||
|
Comprehensive (income) loss attributable to non-controlling interest
|
44
|
|
|
(169
|
)
|
|
86
|
|
|
(221
|
)
|
||||
|
Comprehensive income (loss) attributable to Brandywine Realty Trust
|
$
|
(7
|
)
|
|
$
|
16,568
|
|
|
$
|
(3,130
|
)
|
|
$
|
22,329
|
|
|
|
Number of
Preferred Shares
|
|
Par Value of
Preferred
Shares
|
|
Number of Common
Shares
|
|
Number of Rabbi
Trust/Deferred
Compensation
Shares
|
|
Common Shares of
Brandywine Realty
Trust’s beneficial
interest
|
|
Additional Paid-in
Capital
|
|
Deferred
Compensation
Payable in
Common Shares
|
|
Common Shares in
Grantor Trust
|
|
Cumulative
Earnings
|
|
Accumulated Other
Comprehensive
Income (Loss)
|
|
Cumulative
Distributions
|
|
Non-Controlling
Interests
|
|
Total
|
|||||||||||||||||||||||
|
BALANCE, December 31, 2013
|
4,000,000
|
|
|
$
|
40
|
|
|
156,731,993
|
|
|
312,280
|
|
|
$
|
1,566
|
|
|
$
|
2,971,596
|
|
|
$
|
5,407
|
|
|
$
|
(5,407
|
)
|
|
$
|
522,528
|
|
|
$
|
(2,995
|
)
|
|
$
|
(1,592,515
|
)
|
|
$
|
21,215
|
|
|
$
|
1,921,435
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(20
|
)
|
|
|
|
|
|
(51
|
)
|
|
(71
|
)
|
||||||||||||||||||||
|
Comprehensive loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,110
|
)
|
|
|
|
(35
|
)
|
|
(3,145
|
)
|
||||||||||||||||||||
|
Equity issuance costs
|
|
|
|
|
|
|
|
|
|
|
(60
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(60
|
)
|
|||||||||||||||||||||
|
Share-based compensation activity
|
|
|
|
|
279,913
|
|
|
|
|
5
|
|
|
3,612
|
|
|
|
|
|
|
12
|
|
|
|
|
|
|
|
|
3,629
|
|
||||||||||||||||||
|
Share issuance from/to Deferred Compensation Plan
|
|
|
|
|
79,077
|
|
|
74,808
|
|
|
|
|
(90
|
)
|
|
896
|
|
|
(896
|
)
|
|
|
|
|
|
|
|
|
|
(90
|
)
|
|||||||||||||||||
|
Adjustment to non-controlling interest
|
|
|
|
|
|
|
|
|
|
|
12
|
|
|
|
|
|
|
|
|
|
|
|
|
(12
|
)
|
|
—
|
|
||||||||||||||||||||
|
Preferred Share distributions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,450
|
)
|
|
|
|
(3,450
|
)
|
|||||||||||||||||||||
|
Distributions declared ($0.30 per share)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(47,276
|
)
|
|
(530
|
)
|
|
(47,806
|
)
|
||||||||||||||||||||
|
BALANCE,
June 30, 2014
|
4,000,000
|
|
|
$
|
40
|
|
|
157,090,983
|
|
|
387,088
|
|
|
$
|
1,571
|
|
|
$
|
2,975,070
|
|
|
$
|
6,303
|
|
|
$
|
(6,303
|
)
|
|
$
|
522,520
|
|
|
$
|
(6,105
|
)
|
|
$
|
(1,643,241
|
)
|
|
$
|
20,587
|
|
|
$
|
1,870,442
|
|
|
|
Number of
Preferred Shares
|
|
Par Value of
Preferred
Shares
|
|
Number of Common
Shares
|
|
Number of Rabbi
Trust/Deferred
Compensation
Shares
|
|
Common Shares of
Brandywine Realty
Trust’s beneficial
interest
|
|
Additional Paid-in
Capital
|
|
Deferred
Compensation
Payable in
Common Shares
|
|
Common Shares in
Grantor Trust
|
|
Cumulative
Earnings
|
|
Accumulated Other
Comprehensive
Income (Loss)
|
|
Cumulative
Distributions
|
|
Non-Controlling
Interests
|
|
Total
|
|||||||||||||||||||||||
|
BALANCE, December 31, 2012
|
4,000,000
|
|
|
$
|
40
|
|
|
143,538,733
|
|
|
290,745
|
|
|
$
|
1,434
|
|
|
$
|
2,780,194
|
|
|
$
|
5,352
|
|
|
$
|
(5,352
|
)
|
|
$
|
479,734
|
|
|
$
|
(15,918
|
)
|
|
$
|
(1,493,206
|
)
|
|
$
|
21,238
|
|
|
$
|
1,773,516
|
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,011
|
|
|
|
|
|
|
88
|
|
|
11,099
|
|
||||||||||||||||||||
|
Comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,317
|
|
|
|
|
134
|
|
|
11,451
|
|
||||||||||||||||||||
|
Issuance of Common Shares of Beneficial Interest
|
|
|
|
|
12,650,000
|
|
|
|
|
127
|
|
|
181,907
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
182,034
|
|
|||||||||||||||||||
|
Equity issuance costs
|
|
|
|
|
|
|
|
|
|
|
(380
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(380
|
)
|
|||||||||||||||||||||
|
Conversion of LP Units to Common Shares
|
|
|
|
|
81,998
|
|
|
|
|
1
|
|
|
1,240
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,241
|
)
|
|
—
|
|
||||||||||||||||||
|
Bonus share issuance
|
|
|
|
|
27,918
|
|
|
|
|
|
|
361
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
361
|
|
||||||||||||||||||||
|
Share-based compensation activity
|
|
|
|
|
341,591
|
|
|
7,050
|
|
|
3
|
|
|
5,207
|
|
|
|
|
|
|
9
|
|
|
|
|
|
|
|
|
5,219
|
|
|||||||||||||||||
|
Share issuance from/to Deferred Compensation Plan
|
|
|
|
|
22,404
|
|
|
17,958
|
|
|
|
|
|
|
164
|
|
|
(164
|
)
|
|
|
|
|
|
|
|
|
|
—
|
|
||||||||||||||||||
|
Adjustment to non-controlling interest
|
|
|
|
|
|
|
|
|
|
|
(739
|
)
|
|
|
|
|
|
|
|
|
|
|
|
739
|
|
|
—
|
|
||||||||||||||||||||
|
Preferred Share distributions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,450
|
)
|
|
|
|
(3,450
|
)
|
|||||||||||||||||||||
|
Distributions declared ($0.30 per share)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(45,240
|
)
|
|
(541
|
)
|
|
(45,781
|
)
|
||||||||||||||||||||
|
BALANCE,
June 30, 2013
|
4,000,000
|
|
|
$
|
40
|
|
|
156,662,644
|
|
|
315,753
|
|
|
$
|
1,565
|
|
|
$
|
2,967,790
|
|
|
$
|
5,516
|
|
|
$
|
(5,516
|
)
|
|
$
|
490,754
|
|
|
$
|
(4,601
|
)
|
|
$
|
(1,541,896
|
)
|
|
$
|
20,417
|
|
|
$
|
1,934,069
|
|
|
|
Six-month periods ended
|
||||||
|
|
June 30,
|
||||||
|
|
2014
|
|
2013
|
||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net income (loss)
|
$
|
(71
|
)
|
|
$
|
11,099
|
|
|
Adjustments to reconcile net income (loss) to net cash from operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
105,157
|
|
|
100,459
|
|
||
|
Amortization of deferred financing costs
|
2,386
|
|
|
2,344
|
|
||
|
Amortization of debt discount/(premium), net
|
(324
|
)
|
|
748
|
|
||
|
Amortization of stock compensation costs
|
3,752
|
|
|
4,048
|
|
||
|
Shares used for employee taxes upon vesting of share awards
|
(1,266
|
)
|
|
(1,061
|
)
|
||
|
Straight-line rent income
|
(7,183
|
)
|
|
(11,250
|
)
|
||
|
Amortization of acquired above (below) market leases, net
|
(3,698
|
)
|
|
(3,556
|
)
|
||
|
Straight-line ground rent expense
|
44
|
|
|
894
|
|
||
|
Provision for doubtful accounts
|
1,272
|
|
|
997
|
|
||
|
(Gain) Loss on real estate venture transactions
|
417
|
|
|
(3,683
|
)
|
||
|
Net gain on sale of interests in real estate
|
(2,087
|
)
|
|
(3,044
|
)
|
||
|
Gain from remeasurement of investment in a real estate venture
|
(458
|
)
|
|
(7,847
|
)
|
||
|
Loss on early extinguishment of debt
|
—
|
|
|
1,116
|
|
||
|
Real estate venture income in excess of distributions
|
558
|
|
|
(2,031
|
)
|
||
|
Deferred financing obligation
|
(590
|
)
|
|
(896
|
)
|
||
|
Changes in assets and liabilities:
|
|
|
|
||||
|
Accounts receivable
|
(6,328
|
)
|
|
2,035
|
|
||
|
Other assets
|
1,462
|
|
|
6,031
|
|
||
|
Accounts payable and accrued expenses
|
(2,815
|
)
|
|
(1,252
|
)
|
||
|
Deferred income, gains and rent
|
(116
|
)
|
|
608
|
|
||
|
Other liabilities
|
129
|
|
|
474
|
|
||
|
Net cash from operating activities
|
90,241
|
|
|
96,233
|
|
||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Acquisition of properties
|
(12,405
|
)
|
|
(20,758
|
)
|
||
|
Sales of properties, net
|
40,149
|
|
|
145,931
|
|
||
|
Distribution of sales proceeds from real estate ventures
|
—
|
|
|
16,963
|
|
||
|
Proceeds from repayment of mortgage notes receivable
|
2,800
|
|
|
200
|
|
||
|
Capital expenditures for tenant improvements
|
(58,035
|
)
|
|
(46,828
|
)
|
||
|
Capital expenditures for redevelopments
|
(4,773
|
)
|
|
(4,676
|
)
|
||
|
Capital expenditures for developments
|
(19,270
|
)
|
|
(72
|
)
|
||
|
Reimbursement from real estate venture for pre-formation development costs
|
—
|
|
|
1,976
|
|
||
|
Advances for purchase of tenant assets, net of repayments
|
16
|
|
|
(693
|
)
|
||
|
Investment in unconsolidated Real Estate Ventures
|
(3,095
|
)
|
|
(12,568
|
)
|
||
|
Escrowed cash
|
1,758
|
|
|
558
|
|
||
|
Cash distributions from unconsolidated Real Estate Ventures in excess of cumulative equity income
|
5,329
|
|
|
3,445
|
|
||
|
Leasing costs
|
(13,862
|
)
|
|
(14,313
|
)
|
||
|
Net cash from (used in) investing activities
|
(61,388
|
)
|
|
69,165
|
|
||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Proceeds from Credit Facility borrowings
|
—
|
|
|
186,000
|
|
||
|
Repayments of Credit Facility borrowings
|
—
|
|
|
(255,000
|
)
|
||
|
Repayments of mortgage notes payable
|
(6,647
|
)
|
|
(5,537
|
)
|
||
|
Deferred financing obligation interest expense
|
—
|
|
|
466
|
|
||
|
Net proceeds from issuance of common shares
|
—
|
|
|
181,527
|
|
||
|
Repayments of unsecured notes
|
—
|
|
|
(12,912
|
)
|
||
|
Debt financing costs
|
(35
|
)
|
|
(6
|
)
|
||
|
Exercise of stock options
|
709
|
|
|
1,762
|
|
||
|
Distributions paid to shareholders
|
(50,710
|
)
|
|
(46,745
|
)
|
||
|
Distributions to noncontrolling interest
|
(541
|
)
|
|
(554
|
)
|
||
|
Net cash from (used in) financing activities
|
(57,224
|
)
|
|
49,001
|
|
||
|
Increase (Decrease) in cash and cash equivalents
|
(28,371
|
)
|
|
214,399
|
|
||
|
Cash and cash equivalents at beginning of period
|
263,207
|
|
|
1,549
|
|
||
|
Cash and cash equivalents at end of period
|
$
|
234,836
|
|
|
$
|
215,948
|
|
|
|
|
|
|
||||
|
Supplemental disclosure:
|
|
|
|
||||
|
Cash paid for interest, net of capitalized interest during the six months ended June 30, 2014 and 2013 of $2,726 and $1,305, respectively
|
$
|
66,869
|
|
|
$
|
67,844
|
|
|
Supplemental disclosure of non-cash activity:
|
|
|
|
|
|
||
|
Change in operating real estate related to a non-cash acquisition of an operating property
|
—
|
|
|
(21,649
|
)
|
||
|
Change in intangible assets, net related to non-cash acquisition of an operating property
|
—
|
|
|
(3,517
|
)
|
||
|
Change in acquired lease intangibles, net related to non-cash acquisition of an operating property
|
—
|
|
|
462
|
|
||
|
Change in investments in joint venture related to non-cash disposition of property
|
(5,897
|
)
|
|
—
|
|
||
|
Change in investments in joint venture related to non-cash acquisition of property
|
—
|
|
|
13,040
|
|
||
|
Change in operating real estate related to non-cash adjustment to land
|
—
|
|
|
(4,386
|
)
|
||
|
Change in receivable from settlement of acquisitions
|
619
|
|
|
—
|
|
||
|
Change in investments in real estate ventures related to a contribution of land
|
—
|
|
|
(6,058
|
)
|
||
|
Change in capital expenditures financed through accounts payable at period end
|
(639
|
)
|
|
(1,227
|
)
|
||
|
Change in capital expenditures financed through retention payable at period end
|
1,188
|
|
|
(348
|
)
|
||
|
Change in unfunded tenant allowance
|
(193
|
)
|
|
(244
|
)
|
||
|
|
June 30,
2014 |
|
December 31,
2013 |
||||
|
|
(unaudited)
|
|
|
||||
|
ASSETS
|
|
|
|
||||
|
Real estate investments:
|
|
|
|
||||
|
Operating properties
|
$
|
4,689,892
|
|
|
$
|
4,669,289
|
|
|
Accumulated depreciation
|
(1,045,016
|
)
|
|
(983,808
|
)
|
||
|
Operating real estate investments, net
|
3,644,876
|
|
|
3,685,481
|
|
||
|
Construction-in-progress
|
92,713
|
|
|
74,174
|
|
||
|
Land inventory
|
90,266
|
|
|
93,351
|
|
||
|
Total real estate investments, net
|
3,827,855
|
|
|
3,853,006
|
|
||
|
Cash and cash equivalents
|
234,836
|
|
|
263,207
|
|
||
|
Accounts receivable, net
|
21,622
|
|
|
17,389
|
|
||
|
Accrued rent receivable, net
|
131,280
|
|
|
126,295
|
|
||
|
Investment in real estate ventures, at equity
|
186,042
|
|
|
180,512
|
|
||
|
Deferred costs, net
|
123,592
|
|
|
122,954
|
|
||
|
Intangible assets, net
|
112,140
|
|
|
132,329
|
|
||
|
Other assets
|
66,806
|
|
|
69,403
|
|
||
|
Total assets
|
$
|
4,704,173
|
|
|
$
|
4,765,095
|
|
|
LIABILITIES AND PARTNERS' EQUITY
|
|
|
|
||||
|
Mortgage notes payable
|
$
|
662,478
|
|
|
$
|
670,151
|
|
|
Unsecured term loans
|
450,000
|
|
|
450,000
|
|
||
|
Unsecured senior notes, net of discounts
|
1,475,772
|
|
|
1,475,230
|
|
||
|
Accounts payable and accrued expenses
|
83,114
|
|
|
83,693
|
|
||
|
Distributions payable
|
25,588
|
|
|
25,584
|
|
||
|
Deferred income, gains and rent
|
70,519
|
|
|
71,635
|
|
||
|
Acquired lease intangibles, net
|
29,116
|
|
|
34,444
|
|
||
|
Other liabilities
|
37,144
|
|
|
32,923
|
|
||
|
Total liabilities
|
2,833,731
|
|
|
2,843,660
|
|
||
|
Commitments and contingencies (Note 16)
|
|
|
|
||||
|
Redeemable limited partnership units at redemption value; 1,763,739 issued and outstanding in 2014 and 2013, respectively
|
27,211
|
|
|
26,486
|
|
||
|
Brandywine Operating Partnership, L.P.’s equity:
|
|
|
|
||||
|
6.90% Series E-Linked Preferred Mirror Units; issued and outstanding- 4,000,000 in 2014 and 2013
|
96,850
|
|
|
96,850
|
|
||
|
General Partnership Capital, 157,090,983 and 156,731,993 units issued and outstanding in 2014 and 2013, respectively
|
1,751,968
|
|
|
1,800,530
|
|
||
|
Accumulated other comprehensive loss
|
(6,522
|
)
|
|
(3,377
|
)
|
||
|
Total Brandywine Operating Partnership, L.P.’s equity
|
1,842,296
|
|
|
1,894,003
|
|
||
|
Non-controlling interest - consolidated real estate ventures
|
935
|
|
|
946
|
|
||
|
Total partners’ equity
|
1,843,231
|
|
|
1,894,949
|
|
||
|
|
|
|
|
||||
|
Total liabilities and partners’ equity
|
$
|
4,704,173
|
|
|
$
|
4,765,095
|
|
|
|
Three-month periods ended
|
|
Six-month periods ended
|
||||||||||||
|
|
June 30,
|
|
June 30,
|
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Revenue:
|
|
|
|
|
|
|
|
||||||||
|
Rents
|
$
|
121,622
|
|
|
$
|
116,064
|
|
|
$
|
243,293
|
|
|
$
|
230,672
|
|
|
Tenant reimbursements
|
20,502
|
|
|
19,560
|
|
|
43,962
|
|
|
39,901
|
|
||||
|
Termination fees
|
3,349
|
|
|
410
|
|
|
5,552
|
|
|
906
|
|
||||
|
Third party management fees, labor reimbursement and leasing
|
4,187
|
|
|
3,153
|
|
|
8,337
|
|
|
6,389
|
|
||||
|
Other
|
840
|
|
|
1,457
|
|
|
1,470
|
|
|
2,330
|
|
||||
|
Total revenue
|
150,500
|
|
|
140,644
|
|
|
302,614
|
|
|
280,198
|
|
||||
|
Operating expenses:
|
|
|
|
|
|
|
|
||||||||
|
Property operating expenses
|
43,136
|
|
|
39,433
|
|
|
89,937
|
|
|
78,782
|
|
||||
|
Real estate taxes
|
12,841
|
|
|
14,177
|
|
|
26,298
|
|
|
28,472
|
|
||||
|
Third party management expenses
|
1,730
|
|
|
1,363
|
|
|
3,446
|
|
|
2,788
|
|
||||
|
Depreciation and amortization
|
52,587
|
|
|
49,241
|
|
|
105,157
|
|
|
98,717
|
|
||||
|
General & administrative expenses
|
6,005
|
|
|
7,336
|
|
|
14,186
|
|
|
13,887
|
|
||||
|
Total operating expenses
|
116,299
|
|
|
111,550
|
|
|
239,024
|
|
|
222,646
|
|
||||
|
Operating income
|
34,201
|
|
|
29,094
|
|
|
63,590
|
|
|
57,552
|
|
||||
|
Other income (expense):
|
|
|
|
|
|
|
|
||||||||
|
Interest income
|
385
|
|
|
122
|
|
|
770
|
|
|
180
|
|
||||
|
Interest expense
|
(31,512
|
)
|
|
(30,437
|
)
|
|
(63,356
|
)
|
|
(61,351
|
)
|
||||
|
Amortization of deferred financing costs
|
(1,197
|
)
|
|
(1,183
|
)
|
|
(2,386
|
)
|
|
(2,344
|
)
|
||||
|
Interest expense — financing obligation
|
(316
|
)
|
|
(211
|
)
|
|
(588
|
)
|
|
(429
|
)
|
||||
|
Equity in income (loss) of real estate ventures
|
(489
|
)
|
|
1,508
|
|
|
(247
|
)
|
|
3,043
|
|
||||
|
Gain (loss) on sale of undepreciated real estate
|
(3
|
)
|
|
—
|
|
|
1,184
|
|
|
—
|
|
||||
|
Gain from remeasurement of investment in a real estate venture
|
458
|
|
|
7,847
|
|
|
458
|
|
|
7,847
|
|
||||
|
Loss on real estate venture transactions
|
(282
|
)
|
|
3,683
|
|
|
(417
|
)
|
|
3,683
|
|
||||
|
Loss on early extinguishment of debt
|
—
|
|
|
(1,113
|
)
|
|
—
|
|
|
(1,116
|
)
|
||||
|
Loss from continuing operations
|
1,245
|
|
|
9,310
|
|
|
(992
|
)
|
|
7,065
|
|
||||
|
Discontinued operations:
|
|
|
|
|
|
|
|
||||||||
|
Income from discontinued operations
|
26
|
|
|
129
|
|
|
18
|
|
|
989
|
|
||||
|
Net gain on disposition of discontinued operations
|
903
|
|
|
(2,259
|
)
|
|
903
|
|
|
3,045
|
|
||||
|
Total discontinued operations
|
929
|
|
|
(2,130
|
)
|
|
921
|
|
|
4,034
|
|
||||
|
Net income (loss)
|
2,174
|
|
|
7,180
|
|
|
(71
|
)
|
|
11,099
|
|
||||
|
Net loss attributable to non-controlling interests
|
24
|
|
|
—
|
|
|
12
|
|
|
—
|
|
||||
|
Net income (loss) attributable to Brandywine Operating Partnership
|
2,198
|
|
|
7,180
|
|
|
(59
|
)
|
|
11,099
|
|
||||
|
Distribution to Preferred Units
|
(1,725
|
)
|
|
(1,725
|
)
|
|
(3,450
|
)
|
|
(3,450
|
)
|
||||
|
Amount allocated to unvested restricted unitholders
|
(83
|
)
|
|
(85
|
)
|
|
(186
|
)
|
|
(193
|
)
|
||||
|
Net income (loss) attributable to Common Partnership Unitholders of Brandywine Operating Partnership, L.P.
|
$
|
390
|
|
|
$
|
5,370
|
|
|
$
|
(3,695
|
)
|
|
$
|
7,456
|
|
|
Basic income (loss) per Common Partnership Unit:
|
|
|
|
|
|
|
|
||||||||
|
Continuing operations
|
$
|
—
|
|
|
$
|
0.05
|
|
|
$
|
(0.03
|
)
|
|
$
|
0.02
|
|
|
Discontinued operations
|
—
|
|
|
(0.02
|
)
|
|
0.01
|
|
|
0.03
|
|
||||
|
|
$
|
—
|
|
|
$
|
0.03
|
|
|
$
|
(0.02
|
)
|
|
$
|
0.05
|
|
|
Diluted income (loss) per Common Partnership Unit:
|
|
|
|
|
|
|
|
||||||||
|
Continuing operations
|
$
|
—
|
|
|
$
|
0.05
|
|
|
$
|
(0.03
|
)
|
|
$
|
0.02
|
|
|
Discontinued operations
|
—
|
|
|
(0.02
|
)
|
|
0.01
|
|
|
0.03
|
|
||||
|
|
$
|
—
|
|
|
$
|
0.03
|
|
|
$
|
(0.02
|
)
|
|
$
|
0.05
|
|
|
Basic weighted average common partnership units outstanding
|
158,801,087
|
|
|
157,131,697
|
|
|
158,680,095
|
|
|
151,323,813
|
|
||||
|
Diluted weighted average common partnership units outstanding
|
158,801,087
|
|
|
158,475,514
|
|
|
158,680,095
|
|
|
152,481,101
|
|
||||
|
Net income (loss) attributable to Brandywine Operating Partnership, L.P.
|
|
|
|
|
|
|
|
||||||||
|
Total continuing operations
|
$
|
1,269
|
|
|
$
|
9,310
|
|
|
$
|
(980
|
)
|
|
$
|
7,065
|
|
|
Total discontinued operations
|
929
|
|
|
(2,130
|
)
|
|
921
|
|
|
4,034
|
|
||||
|
Net income (loss)
|
$
|
2,198
|
|
|
$
|
7,180
|
|
|
$
|
(59
|
)
|
|
$
|
11,099
|
|
|
|
Three-month periods ended
|
|
Six-month periods ended
|
||||||||||||
|
|
June 30,
|
|
June 30,
|
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Net income (loss)
|
$
|
2,174
|
|
|
$
|
7,180
|
|
|
$
|
(71
|
)
|
|
$
|
11,099
|
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
||||||||
|
Unrealized gain (loss) on derivative financial instruments
|
(2,285
|
)
|
|
9,491
|
|
|
(3,265
|
)
|
|
11,283
|
|
||||
|
Reclassification of realized losses on derivative financial instruments to operations, net (1)
|
60
|
|
|
66
|
|
|
120
|
|
|
168
|
|
||||
|
Other comprehensive income (loss)
|
(2,225
|
)
|
|
9,557
|
|
|
(3,145
|
)
|
|
11,451
|
|
||||
|
Comprehensive income (loss) attributable to Brandywine Operating Partnership, L.P.
|
$
|
(51
|
)
|
|
$
|
16,737
|
|
|
$
|
(3,216
|
)
|
|
$
|
22,550
|
|
|
|
Six-month periods ended
|
||||||
|
|
June 30,
|
||||||
|
|
2014
|
|
2013
|
||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net income (loss)
|
$
|
(71
|
)
|
|
$
|
11,099
|
|
|
Adjustments to reconcile net income (loss) to net cash from operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
105,157
|
|
|
100,459
|
|
||
|
Amortization of deferred financing costs
|
2,386
|
|
|
2,344
|
|
||
|
Amortization of debt discount/(premium), net
|
(324
|
)
|
|
748
|
|
||
|
Amortization of stock compensation costs
|
3,752
|
|
|
4,048
|
|
||
|
Shares used for employee taxes upon vesting of share awards
|
(1,266
|
)
|
|
(1,061
|
)
|
||
|
Straight-line rent income
|
(7,183
|
)
|
|
(11,250
|
)
|
||
|
Amortization of acquired above (below) market leases, net
|
(3,698
|
)
|
|
(3,556
|
)
|
||
|
Straight-line ground rent expense
|
44
|
|
|
894
|
|
||
|
Provision for doubtful accounts
|
1,272
|
|
|
997
|
|
||
|
Loss on early extinguishment of debt
|
—
|
|
|
1,116
|
|
||
|
Net gain on sale of interests in real estate
|
(2,087
|
)
|
|
(3,044
|
)
|
||
|
(Gain) Loss on real estate venture transactions
|
417
|
|
|
(3,683
|
)
|
||
|
Gain on remeasurement of investment in a real estate venture
|
(458
|
)
|
|
(7,847
|
)
|
||
|
Real estate venture income in excess of distributions
|
558
|
|
|
(2,031
|
)
|
||
|
Deferred financing obligation
|
(590
|
)
|
|
(896
|
)
|
||
|
Changes in assets and liabilities:
|
|
|
|
||||
|
Accounts receivable
|
(6,328
|
)
|
|
2,035
|
|
||
|
Other assets
|
1,462
|
|
|
6,031
|
|
||
|
Accounts payable and accrued expenses
|
(2,815
|
)
|
|
(1,252
|
)
|
||
|
Deferred income, gains and rent
|
(116
|
)
|
|
608
|
|
||
|
Other liabilities
|
129
|
|
|
474
|
|
||
|
Net cash from operating activities
|
90,241
|
|
|
96,233
|
|
||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Acquisition of properties
|
(12,405
|
)
|
|
(20,758
|
)
|
||
|
Sales of properties, net
|
40,149
|
|
|
145,931
|
|
||
|
Distribution of sales proceeds from real estate venture
|
—
|
|
|
16,963
|
|
||
|
Proceeds from repayment of mortgage notes receivable
|
2,800
|
|
|
200
|
|
||
|
Capital expenditures for tenant improvements
|
(58,035
|
)
|
|
(46,828
|
)
|
||
|
Capital expenditures for redevelopments
|
(4,773
|
)
|
|
(4,676
|
)
|
||
|
Capital expenditures for developments
|
(19,270
|
)
|
|
(72
|
)
|
||
|
Reimbursement from real estate venture for pre-formation development costs
|
—
|
|
|
1,976
|
|
||
|
Advances for purchase of tenant assets, net of repayments
|
16
|
|
|
(693
|
)
|
||
|
Investment in unconsolidated Real Estate Ventures
|
(3,095
|
)
|
|
(12,568
|
)
|
||
|
Escrowed cash
|
1,758
|
|
|
558
|
|
||
|
Cash distributions from unconsolidated Real Estate Ventures in excess of cumulative equity income
|
5,329
|
|
|
3,445
|
|
||
|
Leasing costs
|
(13,862
|
)
|
|
(14,313
|
)
|
||
|
Net cash from (used in) investing activities
|
(61,388
|
)
|
|
69,165
|
|
||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Proceeds from Credit Facility borrowings
|
—
|
|
|
186,000
|
|
||
|
Repayments of Credit Facility borrowings
|
—
|
|
|
(255,000
|
)
|
||
|
Repayments of mortgage notes payable
|
(6,647
|
)
|
|
(5,537
|
)
|
||
|
Deferred financing obligation interest expense
|
—
|
|
|
466
|
|
||
|
Net proceeds from issuance of common units
|
—
|
|
|
181,527
|
|
||
|
Repayments of unsecured notes
|
—
|
|
|
(12,912
|
)
|
||
|
Debt financing costs
|
(35
|
)
|
|
(6
|
)
|
||
|
Exercise of stock options
|
709
|
|
|
1,762
|
|
||
|
Distributions paid to preferred and common partnership unitholders
|
(51,251
|
)
|
|
(47,299
|
)
|
||
|
Net cash from (used in) financing activities
|
(57,224
|
)
|
|
49,001
|
|
||
|
Increase (Decrease) in cash and cash equivalents
|
(28,371
|
)
|
|
214,399
|
|
||
|
Cash and cash equivalents at beginning of period
|
263,207
|
|
|
1,549
|
|
||
|
Cash and cash equivalents at end of period
|
$
|
234,836
|
|
|
$
|
215,948
|
|
|
|
|
|
|
||||
|
Supplemental disclosure:
|
|
|
|
||||
|
Cash paid for interest, net of capitalized interest during the six months ended June 30, 2014 and 2013 of $2,726 and $1,305, respectively
|
$
|
66,869
|
|
|
$
|
67,844
|
|
|
Supplemental disclosure of non-cash activity:
|
|
|
|
||||
|
Change in operating real estate related to a non-cash acquisition of an operating property
|
—
|
|
|
(21,649
|
)
|
||
|
Change in intangible assets, net related to a non-cash acquisition of an operating property
|
—
|
|
|
(3,517
|
)
|
||
|
Change in acquired lease intangibles, net related to a non-cash acquisition of an operating property
|
—
|
|
|
462
|
|
||
|
Change in investments in joint venture related non-cash disposition of property
|
(5,897
|
)
|
|
—
|
|
||
|
Change in investments in joint venture related to non-cash acquisition of property
|
—
|
|
|
13,040
|
|
||
|
Change in operating real estate related to non-cash adjustment to land
|
—
|
|
|
(4,386
|
)
|
||
|
Change in receivable from settlement of acquisitions
|
619
|
|
|
—
|
|
||
|
Change in investments in real estate ventures related to a contribution of land
|
—
|
|
|
(6,058
|
)
|
||
|
Change in capital expenditures financed through accounts payable at period end
|
(639
|
)
|
|
(1,227
|
)
|
||
|
Change in capital expenditures financed through retention payable at period end
|
1,188
|
|
|
(348
|
)
|
||
|
Change in unfunded tenant allowance
|
(193
|
)
|
|
(244
|
)
|
||
|
|
June 30,
2014 |
|
December 31,
2013 |
||||
|
Land
|
$
|
688,775
|
|
|
$
|
680,513
|
|
|
Building and improvements
|
3,479,850
|
|
|
3,504,060
|
|
||
|
Tenant improvements
|
521,267
|
|
|
484,716
|
|
||
|
|
$
|
4,689,892
|
|
|
$
|
4,669,289
|
|
|
|
June 30,
2014 |
|
December 31,
2013 |
||||
|
Net property
|
$
|
1,081,064
|
|
|
$
|
965,475
|
|
|
Other assets
|
153,348
|
|
|
164,152
|
|
||
|
Other liabilities
|
68,031
|
|
|
49,442
|
|
||
|
Debt
|
792,919
|
|
|
699,860
|
|
||
|
Equity
|
373,462
|
|
|
380,325
|
|
||
|
|
|
|
|
||||
|
Company’s share of equity (Company’s basis) (a)
|
186,042
|
|
(b)
|
180,512
|
|
||
|
|
|
|
|
||||
|
|
Three-month periods ended June 30,
|
|
Six-month periods ended June 30,
|
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Revenue
|
$
|
35,074
|
|
|
$
|
36,927
|
|
|
$
|
69,459
|
|
|
$
|
77,816
|
|
|
Operating expenses
|
14,842
|
|
|
17,205
|
|
|
28,824
|
|
|
35,472
|
|
||||
|
Interest expense, net
|
8,889
|
|
|
9,173
|
|
|
16,989
|
|
|
18,944
|
|
||||
|
Depreciation and amortization
|
13,273
|
|
|
10,979
|
|
|
26,871
|
|
|
23,885
|
|
||||
|
Net loss
|
(1,930
|
)
|
|
(430
|
)
|
|
(3,225
|
)
|
|
(485
|
)
|
||||
|
Company’s share of income (loss) (Company’s basis)
|
(489
|
)
|
|
1,508
|
|
|
(247
|
)
|
|
3,043
|
|
||||
|
|
June 30, 2014
|
||||||||||
|
|
Total Cost
|
|
Accumulated
Amortization
|
|
Deferred Costs,
net
|
||||||
|
Leasing Costs
|
$
|
161,800
|
|
|
$
|
(61,694
|
)
|
|
$
|
100,106
|
|
|
Financing Costs
|
40,315
|
|
|
(16,829
|
)
|
|
23,486
|
|
|||
|
Total
|
$
|
202,115
|
|
|
$
|
(78,523
|
)
|
|
$
|
123,592
|
|
|
|
December 31, 2013
|
||||||||||
|
|
Total Cost
|
|
Accumulated
Amortization
|
|
Deferred Costs,
net
|
||||||
|
Leasing Costs
|
$
|
155,885
|
|
|
$
|
(58,805
|
)
|
|
$
|
97,080
|
|
|
Financing Costs
|
40,317
|
|
|
(14,443
|
)
|
|
25,874
|
|
|||
|
Total
|
$
|
196,202
|
|
|
$
|
(73,248
|
)
|
|
$
|
122,954
|
|
|
|
June 30, 2014
|
||||||||||
|
|
Total Cost
|
|
Accumulated
Amortization
|
|
Intangible assets/liabilities, net
|
||||||
|
Intangible assets, net:
|
|
|
|
|
|
||||||
|
In-place lease value
|
$
|
136,388
|
|
|
$
|
(38,767
|
)
|
|
$
|
97,621
|
|
|
Tenant relationship value
|
37,019
|
|
|
(27,159
|
)
|
|
9,860
|
|
|||
|
Above market leases acquired
|
6,120
|
|
|
(1,461
|
)
|
|
4,659
|
|
|||
|
Total intangible assets, net
|
$
|
179,527
|
|
|
$
|
(67,387
|
)
|
|
$
|
112,140
|
|
|
|
|
|
|
|
|
||||||
|
Acquired lease intangibles, net:
|
|
|
|
|
|
||||||
|
Below market leases acquired
|
$
|
64,679
|
|
|
$
|
(35,563
|
)
|
|
$
|
29,116
|
|
|
|
December 31, 2013
|
||||||||||
|
|
Total Cost
|
|
Accumulated
Amortization
|
|
Intangible assets/liabilities, net
|
||||||
|
Intangible assets, net:
|
|
|
|
|
|
||||||
|
In-place lease value
|
$
|
150,782
|
|
|
$
|
(35,607
|
)
|
|
$
|
115,175
|
|
|
Tenant relationship value
|
38,692
|
|
|
(26,868
|
)
|
|
11,824
|
|
|||
|
Above market leases acquired
|
6,673
|
|
|
(1,343
|
)
|
|
5,330
|
|
|||
|
Total intangible assets, net
|
$
|
196,147
|
|
|
$
|
(63,818
|
)
|
|
$
|
132,329
|
|
|
|
|
|
|
|
|
||||||
|
Acquired lease intangibles, net:
|
|
|
|
|
|
||||||
|
Below market leases acquired
|
$
|
81,991
|
|
|
$
|
(47,547
|
)
|
|
$
|
34,444
|
|
|
|
Assets
|
|
Liabilities
|
||||
|
2014 (six months remaining)
|
$
|
12,075
|
|
|
$
|
3,093
|
|
|
2015
|
21,581
|
|
|
5,223
|
|
||
|
2016
|
17,102
|
|
|
3,254
|
|
||
|
2017
|
15,279
|
|
|
2,664
|
|
||
|
2018
|
11,458
|
|
|
2,241
|
|
||
|
Thereafter
|
34,645
|
|
|
12,641
|
|
||
|
Total
|
$
|
112,140
|
|
|
$
|
29,116
|
|
|
Property / Location
|
June 30, 2014
|
|
December 31, 2013
|
|
Effective
Interest
Rate
|
|
|
|
Maturity
Date
|
|||||
|
MORTGAGE DEBT:
|
|
|
|
|
|
|
|
|
|
|||||
|
Tysons Corner
|
$
|
90,460
|
|
|
$
|
91,395
|
|
|
5.36
|
%
|
|
(a)
|
|
Aug 2015
|
|
One Commerce Square
|
124,151
|
|
|
125,089
|
|
|
3.68
|
%
|
|
(a)
|
|
Jan 2016
|
||
|
Two Logan Square
|
88,174
|
|
|
88,583
|
|
|
7.57
|
%
|
|
|
|
Apr 2016
|
||
|
Fairview Eleven Tower
|
21,470
|
|
|
21,630
|
|
|
4.25
|
%
|
|
(b)
|
|
Jan 2017
|
||
|
Two Commerce Square
|
112,000
|
|
|
112,000
|
|
|
4.51
|
%
|
|
(a)
|
|
Apr 2023
|
||
|
Cira Square (GSA Philadelphia Campus)
|
187,751
|
|
|
190,964
|
|
|
7.00
|
%
|
|
|
|
Sep 2030
|
||
|
Cira Centre South Garage
|
38,950
|
|
|
40,101
|
|
|
7.12
|
%
|
|
|
|
Sep 2030
|
||
|
Principal balance outstanding
|
662,956
|
|
|
669,762
|
|
|
|
|
|
|
|
|
||
|
Plus: fair market value premiums (discounts), net
|
(478
|
)
|
|
389
|
|
|
|
|
|
|
|
|
||
|
Total mortgage indebtedness
|
$
|
662,478
|
|
|
$
|
670,151
|
|
|
|
|
|
|
|
|
|
UNSECURED DEBT:
|
|
|
|
|
|
|
|
|
|
|
||||
|
Three-Year Term Loan - Swapped to fixed
|
$
|
150,000
|
|
|
$
|
150,000
|
|
|
2.60
|
%
|
|
|
|
Feb 2015
|
|
Four-Year Term Loan
|
100,000
|
|
|
100,000
|
|
|
LIBOR + 1.75%
|
|
|
(c)
|
|
Feb 2016
|
||
|
Seven-Year Term Loan - Swapped to fixed
|
200,000
|
|
|
200,000
|
|
|
3.62
|
%
|
|
|
|
Feb 2019
|
||
|
$250.0M 5.400% Guaranteed Notes due 2014
|
218,549
|
|
|
218,549
|
|
|
5.53
|
%
|
|
|
|
Nov 2014
|
||
|
$250.0M 7.500% Guaranteed Notes due 2015
|
157,625
|
|
|
157,625
|
|
|
7.76
|
%
|
|
|
|
May 2015
|
||
|
$250.0M 6.000% Guaranteed Notes due 2016
|
149,919
|
|
|
149,919
|
|
|
5.95
|
%
|
|
|
|
Apr 2016
|
||
|
$300.0M 5.700% Guaranteed Notes due 2017
|
300,000
|
|
|
300,000
|
|
|
5.68
|
%
|
|
|
|
May 2017
|
||
|
$325.0M 4.950% Guaranteed Notes due 2018
|
325,000
|
|
|
325,000
|
|
|
5.13
|
%
|
|
|
|
Apr 2018
|
||
|
$250.0M 3.950% Guaranteed Notes due 2023
|
250,000
|
|
|
250,000
|
|
|
4.02
|
%
|
|
|
|
Feb 2023
|
||
|
Indenture IA (Preferred Trust I)
|
27,062
|
|
|
27,062
|
|
|
2.75
|
%
|
|
|
|
Mar 2035
|
||
|
Indenture IB (Preferred Trust I)
|
25,774
|
|
|
25,774
|
|
|
3.30
|
%
|
|
|
|
Apr 2035
|
||
|
Indenture II (Preferred Trust II)
|
25,774
|
|
|
25,774
|
|
|
3.09
|
%
|
|
|
|
Jul 2035
|
||
|
Principal balance outstanding
|
1,929,703
|
|
|
1,929,703
|
|
|
|
|
|
|
|
|
||
|
Plus: original issue premiums (discounts), net
|
(3,931
|
)
|
|
(4,473
|
)
|
|
|
|
|
|
|
|
||
|
Total unsecured indebtedness
|
$
|
1,925,772
|
|
|
$
|
1,925,230
|
|
|
|
|
|
|
|
|
|
Total Debt Obligations
|
$
|
2,588,250
|
|
|
$
|
2,595,381
|
|
|
|
|
|
|
|
|
|
(a)
|
These loans were assumed upon acquisition of the related properties. The interest rate reflects the market rate at the time of acquisition.
|
|
(b)
|
Represents the full debt amount secured by a property owned by a consolidated real estate venture in which the Company holds a
50%
interest.
|
|
(c)
|
London Interbank Offered Rate (“LIBOR”).
|
|
|
|
|
|
|
|
|
|
|
2014 (six months remaining)
|
$
|
225,570
|
|
|
2015
|
409,655
|
|
|
|
2016
|
467,703
|
|
|
|
2017
|
330,323
|
|
|
|
2018
|
336,954
|
|
|
|
Thereafter
|
822,454
|
|
|
|
Total principal payments
|
2,592,659
|
|
|
|
Net unamortized premiums/(discounts)
|
(4,409
|
)
|
|
|
Outstanding indebtedness
|
$
|
2,588,250
|
|
|
|
June 30, 2014
|
|
December 31, 2013
|
||||||||||||
|
|
Carrying
Amount
|
|
Fair
Value
|
|
Carrying
Amount
|
|
Fair
Value
|
||||||||
|
Unsecured notes payable
|
$
|
1,397,162
|
|
|
$
|
1,478,767
|
|
|
$
|
1,396,620
|
|
|
$
|
1,471,041
|
|
|
Variable rate debt
|
$
|
528,610
|
|
|
$
|
504,044
|
|
|
$
|
528,610
|
|
|
$
|
526,693
|
|
|
Mortgage notes payable
|
$
|
662,478
|
|
|
$
|
697,731
|
|
|
$
|
670,151
|
|
|
$
|
715,244
|
|
|
Notes receivable
|
$
|
4,226
|
|
|
$
|
5,088
|
|
|
$
|
7,026
|
|
|
$
|
7,759
|
|
|
Hedge Product
|
|
Hedge Type
|
|
Designation
|
|
Notional Amount
|
|
Strike
|
|
Trade Date
|
|
Maturity Date
|
|
Fair value
|
|||||||||||||
|
|
|
|
|
|
|
06/30/2014
|
|
|
12/31/2013
|
|
|
|
|
|
|
|
|
06/30/2014
|
|
12/31/2013
|
|||||||
|
Assets (Liabilities):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Swap
|
|
Interest Rate
|
|
Cash Flow
|
(a)
|
$
|
200,000
|
|
|
$
|
200,000
|
|
|
3.623
|
%
|
|
December 6-13, 2011
|
|
February 1, 2019
|
|
$
|
(2,843
|
)
|
|
$
|
(545
|
)
|
|
Swap
|
|
Interest Rate
|
|
Cash Flow
|
(a)
|
77,000
|
|
|
77,000
|
|
|
2.703
|
%
|
|
December 9-13, 2011
|
|
February 1, 2016
|
|
(799
|
)
|
|
(887
|
)
|
||||
|
Swap
|
|
Interest Rate
|
|
Cash Flow
|
(a)
|
50,000
|
|
|
50,000
|
|
|
2.470
|
%
|
|
December 13, 2011
|
|
February 1, 2015
|
|
(191
|
)
|
|
(283
|
)
|
||||
|
Swap
|
|
Interest Rate
|
|
Cash Flow
|
(a)
|
27,062
|
|
|
27,062
|
|
|
2.750
|
%
|
|
December 21, 2011
|
|
September 30, 2017
|
|
(385
|
)
|
|
(311
|
)
|
||||
|
Swap
|
|
Interest Rate
|
|
Cash Flow
|
(a)
|
25,774
|
|
|
25,774
|
|
|
3.300
|
%
|
|
December 22, 2011
|
|
January 30, 2021
|
|
(128
|
)
|
|
549
|
|
||||
|
Swap
|
|
Interest Rate
|
|
Cash Flow
|
(a)
|
25,774
|
|
|
25,774
|
|
|
3.090
|
%
|
|
January 6, 2012
|
|
October 30, 2019
|
|
(214
|
)
|
|
218
|
|
||||
|
Swap
|
|
Interest Rate
|
|
Cash Flow
|
(a)
|
23,000
|
|
|
23,000
|
|
|
2.513
|
%
|
|
December 7-12, 2011
|
|
May 1, 2015
|
|
(125
|
)
|
|
(162
|
)
|
||||
|
|
|
|
|
|
|
$
|
428,610
|
|
|
$
|
428,610
|
|
|
|
|
|
|
|
|
$
|
(4,685
|
)
|
|
$
|
(1,421
|
)
|
|
|
|
Three-month period ended June 30, 2013
|
|
Six-month period ended
June 30, 2013
|
||||
|
Revenue:
|
|
|
|
|
|||
|
Rents
|
$
|
895
|
|
|
$
|
4,658
|
|
|
Tenant reimbursements
|
7
|
|
|
345
|
|
||
|
Termination fees
|
—
|
|
|
—
|
|
||
|
Other
|
9
|
|
|
123
|
|
||
|
Total revenue
|
911
|
|
|
5,126
|
|
||
|
Expenses:
|
|
|
|
||||
|
Property operating expenses
|
330
|
|
|
1,711
|
|
||
|
Real estate taxes
|
118
|
|
|
584
|
|
||
|
Depreciation and amortization
|
337
|
|
|
1,845
|
|
||
|
Total operating expenses
|
785
|
|
|
4,140
|
|
||
|
Other income:
|
|
|
|
||||
|
Interest income
|
3
|
|
|
3
|
|
||
|
Income from discontinued operations before gain on sale of interests in real estate
|
129
|
|
|
989
|
|
||
|
Net gain on disposition of discontinued operations
|
(2,259
|
)
|
|
3,045
|
|
||
|
Income from discontinued operations
|
$
|
(2,130
|
)
|
|
$
|
4,034
|
|
|
|
Three-month periods ended June 30,
|
||||||||||||||
|
|
2014
|
|
2013
|
||||||||||||
|
|
Basic
|
|
Diluted
|
|
Basic
|
|
Diluted
|
||||||||
|
Numerator
|
|
|
|
|
|
|
|
||||||||
|
Income from continuing operations
|
$
|
1,245
|
|
|
$
|
1,245
|
|
|
$
|
9,310
|
|
|
$
|
9,310
|
|
|
Income (loss) from continuing operations attributable to non-controlling interests
|
5
|
|
|
5
|
|
|
(87
|
)
|
|
(87
|
)
|
||||
|
Net loss attributable to non-controlling interest — partners' share of consolidated real estate ventures
|
24
|
|
|
24
|
|
|
—
|
|
|
—
|
|
||||
|
Nonforfeitable dividends allocated to unvested restricted shareholders
|
(83
|
)
|
|
(83
|
)
|
|
(85
|
)
|
|
(85
|
)
|
||||
|
Preferred share dividends
|
(1,725
|
)
|
|
(1,725
|
)
|
|
(1,725
|
)
|
|
(1,725
|
)
|
||||
|
Income (loss) from continuing operations available to common shareholders
|
(534
|
)
|
|
(534
|
)
|
|
7,413
|
|
|
7,413
|
|
||||
|
Income (loss) from discontinued operations
|
929
|
|
|
929
|
|
|
(2,130
|
)
|
|
(2,130
|
)
|
||||
|
Discontinued operations attributable to non-controlling interests
|
(10
|
)
|
|
(10
|
)
|
|
25
|
|
|
25
|
|
||||
|
Discontinued operations attributable to common shareholders
|
919
|
|
|
919
|
|
|
(2,105
|
)
|
|
(2,105
|
)
|
||||
|
Net income attributable to common shareholders
|
$
|
385
|
|
|
$
|
385
|
|
|
$
|
5,308
|
|
|
$
|
5,308
|
|
|
Denominator
|
|
|
|
|
|
|
|
||||||||
|
Weighted-average shares outstanding
|
157,037,348
|
|
|
157,037,348
|
|
|
155,347,384
|
|
|
155,347,384
|
|
||||
|
Contingent securities/Share based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
1,343,817
|
|
||||
|
Weighted-average shares outstanding
|
157,037,348
|
|
|
157,037,348
|
|
|
155,347,384
|
|
|
156,691,201
|
|
||||
|
Earnings per Common Share:
|
|
|
|
|
|
|
|
||||||||
|
Income from continuing operations attributable to common shareholders
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
0.05
|
|
|
$
|
0.05
|
|
|
Discontinued operations attributable to common shareholders
|
—
|
|
|
—
|
|
|
(0.02
|
)
|
|
(0.02
|
)
|
||||
|
Net income attributable to common shareholders
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
0.03
|
|
|
$
|
0.03
|
|
|
|
Six-month periods ended June 30,
|
||||||||||||||
|
|
2014
|
|
2013
|
||||||||||||
|
|
Basic
|
|
Diluted
|
|
Basic
|
|
Diluted
|
||||||||
|
Numerator
|
|
|
|
|
|
|
|
||||||||
|
Income (loss) from continuing operations
|
$
|
(992
|
)
|
|
$
|
(992
|
)
|
|
$
|
7,065
|
|
|
$
|
7,065
|
|
|
(Income) loss from continuing operations attributable to non-controlling interests
|
49
|
|
|
49
|
|
|
(37
|
)
|
|
(37
|
)
|
||||
|
Net loss attributable to non-controlling interest — partners' share of consolidated real estate ventures
|
12
|
|
|
12
|
|
|
—
|
|
|
—
|
|
||||
|
Nonforfeitable dividends allocated to unvested restricted shareholders
|
(186
|
)
|
|
(186
|
)
|
|
(193
|
)
|
|
(193
|
)
|
||||
|
Preferred share dividends
|
(3,450
|
)
|
|
(3,450
|
)
|
|
(3,450
|
)
|
|
(3,450
|
)
|
||||
|
Income (loss) from continuing operations available to common shareholders
|
(4,567
|
)
|
|
(4,567
|
)
|
|
3,385
|
|
|
3,385
|
|
||||
|
Income from discontinued operations
|
921
|
|
|
921
|
|
|
4,034
|
|
|
4,034
|
|
||||
|
Discontinued operations attributable to non-controlling interests
|
(10
|
)
|
|
(10
|
)
|
|
(53
|
)
|
|
(53
|
)
|
||||
|
Discontinued operations attributable to common shareholders
|
911
|
|
|
911
|
|
|
3,981
|
|
|
3,981
|
|
||||
|
Net income (loss) attributable to common shareholders
|
$
|
(3,656
|
)
|
|
$
|
(3,656
|
)
|
|
$
|
7,366
|
|
|
$
|
7,366
|
|
|
Denominator
|
|
|
|
|
|
|
|
||||||||
|
Weighted-average shares outstanding
|
156,916,356
|
|
|
156,916,356
|
|
|
149,508,957
|
|
|
149,508,957
|
|
||||
|
Contingent securities/Share based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
1,157,288
|
|
||||
|
Weighted-average shares outstanding
|
156,916,356
|
|
|
156,916,356
|
|
|
149,508,957
|
|
|
150,666,245
|
|
||||
|
Earnings per Common Share:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Income (loss) from continuing operations attributable to common shareholders
|
$
|
(0.03
|
)
|
|
$
|
(0.03
|
)
|
|
$
|
0.02
|
|
|
$
|
0.02
|
|
|
Discontinued operations attributable to common shareholders
|
0.01
|
|
|
0.01
|
|
|
0.03
|
|
|
0.03
|
|
||||
|
Net income (loss) attributable to common shareholders
|
$
|
(0.02
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
0.05
|
|
|
$
|
0.05
|
|
|
|
Three-month periods ended June 30,
|
||||||||||||||
|
|
2014
|
|
2013
|
||||||||||||
|
|
Basic
|
|
Diluted
|
|
Basic
|
|
Diluted
|
||||||||
|
Numerator
|
|
|
|
|
|
|
|
||||||||
|
Income from continuing operations
|
$
|
1,245
|
|
|
$
|
1,245
|
|
|
$
|
9,310
|
|
|
$
|
9,310
|
|
|
Nonforfeitable dividends allocated to unvested restricted unitholders
|
(83
|
)
|
|
(83
|
)
|
|
(85
|
)
|
|
(85
|
)
|
||||
|
Preferred unit dividends
|
(1,725
|
)
|
|
(1,725
|
)
|
|
(1,725
|
)
|
|
(1,725
|
)
|
||||
|
Net income attributable to non-controlling interests
|
24
|
|
|
24
|
|
|
—
|
|
|
—
|
|
||||
|
Income (loss) from continuing operations available to common unitholders
|
(539
|
)
|
|
(539
|
)
|
|
7,500
|
|
|
7,500
|
|
||||
|
Discontinued operations attributable to common unitholders
|
929
|
|
|
929
|
|
|
(2,130
|
)
|
|
(2,130
|
)
|
||||
|
Net income attributable to common unitholders
|
$
|
390
|
|
|
$
|
390
|
|
|
$
|
5,370
|
|
|
$
|
5,370
|
|
|
Denominator
|
|
|
|
|
|
|
|
||||||||
|
Weighted-average units outstanding
|
158,801,087
|
|
|
158,801,087
|
|
|
157,131,697
|
|
|
157,131,697
|
|
||||
|
Contingent securities/Share based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
1,343,817
|
|
||||
|
Total weighted-average units outstanding
|
158,801,087
|
|
|
158,801,087
|
|
|
157,131,697
|
|
|
158,475,514
|
|
||||
|
Earnings per Common Partnership Unit:
|
|
|
|
|
|
|
|
||||||||
|
Income from continuing operations attributable to common unitholders
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
0.05
|
|
|
$
|
0.05
|
|
|
Discontinued operations attributable to common unitholders
|
—
|
|
|
—
|
|
|
(0.02
|
)
|
|
(0.02
|
)
|
||||
|
Net income attributable to common unitholders
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
0.03
|
|
|
$
|
0.03
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Six-month periods ended June 30,
|
||||||||||||||
|
|
2014
|
|
2013
|
||||||||||||
|
|
Basic
|
|
Diluted
|
|
Basic
|
|
Diluted
|
||||||||
|
Numerator
|
|
|
|
|
|
|
|
||||||||
|
Income (loss) from continuing operations
|
$
|
(992
|
)
|
|
$
|
(992
|
)
|
|
$
|
7,065
|
|
|
$
|
7,065
|
|
|
Amount allocable to unvested restricted unitholders
|
(186
|
)
|
|
(186
|
)
|
|
(193
|
)
|
|
(193
|
)
|
||||
|
Preferred unit dividends
|
(3,450
|
)
|
|
(3,450
|
)
|
|
(3,450
|
)
|
|
(3,450
|
)
|
||||
|
Net income attributable to non-controlling interests
|
12
|
|
|
12
|
|
|
—
|
|
|
—
|
|
||||
|
Income (loss) from continuing operations available to common unitholders
|
(4,616
|
)
|
|
(4,616
|
)
|
|
3,422
|
|
|
3,422
|
|
||||
|
Discontinued operations attributable to common unitholders
|
921
|
|
|
921
|
|
|
4,034
|
|
|
4,034
|
|
||||
|
Net income (loss) attributable to common unitholders
|
$
|
(3,695
|
)
|
|
$
|
(3,695
|
)
|
|
$
|
7,456
|
|
|
$
|
7,456
|
|
|
Denominator
|
|
|
|
|
|
|
|
||||||||
|
Weighted-average units outstanding
|
158,680,095
|
|
|
158,680,095
|
|
|
151,323,813
|
|
|
151,323,813
|
|
||||
|
Contingent securities/Share based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
1,157,288
|
|
||||
|
Total weighted-average units outstanding
|
158,680,095
|
|
|
158,680,095
|
|
|
151,323,813
|
|
|
152,481,101
|
|
||||
|
Earnings per Common Partnership Unit:
|
|
|
|
|
|
|
|
||||||||
|
Income (loss) from continuing operations attributable to common unitholders
|
$
|
(0.03
|
)
|
|
$
|
(0.03
|
)
|
|
$
|
0.02
|
|
|
$
|
0.02
|
|
|
Discontinued operations attributable to common unitholders
|
0.01
|
|
|
0.01
|
|
|
0.03
|
|
|
0.03
|
|
||||
|
Net income (loss) attributable to common unitholders
|
$
|
(0.02
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
0.05
|
|
|
$
|
0.05
|
|
|
|
Shares
|
|
Weighted
Average
Exercise Price
|
|
Weighted Average
Remaining Contractual
Term (in years)
|
|
Aggregate Intrinsic
Value
|
||||||
|
Outstanding at January 1, 2014
|
2,983,569
|
|
|
$
|
15.50
|
|
|
5.15
|
|
|
$
|
—
|
|
|
Granted
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
—
|
|
|
|
Exercised
|
(60,127
|
)
|
|
$
|
11.80
|
|
|
—
|
|
|
$
|
182,101
|
|
|
Canceled
|
(114,658
|
)
|
|
$
|
20.61
|
|
|
|
|
|
|||
|
Outstanding at June 30, 2014
|
2,808,784
|
|
|
$
|
15.37
|
|
|
4.67
|
|
|
$
|
632,239
|
|
|
Vested/Exercisable at June 30, 2014
|
2,808,784
|
|
|
$
|
15.37
|
|
|
4.67
|
|
|
$
|
632,239
|
|
|
|
Shares
|
|
Weighted
Average Grant
Date Fair value
|
|||
|
Non-vested at January 1, 2014
|
563,713
|
|
|
$
|
12.56
|
|
|
Granted
|
229,119
|
|
|
14.47
|
|
|
|
Vested
|
(234,169
|
)
|
|
13.44
|
|
|
|
Forfeited
|
(8,441
|
)
|
|
12.36
|
|
|
|
Non-vested at June 30, 2014
|
550,222
|
|
|
$
|
12.22
|
|
|
Grant Date
|
|
Measurement Period Commencement Date
|
|
Measurement Period End Date
|
|
Fair Value of Units on Grant Date (in thousands)
|
|
Units Granted
|
|
Units Canceled
|
|
Units
Vested
(a)
|
|
Unvested Balance
|
||||||
|
3/1/2012
|
|
1/1/2012
|
|
12/31/2014
|
|
$
|
4,273
|
|
|
265,222
|
|
|
(38,959
|
)
|
|
(14,742
|
)
|
|
211,521
|
|
|
2/25/2013
|
|
1/1/2013
|
|
12/31/2015
|
|
4,137
|
|
|
231,093
|
|
|
(27,698
|
)
|
|
|
|
203,395
|
|
||
|
3/11/2014
|
|
1/1/2014
|
|
12/31/2016
|
|
2,624
|
|
|
134,284
|
|
|
|
|
|
|
134,284
|
|
|||
|
3/12/2014
|
|
1/1/2014
|
|
12/31/2016
|
|
1,225
|
|
|
61,720
|
|
|
|
|
|
|
61,720
|
|
|||
|
Real estate investments, at cost:
|
|
|
|
|
|
||||
|
|
|
June 30, 2014
|
|
December 31, 2013
|
|
||||
|
Philadelphia CBD
|
|
$
|
1,321,740
|
|
|
$
|
1,300,666
|
|
|
|
Pennsylvania Suburbs
|
|
1,228,752
|
|
|
1,199,105
|
|
|
||
|
Metropolitan Washington, D.C.
|
|
1,221,305
|
|
|
1,214,965
|
|
|
||
|
New Jersey/Delaware
|
|
414,754
|
|
|
414,716
|
|
|
||
|
Richmond,Virginia
|
|
310,751
|
|
|
310,397
|
|
|
||
|
California
|
|
192,590
|
|
|
192,584
|
|
|
||
|
Austin, Texas (a)
|
|
—
|
|
|
36,856
|
|
|
||
|
Operating properties
|
|
$
|
4,689,892
|
|
|
$
|
4,669,289
|
|
|
|
|
|
|
|
|
|
||||
|
Corporate
|
|
|
|
|
|
||||
|
Construction-in-progress
|
|
$
|
92,713
|
|
|
$
|
74,174
|
|
|
|
Land inventory
|
|
$
|
90,266
|
|
|
$
|
93,351
|
|
|
|
(a)
|
On
April 3, 2014
, the Company contributed Four Points Centre to an unconsolidated joint venture. See Note 3 for further information on the contribution. Following the contribution, there are no wholly owned properties in the Austin, Texas segment.
|
|
Net operating income:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
Three-month periods ended
|
||||||||||||||||||||||
|
|
June 30,
|
||||||||||||||||||||||
|
|
2014
|
|
2013
|
||||||||||||||||||||
|
|
Total revenue
|
|
Operating expenses (b)
|
|
Net operating income
|
|
Total revenue
|
|
Operating expenses (b)
|
|
Net operating income
|
||||||||||||
|
Philadelphia CBD
|
$
|
51,420
|
|
|
$
|
(18,789
|
)
|
|
$
|
32,631
|
|
|
$
|
36,142
|
|
|
$
|
(13,587
|
)
|
|
$
|
22,555
|
|
|
Pennsylvania Suburbs
|
40,743
|
|
|
(13,742
|
)
|
|
27,001
|
|
|
37,002
|
|
|
(13,704
|
)
|
|
23,298
|
|
||||||
|
Metropolitan Washington, D.C.
|
28,949
|
|
|
(10,505
|
)
|
|
18,444
|
|
|
28,783
|
|
|
(10,773
|
)
|
|
18,010
|
|
||||||
|
New Jersey/Delaware
|
14,841
|
|
|
(7,531
|
)
|
|
7,310
|
|
|
15,024
|
|
|
(6,871
|
)
|
|
8,153
|
|
||||||
|
Richmond, Virginia
|
8,322
|
|
|
(3,566
|
)
|
|
4,756
|
|
|
8,954
|
|
|
(3,599
|
)
|
|
5,355
|
|
||||||
|
California
|
4,895
|
|
|
(2,515
|
)
|
|
2,380
|
|
|
4,536
|
|
|
(2,338
|
)
|
|
2,198
|
|
||||||
|
Austin, Texas (a)
|
976
|
|
|
(617
|
)
|
|
359
|
|
|
9,872
|
|
|
(4,207
|
)
|
|
5,665
|
|
||||||
|
Corporate
|
354
|
|
|
(442
|
)
|
|
(88
|
)
|
|
331
|
|
|
106
|
|
|
437
|
|
||||||
|
Operating Properties
|
$
|
150,500
|
|
|
$
|
(57,707
|
)
|
|
$
|
92,793
|
|
|
$
|
140,644
|
|
|
$
|
(54,973
|
)
|
|
$
|
85,671
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
Six-month periods ended
|
||||||||||||||||||||||
|
|
June 30,
|
||||||||||||||||||||||
|
|
2014
|
|
2013
|
||||||||||||||||||||
|
|
Total revenue
|
|
Operating expenses (b)
|
|
Net operating income
|
|
Total revenue
|
|
Operating expenses (b)
|
|
Net operating income
|
||||||||||||
|
Philadelphia CBD
|
$
|
100,834
|
|
|
$
|
(37,231
|
)
|
|
$
|
63,603
|
|
|
$
|
72,067
|
|
|
$
|
(27,121
|
)
|
|
$
|
44,946
|
|
|
Pennsylvania Suburbs
|
81,317
|
|
|
(28,431
|
)
|
|
52,886
|
|
|
74,918
|
|
|
(28,310
|
)
|
|
46,608
|
|
||||||
|
Metropolitan Washington, D.C.
|
59,639
|
|
|
(22,462
|
)
|
|
37,177
|
|
|
56,568
|
|
|
(21,536
|
)
|
|
35,032
|
|
||||||
|
New Jersey/Delaware
|
30,466
|
|
|
(16,223
|
)
|
|
14,243
|
|
|
29,944
|
|
|
(13,902
|
)
|
|
16,042
|
|
||||||
|
Richmond, Virginia
|
17,189
|
|
|
(7,906
|
)
|
|
9,283
|
|
|
17,719
|
|
|
(7,282
|
)
|
|
10,437
|
|
||||||
|
California
|
9,497
|
|
|
(4,923
|
)
|
|
4,574
|
|
|
9,141
|
|
|
(4,498
|
)
|
|
4,643
|
|
||||||
|
Austin, Texas (a)
|
3,057
|
|
|
(1,793
|
)
|
|
1,264
|
|
|
19,129
|
|
|
(8,165
|
)
|
|
10,964
|
|
||||||
|
Corporate
|
615
|
|
|
(712
|
)
|
|
(97
|
)
|
|
712
|
|
|
772
|
|
|
1,484
|
|
||||||
|
Operating Properties
|
$
|
302,614
|
|
|
$
|
(119,681
|
)
|
|
$
|
182,933
|
|
|
$
|
280,198
|
|
|
$
|
(110,042
|
)
|
|
$
|
170,156
|
|
|
(a)
|
On On
April 3, 2014
, the Company contributed Four Points Centre to an unconsolidated real estate venture. See Note 3 for further information on the contribution. On October 16, 2013, seven properties in the Austin portfolio where contributed to an unconsolidated real estate venture. Following the contribution of these properties, there are no wholly owned properties in the Austin, Texas segment.
|
|
(b)
|
Includes property operating expense, real estate taxes and third party management expense.
|
|
Unconsolidated real estate ventures:
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
Investment in real estate ventures, at equity
|
|
Equity in income (loss) of real estate ventures
|
||||||||||||||||||||
|
|
As of
|
|
Three-month periods ended June 30,
|
|
Six-month periods ended June 30,
|
||||||||||||||||||
|
|
June 30, 2014
|
|
December 31, 2013
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||||||
|
Philadelphia CBD
|
$
|
20,689
|
|
|
$
|
19,975
|
|
|
$
|
—
|
|
|
$
|
577
|
|
|
$
|
(21
|
)
|
|
$
|
1,143
|
|
|
Pennsylvania Suburbs
|
17,544
|
|
|
17,272
|
|
|
(391
|
)
|
|
558
|
|
|
(359
|
)
|
|
588
|
|
||||||
|
Metropolitan Washington, D.C.
|
61,604
|
|
|
59,905
|
|
|
(42
|
)
|
|
(35
|
)
|
|
25
|
|
|
(19
|
)
|
||||||
|
New Jersey/Delaware
|
—
|
|
|
—
|
|
|
103
|
|
|
167
|
|
|
122
|
|
|
1,075
|
|
||||||
|
Richmond, Virginia
|
1,295
|
|
|
1,400
|
|
|
115
|
|
|
243
|
|
|
69
|
|
|
236
|
|
||||||
|
Austin, Texas (a)
|
84,910
|
|
|
81,960
|
|
|
(274
|
)
|
|
(2
|
)
|
|
(83
|
)
|
|
20
|
|
||||||
|
Total
|
$
|
186,042
|
|
|
$
|
180,512
|
|
|
$
|
(489
|
)
|
|
$
|
1,508
|
|
|
$
|
(247
|
)
|
|
$
|
3,043
|
|
|
(a)
|
Investment in real estate ventures does not include the negative investment balance of one real estate venture totaling
$1.2 million
as of
June 30, 2014
, which is included in other liabilities.
|
|
|
Three-month periods ended June 30,
|
|
Six-month periods ended June 30,
|
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
|
(amounts in thousands)
|
|
(amounts in thousands)
|
||||||||||||
|
Consolidated net operating income
|
$
|
92,793
|
|
|
$
|
85,671
|
|
|
$
|
182,933
|
|
|
$
|
170,156
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
||||||||
|
Depreciation and amortization
|
(52,587
|
)
|
|
(49,241
|
)
|
|
(105,157
|
)
|
|
(98,717
|
)
|
||||
|
General and administrative expenses
|
(6,005
|
)
|
|
(7,336
|
)
|
|
(14,186
|
)
|
|
(13,887
|
)
|
||||
|
Interest income
|
385
|
|
|
122
|
|
|
770
|
|
|
180
|
|
||||
|
Interest expense
|
(31,512
|
)
|
|
(30,437
|
)
|
|
(63,356
|
)
|
|
(61,351
|
)
|
||||
|
Amortization of deferred financing costs
|
(1,197
|
)
|
|
(1,183
|
)
|
|
(2,386
|
)
|
|
(2,344
|
)
|
||||
|
Interest expense - financing obligation
|
(316
|
)
|
|
(211
|
)
|
|
(588
|
)
|
|
(429
|
)
|
||||
|
Equity in income (loss) of real estate ventures
|
(489
|
)
|
|
1,508
|
|
|
(247
|
)
|
|
3,043
|
|
||||
|
Gain (Loss) on sale of undepreciated real estate
|
(3
|
)
|
|
—
|
|
|
1,184
|
|
|
—
|
|
||||
|
Gain from remeasurement of investment in a real estate venture
|
458
|
|
|
7,847
|
|
|
458
|
|
|
7,847
|
|
||||
|
Gain (Loss) on real estate venture transactions
|
(282
|
)
|
|
3,683
|
|
|
(417
|
)
|
|
3,683
|
|
||||
|
Loss on early extinguishment of debt
|
—
|
|
|
(1,113
|
)
|
|
—
|
|
|
(1,116
|
)
|
||||
|
Loss from continuing operations
|
1,245
|
|
|
9,310
|
|
|
(992
|
)
|
|
7,065
|
|
||||
|
Income (loss) from discontinued operations
|
929
|
|
|
(2,130
|
)
|
|
921
|
|
|
4,034
|
|
||||
|
Net income (loss)
|
$
|
2,174
|
|
|
$
|
7,180
|
|
|
$
|
(71
|
)
|
|
$
|
11,099
|
|
|
2014 (six months remaining)
|
$
|
690
|
|
|
2015
|
1,380
|
|
|
|
2016
|
1,380
|
|
|
|
2017
|
1,380
|
|
|
|
2018
|
1,380
|
|
|
|
Thereafter
|
58,516
|
|
|
|
Total
|
$
|
64,726
|
|
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
|
•
|
the continuing impact of modest global economic growth, 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, demand for office space 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;
|
|
•
|
the 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);
|
|
•
|
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;
|
|
•
|
increases in interest rates;
|
|
•
|
failure of interest rate hedging contracts to perform as expected 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;
|
|
•
|
unanticipated 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 or environmental liabilities;
|
|
•
|
actual or threatened terrorist attacks;
|
|
•
|
the impact on workplace and tenant space demands driven by technology, employee culture and commuting patterns;
|
|
•
|
demand for tenant services beyond those traditionally provided by landlords;
|
|
•
|
liability and clean-up costs under environmental or other laws;
|
|
•
|
failure or bankruptcy of real estate venture partners;
|
|
•
|
inability of real estate venture partners to fund venture obligations;
|
|
•
|
failure to manage effectively our growth into new product types within our real estate venture arrangements;
|
|
•
|
failure of dispositions to close in a timely manner;
|
|
•
|
failure of buyers of our properties to comply with terms of their financing agreements to us;
|
|
•
|
earthquakes and other natural disasters;
|
|
•
|
the unforeseen impact of climate change and compliance costs relating to laws and regulations governing climate change;
|
|
•
|
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.
|
|
|
Three-month period
ended
|
|
Six-month period
ended
|
||||
|
|
June 30,
2014 |
|
June 30,
2014 |
||||
|
Leasing Activity:
|
|
|
|
||||
|
Core portfolio net rentable square feet owned (end of period) (1)
|
23,954,508
|
|
|
23,954,508
|
|
||
|
Occupancy percentage (end of period)
|
89.3
|
%
|
|
89.3
|
%
|
||
|
Average occupancy percentage
|
89.4
|
%
|
|
89.1
|
%
|
||
|
New leases and expansions commenced (square feet)
|
315,130
|
|
|
816,609
|
|
||
|
Leases renewed (square feet)
|
271,580
|
|
|
607,627
|
|
||
|
Net absorption (square feet) (2)
|
23,091
|
|
|
(28,782
|
)
|
||
|
Percentage change in rental rates per square feet (3):
|
|
|
|
||||
|
New and expansion rental rates
|
6.0
|
%
|
|
11.3
|
%
|
||
|
Renewal rental rates
|
1.3
|
%
|
|
0.7
|
%
|
||
|
Combined rental rates
|
2.6
|
%
|
|
4.2
|
%
|
||
|
Capital Costs Committed (4):
|
|
|
|
||||
|
Leasing commissions (per square feet)
|
$
|
5.50
|
|
|
$
|
5.86
|
|
|
Tenant Improvements (per square feet)
|
$
|
10.47
|
|
|
$
|
13.2
|
|
|
(1)
|
Includes all properties in the core portfolio (i.e. not under development or redevelopment).
|
|
(2)
|
Includes leasing related to completed developments and redevelopments.
|
|
(3)
|
Rental rates include GAAP base rent plus reimbursement for operating expenses and real estate taxes.
|
|
(4)
|
Calculated on a weighted average basis.
|
|
|
Same Store Property Portfolio
|
|
Recently Completed/Acquired
Properties (a)
|
|
Development/Redevelopment Properties (b)
|
|
Other
(Eliminations) (c)
|
|
Total Portfolio
|
||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
(dollars in thousands)
|
2014
|
|
2013
|
|
Increase/
(Decrease)
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
|
Increase/
(Decrease)
|
||||||||||||||||||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Cash rents
|
$
|
105,383
|
|
|
$
|
101,357
|
|
|
$
|
4,026
|
|
|
$
|
9,578
|
|
|
$
|
92
|
|
|
$
|
2,124
|
|
|
$
|
2,098
|
|
|
$
|
(807
|
)
|
|
$
|
4,973
|
|
|
$
|
116,278
|
|
|
$
|
108,520
|
|
|
$
|
7,758
|
|
|
Straight-line rents
|
2,732
|
|
|
5,156
|
|
|
(2,424
|
)
|
|
855
|
|
|
660
|
|
|
4
|
|
|
37
|
|
|
—
|
|
|
(95
|
)
|
|
3,591
|
|
|
5,758
|
|
|
(2,167
|
)
|
||||||||||||
|
Above/below market rent amortization
|
1,421
|
|
|
1,432
|
|
|
(11
|
)
|
|
77
|
|
|
—
|
|
|
255
|
|
|
246
|
|
|
—
|
|
|
108
|
|
|
1,753
|
|
|
1,786
|
|
|
(33
|
)
|
||||||||||||
|
Total rents
|
109,536
|
|
|
107,945
|
|
|
1,591
|
|
|
10,510
|
|
|
752
|
|
|
2,383
|
|
|
2,381
|
|
|
(807
|
)
|
|
4,986
|
|
|
121,622
|
|
|
116,064
|
|
|
5,558
|
|
||||||||||||
|
Tenant reimbursements
|
15,890
|
|
|
14,925
|
|
|
965
|
|
|
4,126
|
|
|
85
|
|
|
432
|
|
|
379
|
|
|
54
|
|
|
4,171
|
|
|
20,502
|
|
|
19,560
|
|
|
942
|
|
||||||||||||
|
Termination fees
|
2,965
|
|
|
410
|
|
|
2,555
|
|
|
384
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,349
|
|
|
410
|
|
|
2,939
|
|
||||||||||||
|
Third party management fees, labor reimbursement and leasing
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,187
|
|
|
3,153
|
|
|
4,187
|
|
|
3,153
|
|
|
1,034
|
|
||||||||||||
|
Other
|
500
|
|
|
926
|
|
|
(426
|
)
|
|
63
|
|
|
—
|
|
|
81
|
|
|
120
|
|
|
196
|
|
|
411
|
|
|
840
|
|
|
1,457
|
|
|
(617
|
)
|
||||||||||||
|
Total revenue
|
128,891
|
|
|
124,206
|
|
|
4,685
|
|
|
15,083
|
|
|
837
|
|
|
2,896
|
|
|
2,880
|
|
|
3,630
|
|
|
12,721
|
|
|
150,500
|
|
|
140,644
|
|
|
9,856
|
|
||||||||||||
|
Property operating expenses
|
38,496
|
|
|
36,949
|
|
|
(1,547
|
)
|
|
5,203
|
|
|
124
|
|
|
1,343
|
|
|
1,167
|
|
|
(1,906
|
)
|
|
1,193
|
|
|
43,136
|
|
|
39,433
|
|
|
(3,703
|
)
|
||||||||||||
|
Real estate taxes
|
10,911
|
|
|
11,733
|
|
|
822
|
|
|
1,465
|
|
|
97
|
|
|
278
|
|
|
361
|
|
|
187
|
|
|
1,986
|
|
|
12,841
|
|
|
14,177
|
|
|
1,336
|
|
||||||||||||
|
Third party management expenses
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,730
|
|
|
1,363
|
|
|
1,730
|
|
|
1,363
|
|
|
(367
|
)
|
||||||||||||
|
Net operating income
|
79,484
|
|
|
75,524
|
|
|
3,960
|
|
|
8,415
|
|
|
616
|
|
|
1,275
|
|
|
1,352
|
|
|
3,619
|
|
|
8,179
|
|
|
92,793
|
|
|
85,671
|
|
|
7,122
|
|
||||||||||||
|
General & administrative expenses
|
—
|
|
|
—
|
|
|
—
|
|
|
(7
|
)
|
|
183
|
|
|
13
|
|
|
—
|
|
|
5,999
|
|
|
7,153
|
|
|
6,005
|
|
|
7,336
|
|
|
(1,331
|
)
|
||||||||||||
|
Depreciation and amortization
|
45,014
|
|
|
42,678
|
|
|
2,336
|
|
|
5,776
|
|
|
125
|
|
|
1,776
|
|
|
1,829
|
|
|
21
|
|
|
4,609
|
|
|
52,587
|
|
|
49,241
|
|
|
3,346
|
|
||||||||||||
|
Operating income (loss)
|
$
|
34,470
|
|
|
$
|
32,846
|
|
|
$
|
1,624
|
|
|
$
|
2,646
|
|
|
$
|
308
|
|
|
$
|
(514
|
)
|
|
$
|
(477
|
)
|
|
$
|
(2,401
|
)
|
|
$
|
(3,583
|
)
|
|
$
|
34,201
|
|
|
$
|
29,094
|
|
|
$
|
5,107
|
|
|
Number of properties
|
196
|
|
|
196
|
|
|
|
|
5
|
|
|
|
|
4
|
|
|
|
|
—
|
|
|
|
|
205
|
|
|
|
|
|
||||||||||||||||||
|
Square feet
|
21,770
|
|
|
21,770
|
|
|
|
|
2,185
|
|
|
|
|
1,408
|
|
|
|
|
—
|
|
|
|
|
25,363
|
|
|
|
|
|
||||||||||||||||||
|
Core Occupancy % (d)
|
89.5
|
%
|
|
87.5
|
%
|
|
|
|
87.0
|
%
|
|
|
|
N/A
|
|
|
|
|
|
|
|
|
89.3
|
%
|
|
|
|
|
|||||||||||||||||||
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Interest income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
385
|
|
|
122
|
|
|
263
|
|
|||||||||||||||||||||
|
Interest expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(31,512
|
)
|
|
(30,437
|
)
|
|
(1,075
|
)
|
|||||||||||||||||||||
|
Amortization of deferred financing costs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,197
|
)
|
|
(1,183
|
)
|
|
(14
|
)
|
|||||||||||||||||||||
|
Interest expense — financing obligation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(316
|
)
|
|
(211
|
)
|
|
(105
|
)
|
|||||||||||||||||||||
|
Equity in income of real estate ventures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(489
|
)
|
|
1,508
|
|
|
(1,997
|
)
|
|||||||||||||||||||||
|
Loss on sale of undepreciated real estate sale
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3
|
)
|
|
—
|
|
|
(3
|
)
|
|||||||||||||||||||||
|
Gain from remeasurement of investment in a real estate venture
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
458
|
|
|
7,847
|
|
|
(7,389
|
)
|
|||||||||||||||||||||
|
Net gain (loss) on real estate venture transactions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(282
|
)
|
|
3,683
|
|
|
(3,965
|
)
|
|||||||||||||||||||||
|
Loss on early extinguishment of debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
(1,113
|
)
|
|
1,113
|
|
|||||||||||||||||||||
|
Loss from continuing operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,245
|
|
|
9,310
|
|
|
(8,065
|
)
|
|||||||||||||||||||||
|
Income (Loss) from discontinued operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
929
|
|
|
(2,130
|
)
|
|
3,059
|
|
|||||||||||||||||||||
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
2,174
|
|
|
$
|
7,180
|
|
|
$
|
(5,006
|
)
|
||||||||||||||||||
|
Income (Loss) per common share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
—
|
|
|
$
|
0.03
|
|
|
$
|
(0.03
|
)
|
||||||||||||||||||
|
(a)
|
Results include: Five properties completed/acquired and placed in service.
|
|
(b)
|
Results include:
Two
development,
one
redevelopment and
one
re-entitlement property.
|
|
(c)
|
Represents certain revenues and expenses at the corporate level as well as various intercompany costs that are eliminated in consolidation and third-party management fees. It also includes properties sold that do not qualify as discontinued operations.
|
|
(d)
|
Pertains to properties that are part of our core portfolio (i.e. not under development, redevelopment, or re-entitlement).
|
|
•
|
an increase of $4.0 million in the Same Store Property Portfolio due to a 1.4% increase in occupancy for the
second
quarter of 2014 compared to the
second
quarter of 2013;
|
|
•
|
an increase of $7.9 million related to the increase in our equity ownership interest in One Commerce Square and Two Commerce Square during the fourth quarter of 2013;
|
|
•
|
an increase of $1.0 million related to a development and redevelopment property being placed into service;
|
|
•
|
an increase of $0.6 million related to the acquisition of Six Tower Bridge during the second quarter of 2013; and
|
|
•
|
a decrease of $5.7 million related to the contribution of seven office properties in Austin, Texas to an unconsolidated real estate venture during the fourth quarter of 2013.
|
|
•
|
a decrease of $0.8 million related to an increase in capitalized interest;
|
|
•
|
a decrease of $0.2 million due to repurchases of $13.6 million of our 5.400% Guaranteed Notes due 2014; and
|
|
•
|
a decrease of $0.1 million due to repurchases of $3.8 million of our 7.500% Guaranteed Notes due 2015.
|
|
•
|
a decrease of $0.6 million in preferred return income as a result of increasing our common ownership interest and consolidating the One and Two Commerce real estate ventures subsequent to the second quarter of 2013;
|
|
•
|
a decrease of $0.3 million as a result of recognizing income during 2013 related to the exchange of our ownership interest in Two Tower Bridge to acquire the remaining ownership interest in Six Tower Bridge during the second quarter of 2013;
|
|
•
|
a decrease of $0.3 million from our Broadmoor Austin real estate venture, as the lead tenant that occupied 100% of the office park moved out of 142,000 square feet office space due to a lease expansion subsequent to the second quarter of 2013;
|
|
•
|
a decrease of $0.3 million as a result of costs incurred related to our investment in the Seven Tower Bridge real estate venture; and
|
|
•
|
a remaining decrease of $0.5 million due to net losses incurred at our remaining real estate ventures.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
|
Same Store Property Portfolio
|
|
Recently Completed/Acquired
Properties (a)
|
|
Development/Redevelopment Properties (b)
|
|
Other
(Eliminations) (c)
|
|
Total Portfolio
|
||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
(dollars in thousands)
|
2014
|
|
2013
|
|
Increase/
(Decrease)
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
|
Increase/
(Decrease)
|
||||||||||||||||||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||
|
Cash rents
|
$
|
210,076
|
|
|
$
|
202,016
|
|
|
$
|
8,060
|
|
|
$
|
18,930
|
|
|
$
|
92
|
|
|
$
|
4,242
|
|
|
$
|
4,209
|
|
|
$
|
(835
|
)
|
|
$
|
9,630
|
|
|
$
|
232,413
|
|
|
$
|
215,947
|
|
|
$
|
16,466
|
|
|
Straight-line rents
|
5,372
|
|
|
9,813
|
|
|
(4,441
|
)
|
|
1,718
|
|
|
1,326
|
|
|
14
|
|
|
90
|
|
|
79
|
|
|
(77
|
)
|
|
7,183
|
|
|
11,152
|
|
|
(3,969
|
)
|
||||||||||||
|
Above/below market rent amortization
|
2,847
|
|
|
2,869
|
|
|
(22
|
)
|
|
285
|
|
|
—
|
|
|
509
|
|
|
490
|
|
|
56
|
|
|
214
|
|
|
3,697
|
|
|
3,573
|
|
|
124
|
|
||||||||||||
|
Total rents
|
218,295
|
|
|
214,698
|
|
|
3,597
|
|
|
20,933
|
|
|
1,418
|
|
|
4,765
|
|
|
4,789
|
|
|
(700
|
)
|
|
9,767
|
|
|
243,293
|
|
|
230,672
|
|
|
12,621
|
|
||||||||||||
|
Tenant reimbursements
|
34,382
|
|
|
31,049
|
|
|
3,333
|
|
|
8,103
|
|
|
112
|
|
|
867
|
|
|
787
|
|
|
610
|
|
|
7,953
|
|
|
43,962
|
|
|
39,901
|
|
|
4,061
|
|
||||||||||||
|
Termination fees
|
5,168
|
|
|
906
|
|
|
4,262
|
|
|
384
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,552
|
|
|
906
|
|
|
4,646
|
|
||||||||||||
|
Third party management fees, labor reimbursement and leasing
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,337
|
|
|
6,389
|
|
|
8,337
|
|
|
6,389
|
|
|
1,948
|
|
||||||||||||
|
Other
|
879
|
|
|
1,547
|
|
|
(668
|
)
|
|
101
|
|
|
—
|
|
|
107
|
|
|
135
|
|
|
383
|
|
|
648
|
|
|
1,470
|
|
|
2,330
|
|
|
(860
|
)
|
||||||||||||
|
Total revenue
|
258,724
|
|
|
248,200
|
|
|
10,524
|
|
|
29,521
|
|
|
1,530
|
|
|
5,739
|
|
|
5,711
|
|
|
8,630
|
|
|
24,757
|
|
|
302,614
|
|
|
280,198
|
|
|
22,416
|
|
||||||||||||
|
Property operating expenses
|
80,189
|
|
|
74,912
|
|
|
5,277
|
|
|
10,219
|
|
|
214
|
|
|
2,695
|
|
|
2,347
|
|
|
(3,166
|
)
|
|
1,309
|
|
|
89,937
|
|
|
78,782
|
|
|
11,155
|
|
||||||||||||
|
Real estate taxes
|
22,229
|
|
|
23,555
|
|
|
(1,326
|
)
|
|
2,915
|
|
|
202
|
|
|
510
|
|
|
824
|
|
|
644
|
|
|
3,891
|
|
|
26,298
|
|
|
28,472
|
|
|
(2,174
|
)
|
||||||||||||
|
Third party management expenses
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,446
|
|
|
2,788
|
|
|
3,446
|
|
|
2,788
|
|
|
658
|
|
||||||||||||
|
Net Operating Income
|
156,306
|
|
|
149,733
|
|
|
6,573
|
|
|
16,387
|
|
|
1,114
|
|
|
2,534
|
|
|
2,540
|
|
|
7,706
|
|
|
16,769
|
|
|
182,933
|
|
|
170,156
|
|
|
12,777
|
|
||||||||||||
|
General & administrative expenses
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
183
|
|
|
77
|
|
|
3
|
|
|
14,107
|
|
|
13,704
|
|
|
14,186
|
|
|
13,887
|
|
|
299
|
|
||||||||||||
|
Depreciation and amortization
|
89,641
|
|
|
85,367
|
|
|
4,274
|
|
|
11,267
|
|
|
262
|
|
|
3,554
|
|
|
3,149
|
|
|
695
|
|
|
9,939
|
|
|
105,157
|
|
|
98,717
|
|
|
6,440
|
|
||||||||||||
|
Operating Income (loss)
|
$
|
66,665
|
|
|
$
|
64,366
|
|
|
$
|
2,299
|
|
|
$
|
5,118
|
|
|
$
|
669
|
|
|
$
|
(1,097
|
)
|
|
$
|
(612
|
)
|
|
$
|
(7,096
|
)
|
|
$
|
(6,874
|
)
|
|
$
|
63,590
|
|
|
$
|
57,552
|
|
|
$
|
6,038
|
|
|
Number of properties
|
196
|
|
|
196
|
|
|
|
|
5
|
|
|
|
|
4
|
|
|
|
|
—
|
|
|
|
|
205
|
|
|
|
|
|
||||||||||||||||||
|
Square feet
|
21,770
|
|
|
21,770
|
|
|
|
|
2,185
|
|
|
|
|
1,408
|
|
|
|
|
—
|
|
|
|
|
25,363
|
|
|
|
|
|
||||||||||||||||||
|
Occupancy % (d)
|
89.5
|
%
|
|
87.5
|
%
|
|
|
|
87.0
|
%
|
|
|
|
N/A
|
|
|
|
|
|
|
|
|
89.3
|
%
|
|
|
|
|
|||||||||||||||||||
|
Other Income (Expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Interest income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
770
|
|
|
180
|
|
|
590
|
|
|||||||||||||||||||
|
Interest expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(63,356
|
)
|
|
(61,351
|
)
|
|
(2,005
|
)
|
|||||||||||||||||||
|
Amortization of deferred financing costs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,386
|
)
|
|
(2,344
|
)
|
|
(42
|
)
|
|||||||||||||||||||
|
Interest expense — financing obligation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(588
|
)
|
|
(429
|
)
|
|
(159
|
)
|
|||||||||||||||||||||
|
Equity in income of real estate ventures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(247
|
)
|
|
3,043
|
|
|
(3,290
|
)
|
|||||||||||||||||||
|
Gain on sale of undepreciated real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,184
|
|
|
—
|
|
|
1,184
|
|
|||||||||||||||||||||
|
Gain from remeasurement of investment in a real estate venture
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
458
|
|
|
7,847
|
|
|
(7,389
|
)
|
|||||||||||||||||||
|
Net gain (loss) on real estate venture transactions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(417
|
)
|
|
3,683
|
|
|
(4,100
|
)
|
|||||||||||||||||||||
|
Loss on early extinguishment of debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
(1,116
|
)
|
|
1,116
|
|
|||||||||||||||||||||
|
Income (loss) from continuing operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(992
|
)
|
|
7,065
|
|
|
$
|
(8,057
|
)
|
||||||||||||||||||
|
Income from discontinued operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
921
|
|
|
4,034
|
|
|
(3,113
|
)
|
|||||||||||||||||||
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(71
|
)
|
|
$
|
11,099
|
|
|
$
|
(11,170
|
)
|
||||||||||||||||
|
Income per common share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(0.02
|
)
|
|
$
|
0.05
|
|
|
$
|
(0.07
|
)
|
||||||||||||||||
|
(a)
|
Results include: Five properties completed/acquired and placed in service.
|
|
(b)
|
Results include:
Two
development,
one
redevelopment and
one
re-entitlement property
|
|
(c)
|
Represents certain revenues and expenses at the corporate level as well as various intercompany costs that are eliminated in consolidation and third-party management fees. It also includes properties sold that do not qualify as discontinued operations.
|
|
(d)
|
Pertains to properties that are part of our core portfolio (i.e. not under development, redevelopment, or re-entitlement).
|
|
•
|
an increase of $8.1 million in the Same Store Property Portfolio due to a 1.4% increase in occupancy for the
six-month period ended June 30, 2014
compared to the
six-month period ended June 30, 2013
;
|
|
•
|
an increase of $15.8 million related to the increase in our equity ownership interest in One Commerce Square and Two Commerce Square during the fourth quarter of 2013;
|
|
•
|
an increase of $1.7 million related to a development and redevelopment property being placed into service;
|
|
•
|
an increase of $1.3 million related to the acquisition of Six Tower Bridge during the second quarter of 2013; and
|
|
•
|
a decrease of $11.0 million related to the contribution of seven office properties in Austin, Texas to an unconsolidated real estate venture during the fourth quarter of 2013.
|
|
•
|
a decrease of $1.4 million related to an increase in capitalized interest;
|
|
•
|
a decrease of $0.3 million due to the fact that we did not have any borrowings on our Credit Facility during the
six-month period ended June 30, 2014
;
|
|
•
|
a decrease of $0.5 million due to repurchases of $13.6 million of our 5.400% Guaranteed Notes due 2014; and
|
|
•
|
a decrease of $0.3 million due to repurchases of $3.8 million of our 7.500% Guaranteed Notes due 2015.
|
|
•
|
a decrease of $1.1 million in preferred return income as a result of increasing our common ownership interest and consolidating the One and Two Commerce real estate ventures subsequent to June 30, 2013;
|
|
•
|
a decrease of $0.4 million as a result of recognizing income during 2013 related to the exchange of our ownership interest in Two Tower Bridge to acquire the remaining ownership interest in Six Tower Bridge during the second quarter of 2013;
|
|
•
|
a decrease of $0.9 million related to sales proceeds received in excess of our investment in the BDN Beacon real estate venture;
|
|
•
|
a decrease of $0.3 million from our Broadmoor Austin real estate venture, as the lead tenant that occupied 100% of the office park moved out of 142,000 square feet of office space due to a lease expansion subsequent to June 30, 2013;
|
|
•
|
a decrease of $0.3 million as a result of recognizing professional fees incurred related to our investment in the Seven Tower Bridge real estate venture; and
|
|
•
|
a remaining decrease of $0.3 million due to net losses incurred at our remaining real estate ventures.
|
|
•
|
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 shareholders to maintain REIT status.
|
|
Activity
|
|
2014
|
|
2013
|
||||
|
Operating
|
|
$
|
90,241
|
|
|
$
|
96,233
|
|
|
Investing
|
|
(61,388
|
)
|
|
69,165
|
|
||
|
Financing
|
|
(57,224
|
)
|
|
49,001
|
|
||
|
Net cash flows
|
|
$
|
(28,371
|
)
|
|
$
|
214,399
|
|
|
•
|
a
decrease
of
$105.8 million
of net proceeds from the sale of twelve properties during the
six months ended June 30, 2013
compared to the contribution of one property to an unconsolidated joint venture and the sale of two land parcels during the
six months ended June 30, 2014
(see Note 3 to the consolidated financial statements for details);
|
|
•
|
a
decrease
of
$17.0 million
from the sale of our interest in an unconsolidated real estate venture during the
six months ended June 30, 2013
, with no comparable transactions during the
six months ended June 30, 2014
;
|
|
•
|
an
increase
in capital expenditures for tenant and building improvements and leasing commissions by
$30.1 million
during the
six months ended June 30, 2014
compared to the
six months ended June 30, 2013
primarily attributed to the development of FMC at Cira Centre South and Encino Trace; and
|
|
•
|
a decrease from the reimbursement of
$2.0 million
in pre-formation development costs of an unconsolidated real estate venture during the
six months ended June 30, 2013
, with no comparable transactions during the
six months ended June 30, 2014
.
|
|
•
|
a
decrease
of
$8.4 million
in funds used for acquisitions, primarily driven by the purchase of a 1.8 acre land parcel underlying Three Logan Square during the
six months ended June 30, 2013
compared to the purchase of a development project in Austin, Texas known as Encino Trace (see Note 3 to the consolidated financial statements for details) during the
six months ended June 30, 2014
;
|
|
•
|
a
decrease
of
$9.5 million
of investments in unconsolidated Real Estate Ventures is primarily due to the increase in our common ownership interest in One Commerce Square and Two Commerce Square, which we contributed $6.6 million of capital to the unconsolidated real estate venture during the
six months ended June 30, 2013
. We contributed our required capital balance for the development of evo at Cira Centre South, which totaled $4.6 million during the
six months ended June 30, 2013
, offset by net increases of $1.7 million during the
six months ended June 30, 2014
;
|
|
•
|
an increase of $1.2 million in escrow cash due to timing of payments;
|
|
•
|
an
increase
of
$1.9 million
in cash distributions from a Real Estate Venture during the
six months ended June 30, 2014
compared to the
six months ended June 30, 2013
, primarily reflecting increased distributions of operating cash flow from the DRA Austin real estate venture during the fourth quarter of 2013;
|
|
•
|
an increase of $2.6 million in payments on the mortgage note receivable during the
six months ended June 30, 2014
compared to the
six months ended June 30, 2013
, and;
|
|
•
|
an increase in advances made for purchase of tenant assets, net of repayments of
$0.7 million
during the
six months ended June 30, 2014
, when compared to the
six months ended June 30, 2013
.
|
|
•
|
the receipt of $181.5 million in proceeds from the 12,650,000 common share issuance by the Parent Company during the six months ended June 30, 2013 with no comparable share issuance during the six months ended June 30, 2014;
|
|
•
|
an
increase
of
$1.1 million
in repayments of mortgage notes payable during
six months ended June 30, 2014
compared to the
six months ended June 30, 2013
which is primarily attributable to the mortgage notes assumed upon acquiring the remaining common ownership interest in One and Two Commerce Square;
|
|
•
|
a decrease of
$1.1 million
in proceeds from the exercise of stock options during the
six months ended June 30, 2014
compared to the
six months ended June 30, 2013
, and;
|
|
•
|
an
increase
in distributions paid to shareholders and on non-controlling interests to
$51.3 million
during the
six months ended June 30, 2014
from
$47.3 million
during the
six months ended June 30, 2013
.
|
|
•
|
a
decrease
of
$69.0 million
in net borrowings under the unsecured Credit Facility during the
six months ended June 30, 2013
compared to no draws on our line of credit for the
six months ended June 30, 2014
; and
|
|
•
|
a
decrease
in repayments of unsecured notes of
$12.9 million
during the six months ended June 30, 2013 compared to no such repayments during the six months ended June 30, 2014.
|
|
|
June 30,
2014 |
|
December 31, 2013
|
||||
|
|
(dollars in thousands)
|
||||||
|
Balance:
|
|
|
|
||||
|
Fixed rate
|
$
|
2,492,659
|
|
|
$
|
2,499,465
|
|
|
Variable rate — unhedged
|
100,000
|
|
|
100,000
|
|
||
|
Total
|
$
|
2,592,659
|
|
|
$
|
2,599,465
|
|
|
Percent of Total Debt:
|
|
|
|
||||
|
Fixed rate
|
96.1
|
%
|
|
96.2
|
%
|
||
|
Variable rate — unhedged
|
3.9
|
%
|
|
3.8
|
%
|
||
|
Total
|
100
|
%
|
|
100
|
%
|
||
|
Weighted-average interest rate at period end:
|
|
|
|
||||
|
Fixed rate
|
5.2
|
%
|
|
5.2
|
%
|
||
|
Variable rate — unhedged
|
1.9
|
%
|
|
1.9
|
%
|
||
|
Total
|
5.0
|
%
|
|
5.0
|
%
|
||
|
Weighted-average maturity in years:
|
|
|
|
||||
|
Fixed rate
|
5.1
|
|
|
5.6
|
|
||
|
Variable rate — unhedged
|
1.6
|
|
|
2.1
|
|
||
|
Total
|
5.0
|
|
|
5.5
|
|
||
|
Period
|
|
Scheduled Amortization
|
|
Principal Maturities
|
|
Total
|
|
Weighted Average Interest Rate of Maturing Debt
|
|||||||
|
2014
|
|
$
|
7,021
|
|
|
$
|
218,549
|
|
|
$
|
225,570
|
|
|
5.55
|
%
|
|
2015
|
|
13,669
|
|
|
395,986
|
|
|
409,655
|
|
|
5.31
|
%
|
|||
|
2016
|
|
9,924
|
|
|
457,779
|
|
|
467,703
|
|
|
4.82
|
%
|
|||
|
2017
|
|
9,906
|
|
|
320,417
|
|
|
330,323
|
|
|
5.63
|
%
|
|||
|
2018
|
|
11,954
|
|
|
325,000
|
|
|
336,954
|
|
|
5.19
|
%
|
|||
|
2019
|
|
13,156
|
|
|
200,000
|
|
|
213,156
|
|
|
3.81
|
%
|
|||
|
2020
|
|
13,915
|
|
|
—
|
|
|
13,915
|
|
|
6.64
|
%
|
|||
|
2021
|
|
14,719
|
|
|
—
|
|
|
14,719
|
|
|
6.64
|
%
|
|||
|
2022
|
|
15,571
|
|
|
—
|
|
|
15,571
|
|
|
6.64
|
%
|
|||
|
2023
|
|
14,666
|
|
|
351,236
|
|
|
365,902
|
|
|
4.27
|
%
|
|||
|
Thereafter
|
|
120,581
|
|
|
78,610
|
|
|
199,191
|
|
|
5.45
|
%
|
|||
|
Totals
|
|
$
|
245,082
|
|
|
$
|
2,347,577
|
|
|
$
|
2,592,659
|
|
|
5.03
|
%
|
|
|
Payments by Period (in thousands)
|
||||||||||||||||||
|
|
Total
|
|
Less than
1 Year
|
|
1-3 Years
|
|
3-5 Years
|
|
More than
5 Years
|
||||||||||
|
Mortgage notes payable (a)
|
$
|
662,955
|
|
|
$
|
14,267
|
|
|
$
|
337,884
|
|
|
$
|
23,447
|
|
|
$
|
287,357
|
|
|
Unsecured term loans
|
450,000
|
|
|
150,000
|
|
|
100,000
|
|
|
200,000
|
|
|
—
|
|
|||||
|
Unsecured debt (a)
|
1,479,703
|
|
|
376,174
|
|
|
449,919
|
|
|
325,000
|
|
|
328,610
|
|
|||||
|
Ground leases (b)
|
64,724
|
|
|
1,380
|
|
|
2,760
|
|
|
2,760
|
|
|
57,824
|
|
|||||
|
Development contracts (c)
|
98,465
|
|
|
92,347
|
|
|
6,118
|
|
|
—
|
|
|
—
|
|
|||||
|
Interest expense (d)
|
510,310
|
|
|
116,462
|
|
|
155,504
|
|
|
80,642
|
|
|
157,702
|
|
|||||
|
Other liabilities (e)
|
23,757
|
|
|
3,495
|
|
|
—
|
|
|
—
|
|
|
20,262
|
|
|||||
|
|
$
|
3,289,914
|
|
|
$
|
754,125
|
|
|
$
|
1,052,185
|
|
|
$
|
631,849
|
|
|
$
|
851,755
|
|
|
(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. See Note 16 - Commitments and Contingencies to consolidated financial statements for further information on ground leases not included in the above table.
|
|
(c)
|
Represents contractual obligations for 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
June 30, 2014
interest rates.
|
|
(e)
|
Other liabilities consists of (i) our obligation to fund the remaining balance of
$3.5 million
, as of
June 30, 2014
, of our commitment to fund post-closing capital expenditures totaling
$5.2 million
on behalf of our Austin Venture, (ii) our deferred compensation liability, (iii) the liability investment balance related to Coppell Associates real estate venture located in Austin, Texas and (iv) the interest accretion on the existing transfer tax liability on Two Logan Square in Philadelphia, Pennsylvania.
|
|
|
Three-month periods ended
|
|
Six-month periods ended
|
||||||||||||
|
|
June 30,
|
|
June 30,
|
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
|
(amounts in thousands, except share information)
|
||||||||||||||
|
Net income (loss) attributable to common unitholders
|
$
|
390
|
|
|
$
|
5,370
|
|
|
$
|
(3,695
|
)
|
|
$
|
7,456
|
|
|
Add (deduct):
|
|
|
|
|
|
|
|
||||||||
|
Nonforfeitable dividends allocated to unvested restricted shareholders
|
83
|
|
|
85
|
|
|
186
|
|
|
193
|
|
||||
|
Loss on real estate venture transactions
|
282
|
|
|
(3,683
|
)
|
|
417
|
|
|
(3,683
|
)
|
||||
|
Net gain on disposition of discontinued operations
|
(903
|
)
|
|
2,259
|
|
|
(903
|
)
|
|
(3,045
|
)
|
||||
|
Gain from remeasurement of investment in a real estate venture
|
(458
|
)
|
|
(7,847
|
)
|
|
(458
|
)
|
|
(7,847
|
)
|
||||
|
Depreciation and amortization:
|
|
|
|
|
|
|
|
||||||||
|
Real property — continuing operations
|
40,964
|
|
|
40,267
|
|
|
81,641
|
|
|
80,300
|
|
||||
|
Leasing costs including acquired intangibles — continuing operations
|
11,578
|
|
|
8,943
|
|
|
23,437
|
|
|
18,350
|
|
||||
|
Real property — discontinued operations
|
—
|
|
|
337
|
|
|
—
|
|
|
1,844
|
|
||||
|
Leasing costs including acquired intangibles — discontinued operations
|
—
|
|
|
1
|
|
|
—
|
|
|
2
|
|
||||
|
Company’s share of unconsolidated real estate ventures
|
5,586
|
|
|
3,234
|
|
|
10,794
|
|
|
7,383
|
|
||||
|
Partner’s share of consolidated real estate ventures
|
(52
|
)
|
|
—
|
|
|
(101
|
)
|
|
—
|
|
||||
|
Funds from operations
|
$
|
57,470
|
|
|
$
|
48,966
|
|
|
$
|
111,318
|
|
|
$
|
100,953
|
|
|
Funds from operations allocable to unvested restricted shareholders
|
(201
|
)
|
|
(176
|
)
|
|
(436
|
)
|
|
(435
|
)
|
||||
|
Funds from operations available to common unitholders (FFO)
|
$
|
57,269
|
|
|
$
|
48,790
|
|
|
$
|
110,882
|
|
|
$
|
100,518
|
|
|
Weighted-average shares/units outstanding — fully diluted
|
160,330,365
|
|
|
158,475,513
|
|
|
160,130,850
|
|
|
152,481,101
|
|
||||
|
Item 3.
|
Quantitative and Qualitative Disclosures about Market Risk
|
|
Item 4.
|
Controls and Procedures
|
|
(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 Company’s principal executive officer and principal financial officer have concluded that the Parent Company’s disclosure controls and procedures are effective as of the end of the period covered by this quarterly report.
|
|
(b)
|
Changes in internal control over financial reporting.
There was no change in the Parent Company’s 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 Company’s 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 Partnership’s principal executive officer and principal financial officer have concluded that the Operating Partnership’s disclosure controls and procedures are effective as of the end of the period covered by this quarterly report.
|
|
(b)
|
Changes in internal control over financial reporting.
There was no change in the Operating Partnership’s 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 Partnership’s internal control over financial reporting.
|
|
Item 1.
|
Legal Proceedings
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
|
(a)
|
None.
|
|
(b)
|
Not applicable.
|
|
(c)
|
There were no common share repurchases under our repurchase program during the fiscal quarter ended
June 30, 2014
. As of
June 30, 2014
, 539,200 common shares remained available for repurchase under our share repurchase program.
|
|
Item 3.
|
Defaults Upon Senior Securities
|
|
Item 4.
|
Mine Safety Disclosures
|
|
Item 5.
|
Other Information
|
|
Item 6.
|
Exhibits
|
|
(a)
|
Exhibits
|
|
|
|
|
3.1
|
Articles of Amendment to Declaration of Trust of Brandywine Realty Trust (incorporated by reference to Exhibit 3.1 to Brandywine Realty Trust's current Report on Form 8-K filed on May 21, 2014)
|
|
|
|
|
12.1
|
Statement re Computation of Ratios of Brandywine Realty Trust
|
|
|
|
|
12.2
|
Statement re Computation of Ratios of Brandywine Operating Partnership, L.P.
|
|
|
|
|
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
|
|
|
|
|
101.1
|
The following materials from the Quarterly Reports on Form 10-Q of Brandywine Realty Trust and Brandywine Operating Partnership, L.P. for the quarter ended June 30, 2014 formatted in XBRL (eXtensible Business Reporting Language): (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Operations, (iii) the Consolidated Statement of Equity, (iv) the Consolidated Statements of Cash Flows, and (v) Notes to Consolidated Financial Statements, detailed tagged and filed herewith.
|
|
|
|
|
BRANDYWINE REALTY TRUST
(Registrant)
|
||
|
Date:
|
July 25, 2014
|
|
By:
|
|
/s/ Gerard H. Sweeney
|
|
|
|
|
|
|
Gerard H. Sweeney, President and
Chief Executive Officer
|
|
|
|
|
|
|
(Principal Executive Officer)
|
|
|
|
|
|
||
|
Date:
|
July 25, 2014
|
|
By:
|
|
/s/ Thomas E. Wirth
|
|
|
|
|
|
|
Thomas E. Wirth, Executive Vice President
and Chief Financial Officer
|
|
|
|
|
|
|
(Principal Financial Officer)
|
|
|
|
|
|
||
|
Date:
|
July 25, 2014
|
|
By:
|
|
/s/ Gabriel J. Mainardi
|
|
|
|
|
|
|
Gabriel J. Mainardi, Vice President and
Chief Accounting Officer
|
|
|
|
|
|
|
(Principal Accounting Officer)
|
|
|
|
|
BRANDYWINE OPERATING PARTNERSHIP, L.P.
(Registrant)
BRANDYWINE REALTY TRUST,
as general partner
|
||
|
Date:
|
July 25, 2014
|
|
By:
|
|
/s/ Gerard H. Sweeney
|
|
|
|
|
|
|
Gerard H. Sweeney, President and
Chief Executive Officer
|
|
|
|
|
|
|
(Principal Executive Officer)
|
|
|
|
|
|
||
|
Date:
|
July 25, 2014
|
|
By:
|
|
/s/ Thomas E. Wirth
|
|
|
|
|
|
|
Thomas E. Wirth, Executive Vice President
and Chief Financial Officer |
|
|
|
|
|
|
(Principal Financial Officer)
|
|
|
|
|
|
||
|
Date:
|
July 25, 2014
|
|
By:
|
|
/s/ Gabriel J. Mainardi
|
|
|
|
|
|
|
Gabriel J. Mainardi, Vice President and
Chief Accounting Officer
|
|
|
|
|
|
|
(Principal Accounting Officer)
|
|
|
|
|
3.1
|
Articles of Amendment to Declaration of Trust of Brandywine Realty Trust (incorporated by reference to Exhibit 3.1 to Brandywine Realty Trust's current Report on Form 8-K filed on May 21, 2014)
|
|
|
|
|
12.1
|
Statement re Computation of Ratios of Brandywine Realty Trust
|
|
|
|
|
12.2
|
Statement re Computation of Ratios of Brandywine Operating Partnership, L.P.
|
|
|
|
|
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
|
|
|
|
|
101.1
|
The following materials from the Quarterly Reports on Form 10-Q of Brandywine Realty Trust and Brandywine Operating Partnership, L.P. for the quarter ended June 30, 2014 formatted in XBRL (eXtensible Business Reporting Language): (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Operations, (iii) the Consolidated Statement of Equity, (iv) the Consolidated Statements of Cash Flows, and (v) Notes to Consolidated Financial Statements, detailed tagged and filed herewith.
|
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 |
|---|