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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MARYLAND
|
20-3073047
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
|
808 Wilshire Boulevard, Suite 200, Santa Monica, California
|
90401
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
Large accelerated filer
x
|
Accelerated filer
o
|
|
Non-accelerated filer
o
(Do not check if a smaller reporting company)
|
Smaller reporting company
o
|
|
Class
|
Outstanding at April 30, 2012
|
|
|
Common Stock,
|
139,632,308 shares
|
|
|
$0.01 par value per share
|
|
PAGE NO.
|
|||
|
PART I.
|
|||
|
3
|
|||
|
3
|
|||
|
4
|
|||
|
4
|
|||
|
5
|
|||
|
6
|
|||
|
20
|
|||
|
28
|
|||
|
28
|
|||
|
PART II.
|
|||
|
29
|
|||
|
29
|
|||
|
29
|
|||
|
29
|
|||
|
29
|
|||
|
29
|
|||
|
30
|
|||
|
31
|
|||
|
March 31, 2012
|
December 31, 2011
|
||||||||
|
(unaudited)
|
|||||||||
|
Assets
|
|||||||||
|
Investment in real estate:
|
|||||||||
|
Land
|
$ | 851,679 | $ | 851,679 | |||||
|
Buildings and improvements
|
5,234,806 | 5,233,692 | |||||||
|
Tenant improvements and lease intangibles
|
656,584 | 640,647 | |||||||
|
Investment in real estate, gross
|
6,743,069 | 6,726,018 | |||||||
|
Less: accumulated depreciation
|
(1,165,416 | ) | (1,119,619 | ) | |||||
|
Investment in real estate, net
|
5,577,653 | 5,606,399 | |||||||
|
Cash and cash equivalents
|
155,528 | 406,977 | |||||||
|
Tenant receivables, net
|
1,495 | 1,722 | |||||||
|
Deferred rent receivables, net
|
60,739 | 58,681 | |||||||
|
Interest rate contracts
|
58 | 699 | |||||||
|
Acquired lease intangible assets, net
|
5,929 | 6,379 | |||||||
|
Investment in unconsolidated real estate funds
|
151,025 | 117,055 | |||||||
|
Other assets
|
29,949 | 33,690 | |||||||
|
Total assets
|
$ | 5,982,376 | $ | 6,231,602 | |||||
|
Liabilities
|
|||||||||
|
Secured notes payable, including loan premium
|
$ | 3,256,140 | $ | 3,624,156 | |||||
|
Accounts payable and accrued liabilities
|
56,673 | 55,280 | |||||||
|
Security deposits
|
34,200 | 33,954 | |||||||
|
Acquired lease intangible liabilities, net
|
81,474 | 86,801 | |||||||
|
Interest rate contracts
|
92,545 | 98,417 | |||||||
|
Dividends payable
|
20,945 | 17,039 | |||||||
|
Total liabilities
|
3,541,977 | 3,915,647 | |||||||
|
Equity
|
|||||||||
|
Douglas Emmett, Inc. stockholders' equity:
|
|||||||||
|
Common Stock, $0.01 par value 750,000,000 authorized, 139,631,479 and 131,070,239 outstanding at March 31, 2012 and December 31, 2011, respectively
|
1,396 | 1,311 | |||||||
|
Additional paid-in capital
|
2,612,542 | 2,461,649 | |||||||
|
Accumulated other comprehensive income (loss)
|
(82,743 | ) | (89,180 | ) | |||||
|
Accumulated deficit
|
(524,232 | ) | (508,674 | ) | |||||
|
Total Douglas Emmett, Inc. stockholders' equity
|
2,006,963 | 1,865,106 | |||||||
|
Noncontrolling interests
|
433,436 | 450,849 | |||||||
|
Total equity
|
2,440,399 | 2,315,955 | |||||||
|
Total liabilities and equity
|
$ | 5,982,376 | $ | 6,231,602 | |||||
|
Three Months Ended March 31,
|
|||||||||
| 2012 | 2011 | ||||||||
|
Revenues
|
|||||||||
|
Office rental
|
|||||||||
|
Rental revenues
|
$ | 98,038 | $ | 99,210 | |||||
|
Tenant recoveries
|
9,975 | 9,325 | |||||||
|
Parking and other income
|
17,257 | 16,860 | |||||||
|
Total office revenues
|
125,270 | 125,395 | |||||||
|
Multifamily rental
|
|||||||||
|
Rental revenues
|
16,748 | 16,045 | |||||||
|
Parking and other income
|
1,370 | 1,151 | |||||||
|
Total multifamily revenues
|
18,118 | 17,196 | |||||||
|
Total revenues
|
143,388 | 142,591 | |||||||
|
Operating Expenses
|
|||||||||
|
Office expense
|
40,947 | 40,604 | |||||||
|
Multifamily expense
|
4,930 | 4,749 | |||||||
|
General and administrative
|
6,700 | 7,486 | |||||||
|
Depreciation and amortization
|
45,797 | 57,153 | |||||||
|
Total operating expenses
|
98,374 | 109,992 | |||||||
|
Operating income
|
45,014 | 32,599 | |||||||
|
Other income
|
233 | 256 | |||||||
|
Loss including depreciation, from unconsolidated real estate funds
|
(984 | ) | (1,524 | ) | |||||
|
Interest expense
|
(37,561 | ) | (31,676 | ) | |||||
|
Net income (loss)
|
6,702 | (345 | ) | ||||||
|
Less: Net (income) loss attributable to noncontrolling interests
|
(1,316 | ) | (4 | ) | |||||
|
Net income (loss) attributable to common stockholders
|
$ | 5,386 | $ | (349 | ) | ||||
|
Net income (loss) attributable to common stockholders per share – basic
|
$ | 0.04 | $ | (0.00 | ) | ||||
|
Net income (loss) attributable to common stockholders per share – fully diluted
|
$ | 0.04 | $ | (0.00 | ) | ||||
|
Dividends declared per common share
|
$ | 0.15 | $ | 0.10 | |||||
|
Three Months Ended March 31,
|
|||||||||
|
2012
|
2011
|
||||||||
|
Net income (loss)
|
$ | 6,702 | $ | (345 | ) | ||||
|
Other comprehensive income (loss): cash flow hedge adjustment
|
10,062 | 30,693 | |||||||
|
Comprehensive income (loss)
|
16,764 | 30,348 | |||||||
|
Less comprehensive (income) loss attributable to noncontrolling interests
|
(4,941 | ) | (6,283 | ) | |||||
|
Comprehensive income (loss) attributable to common stockholders
|
$ | 11,823 | $ | 24,065 | |||||
|
Three Months Ended March 31,
|
|||||||||
| 2012 | 2011 | ||||||||
|
Operating Activities
|
|||||||||
|
Net income (loss)
|
$ | 6,702 | $ | (345 | ) | ||||
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
|||||||||
|
Loss, including depreciation, from unconsolidated real estate funds
|
984 | 1,524 | |||||||
|
Depreciation and amortization
|
45,797 | 57,153 | |||||||
|
Net accretion of acquired lease intangibles
|
(4,877 | ) | (5,362 | ) | |||||
|
Amortization of deferred loan costs
|
1,155 | 1,379 | |||||||
|
Amortization of loan premium
|
(1,060 | ) | (4,797 | ) | |||||
|
Non-cash market value adjustments on interest rate contracts
|
4,412 | 6,038 | |||||||
|
Non-cash amortization of stock-based compensation
|
1,449 | 1,803 | |||||||
|
Change in working capital components:
|
|||||||||
|
Tenant receivables
|
227 | (352 | ) | ||||||
|
Deferred rent receivables
|
(2,058 | ) | (3,425 | ) | |||||
|
Accounts payable and accrued expenses
|
5,158 | 6,332 | |||||||
|
Security deposits
|
246 | 479 | |||||||
|
Other
|
1,886 | 746 | |||||||
|
Net cash provided by operating activities
|
60,021 | 61,173 | |||||||
|
Investing Activities
|
|||||||||
|
Capital expenditures
|
(17,659 | ) | (12,118 | ) | |||||
|
Contributions to unconsolidated real estate funds
|
(2,614 | ) | - | ||||||
|
Acquisitions of additional interests in unconsolidated real estate funds
|
(33,448 | ) | - | ||||||
|
Distributions from unconsolidated real estate funds
|
1,366 | 1,060 | |||||||
|
Net cash used in investing activities
|
(52,355 | ) | (11,058 | ) | |||||
|
Financing Activities
|
|||||||||
|
Proceeds from long-term borrowings
|
155,000 | 860,000 | |||||||
|
Deferred loan costs
|
(714 | ) | (5,073 | ) | |||||
|
Refund of loan deposit
|
1,575 | - | |||||||
|
Repayment of borrowings
|
(521,956 | ) | (853,260 | ) | |||||
|
Distributions to noncontrolling interests
|
(4,228 | ) | (3,262 | ) | |||||
|
Distributions of capital to noncontrolling interests
|
(10 | ) | - | ||||||
|
Issuance of common stock, net
|
128,257 | - | |||||||
|
Cash dividends
|
(17,039 | ) | (12,413 | ) | |||||
|
Investment in taxable REIT subsidiary
|
- | 10 | |||||||
|
Net cash used in financing activities
|
(259,115 | ) | (13,998 | ) | |||||
|
Increase (decrease) in cash and cash equivalents
|
(251,449 | ) | 36,117 | ||||||
|
Cash and cash equivalents at beginning of period
|
406,977 | 272,419 | |||||||
|
Cash and cash equivalents at end of period
|
$ | 155,528 | $ | 308,536 | |||||
|
Three Months Ended March 31,
|
|||||||||
| 2012 | 2011 | ||||||||
|
Numerator (in thousands):
|
|||||||||
|
Net income (loss) attributable to common stockholders
|
$ | 5,386 | $ | (349 | ) | ||||
|
Add back: Net income (loss) attributable to noncontrolling interests in
|
|||||||||
|
our Operating Partnership
|
1,210 | - | |||||||
|
Numerator for diluted net income (loss) attributable to all equity holders
|
$ | 6,596 | $ | (349 | ) | ||||
|
Denominator (in thousands):
|
|||||||||
|
Weighted average shares of common stock outstanding - basic
|
138,399 | 124,210 | |||||||
|
Effect of dilutive securities
(1)
:
|
|||||||||
|
Operating partnership units
|
31,101 | - | |||||||
|
Stock options
|
1,861 | - | |||||||
|
Unvested long term incentive plan (LTIP) units
|
455 | - | |||||||
|
Weighted average shares of common stock and common stock equivalents
|
|||||||||
|
outstanding - fully diluted
|
171,816 | 124,210 | |||||||
|
Basic earnings per share:
|
|||||||||
|
Net income (loss) attributable to common stockholders per share
|
$ | 0.04 | $ | (0.00 | ) | ||||
|
Fully diluted earnings per share:
|
|||||||||
|
Net income (loss) attributable to common stockholders per share
|
$ | 0.04 | $ | (0.00 | ) | ||||
|
(1)
|
Fully diluted shares represent ownership in our company through shares of common stock, units in our operating partnership and other convertible equity instruments. Basic and fully diluted shares are calculated in accordance with GAAP, and include common stock plus dilutive equity instruments, as appropriate. For the three months ended March 31, 2011, all potentially dilutive instruments, including OP units, stock options, and LTIP units have been excluded from the computation of weighted average dilutive shares outstanding because they were not dilutive.
|
|
Three Months Ended March 31,
|
|||||||||
|
Office Segment
|
2012
|
2011
|
|||||||
|
Rental revenue
|
$ | 125,270 | $ | 125,395 | |||||
|
Rental expense
|
(40,947 | ) | (40,604 | ) | |||||
|
Segment profit
|
84,323 | 84,791 | |||||||
|
Multifamily Segment
|
|||||||||
|
Rental revenue
|
18,118 | 17,196 | |||||||
|
Rental expense
|
(4,930 | ) | (4,749 | ) | |||||
|
Segment profit
|
13,188 | 12,447 | |||||||
|
Total segments' profit
|
$ | 97,511 | $ | 97,238 | |||||
|
Three Months Ended March 31,
|
|||||||||
|
2012
|
2011
|
||||||||
|
Total segments' profit
|
$ | 97,511 | $ | 97,238 | |||||
|
General and administrative expense
|
(6,700 | ) | (7,486 | ) | |||||
|
Depreciation and amortization
|
(45,797 | ) | (57,153 | ) | |||||
|
Other income
|
233 | 256 | |||||||
|
Loss, including depreciation, from unconsolidated real estate funds
|
(984 | ) | (1,524 | ) | |||||
|
Interest expense
|
(37,561 | ) | (31,676 | ) | |||||
|
Net income (loss)
|
6,702 | (345 | ) | ||||||
|
Less: Net (income) loss attributable to noncontrolling interests
|
(1,316 | ) | (4 | ) | |||||
|
Net income (loss) attributable to common
stockholders
|
$ | 5,386 | $ | (349 | ) | ||||
|
March 31, 2012
|
December 31, 2011
|
||||||||
|
Deferred loan costs, net of accumulated amortization of $5,189 and
$8,850 at March 31, 2012 and December 31, 2011, respectively
|
$ | 21,007 | $ | 21,448 | |||||
|
Restricted cash
|
2,376 | 2,434 | |||||||
|
Prepaid expenses
|
3,123 | 3,770 | |||||||
|
Interest receivable
|
- | 334 | |||||||
|
Other indefinite-lived intangible
|
1,988 | 1,988 | |||||||
|
Deposits in escrow
|
- | 1,575 | |||||||
|
Other
|
1,455 | 2,141 | |||||||
|
Total other assets
|
$ | 29,949 | $ | 33,690 | |||||
|
March 31, 2012
|
December 31, 2011
|
||||||||
|
Accounts payable
|
$ | 30,550 | $ | 28,360 | |||||
|
Accrued interest payable
|
10,100 | 10,781 | |||||||
|
Deferred revenue
|
16,023 | 16,139 | |||||||
|
Total accounts payable and accrued liabilities
|
$ | 56,673 | $ | 55,280 | |||||
|
March 31, 2012
|
December 31, 2011
|
||||||||
|
Above-market tenant leases
|
$ | 34,968 | $ | 34,968 | |||||
|
Accumulated amortization
|
(31,819 | ) | (31,389 | ) | |||||
|
Below-market ground leases
|
3,198 | 3,198 | |||||||
|
Accumulated amortization
|
(418 | ) | (398 | ) | |||||
|
Acquired lease intangible assets, net
|
$ | 5,929 | $ | 6,379 | |||||
|
Below-market tenant leases
|
$ | 263,220 | $ | 263,220 | |||||
|
Accumulated accretion
|
(194,649 | ) | (189,371 | ) | |||||
|
Above-market ground leases
|
16,200 | 16,200 | |||||||
|
Accumulated accretion
|
(3,297 | ) | (3,248 | ) | |||||
|
Acquired lease intangible liabilities, net
|
$ | 81,474 | $ | 86,801 | |||||
|
Description
|
Maturity
Date
(1)
|
Outstanding Principal Balance as of March 31, 2012
|
Outstanding Principal Balance as of December 31, 2011
|
Variable Interest Rate
|
Effective
Annual
Fixed Interest
Rate
(1)
|
Swap Maturity Date
(1)
|
||||||||||||||
|
Term Loans
|
08/31/12
|
$ | - | $ | 521,956 |
LIBOR + 0.85%
|
N/A | -- | ||||||||||||
|
Term Loan
(2)
|
03/03/14
|
16,140 | 16,140 |
LIBOR + 1.85%
|
N/A | -- | ||||||||||||||
|
Fannie Mae Loan
(3)
|
02/01/15
|
111,920 | 111,920 |
DMBS + 0.707%
|
N/A | -- | ||||||||||||||
|
Term Loan
|
04/01/15
|
340,000 | 340,000 |
LIBOR +1.50%
|
4.77 | % |
01/02/13
|
|||||||||||||
|
Fannie Mae Loan
|
02/01/16
|
82,000 | 82,000 |
LIBOR + 0.62%
|
N/A | -- | ||||||||||||||
|
Fannie Mae Loans
|
06/01/17
|
18,000 | 18,000 |
LIBOR + 0.62%
|
5.82 | % |
06/01/12
|
|||||||||||||
|
Term Loan
|
10/02/17
|
400,000 | 400,000 |
LIBOR + 2.00%
|
4.45 | % |
07/01/15
|
|||||||||||||
|
Term Loan
|
04/02/18
|
510,000 | 510,000 |
LIBOR + 2.00%
|
4.12 | % |
04/01/16
|
|||||||||||||
|
Term Loan
|
08/01/18
|
530,000 | 530,000 |
LIBOR + 1.70%
|
3.74 | % |
08/01/16
|
|||||||||||||
|
Term Loan
(4)
|
08/05/18
|
355,000 | 355,000 | N/A | 4.14 | % | -- | |||||||||||||
|
Term Loan
|
02/01/19
|
155,000 | - | N/A | 4.00 | % | -- | |||||||||||||
|
Term Loan
(5)
|
03/01/20
|
(6) | 350,000 | 350,000 | N/A | 4.46 | % | -- | ||||||||||||
|
Fannie Mae Loans
|
11/02/20
|
388,080 | 388,080 |
LIBOR + 1.65%
|
3.65 | % |
11/01/17
|
|||||||||||||
|
Aggregate loan principal
|
3,256,140 | 3,623,096 | ||||||||||||||||||
|
Unamortized Loan Premium
(7)
|
- | 1,060 | ||||||||||||||||||
|
Total
|
$ | 3,256,140 | $ | 3,624,156 | ||||||||||||||||
|
Aggregate amount of effective fixed rate loans
|
$ | 2,186,080 | $ | 2,268,080 | 4.12 | % | ||||||||||||||
|
Aggregate amount of fixed rate loans
|
860,000 | 705,000 | 4.25 | % | ||||||||||||||||
|
Aggregate amount of variable rate loans
|
210,060 | 650,016 | N/A | |||||||||||||||||
|
Aggregate loan principal
|
3,256,140 | 3,623,096 | ||||||||||||||||||
|
Unamortized Loan Premium
|
- | 1,060 | ||||||||||||||||||
|
Total
|
$ | 3,256,140 | $ | 3,624,156 | ||||||||||||||||
|
(1)
|
Includes the effect of interest rate contracts and excludes amortization of loan fees, all shown on an actual/360-day basis. As of March 31, 2012, the weighted average remaining life of our consolidated outstanding debt was 6.1 years. Of the $3.05 billion of that debt where the interest rate was fixed under the terms of the loan or a swap, the weighted average remaining life was 6.3 years, the weighted average remaining period during which interest was fixed was 4.6 years, and the weighted average annual interest rate was 4.16%. Including the non-cash amortization of interest rate contracts, loan premium and prepaid financing, the effective weighted average interest rate was 4.44%. Except as otherwise noted, each loan is secured by a separate collateral pool consisting of one or more properties, requiring monthly payments of interest only with outstanding principal due upon maturity.
|
|
(2)
|
The borrower is a consolidated entity in which our operating partnership owns a two-thirds interest.
|
|
(3)
|
The loan has a $75.0 million tranche bearing interest at DMBS + 0.76% and a $36.9 million tranche bearing interest at DMBS + 0.60%.
|
|
(4)
|
Monthly payments are interest-only until February 5, 2016, with principal amortization thereafter based upon a 30-year amortization table.
|
|
(5)
|
Bears interest at a fixed interest rate until March 1, 2018 and a floating interest rate based on LIBOR thereafter. Monthly interest payments are interest-only until March 1, 2014, with principal amortization thereafter based upon a 30-year amortization table.
|
|
(6)
|
We have 2 one-year extension options, which would extend the maturity to March 1, 2020 from March 1, 2018, subject to meeting certain conditions.
|
|
(7)
|
Represents non-cash mark-to-market adjustment on variable rate debt associated with office properties.
|
|
Twelve months ending March 31:
|
|||||
|
2013
|
$ | - | |||
|
2014
|
16,140 | ||||
|
2015
|
118,053 | ||||
|
2016
|
431,192 | ||||
|
2017
|
15,198 | ||||
|
Thereafter
|
2,675,557 | ||||
|
Total future principal payments
|
$ | 3,256,140 | |||
|
Interest Rate Derivative
|
Number of Instruments
|
Notional (in thousands)
|
|||
|
Interest Rate Swaps
|
10
|
$2,186,080
|
|||
|
Interest Rate Caps
|
2
|
$111,920
|
|
Interest Rate Derivative
|
Number of Instruments
|
Notional (in thousands)
|
||
|
Purchased Caps
|
4
|
$100,000
|
||
|
Sold Caps
|
3
|
$18,000
|
|
2012
|
2011
|
||||||||
|
Derivatives Designated as Cash Flow Hedges:
|
|||||||||
|
Amount of gain (loss) recognized in other comprehensive income (OCI) on derivatives (effective portion)
|
$ | (6,405 | ) | $ | 9,677 | ||||
|
Amount of gain (loss) reclassified from AOCI into earnings under "interest expense" (effective portion)
|
$ | (15,916 | ) | $ | (21,016 | ) | |||
|
Amount of gain (loss) on derivatives recognized in earnings under "interest expense" (ineffective portion and amount excluded from effectiveness testing)
(1)
|
$ | (616 | ) | $ | 22 | ||||
|
Derivatives Not Designated as Cash Flow Hedges:
|
|||||||||
|
Amount of realized and unrealized gain (loss) on derivatives recognized in earnings under "interest expense"
|
$ | (1 | ) | $ | (114 | ) | |||
|
(1)
|
The three months ended March 31, 2012 includes a non-cash loss of $552 thousand related to previously terminated swaps.
|
|
March 31, 2012
|
December 31, 2011
|
||||||||
|
Derivative assets, disclosed as "Interest Rate Contracts":
|
|||||||||
|
Derivatives designated as accounting hedges
|
$ | 20 | $ | 55 | |||||
|
Derivatives not designated as accounting hedges
|
38 | 644 | |||||||
|
Total derivative assets
|
$ | 58 | $ | 699 | |||||
|
Derivative liabilities, disclosed as "Interest Rate Contracts":
|
|||||||||
|
Derivatives designated as accounting hedges
|
$ | 92,545 | $ | 97,774 | |||||
|
Derivatives not designated as accounting hedges
|
- | 643 | |||||||
|
Total derivative liabilities
|
$ | 92,545 | $ | 98,417 | |||||
|
Quoted Prices in Active Markets for Identical Assets and Liabilities (Level 1)
|
Significant Other Observable Inputs (Level 2)
|
Significant Unobservable Inputs (Level 3)
|
Balance at
March 31, 2012
|
||||||||||||
|
Assets
|
|||||||||||||||
|
Interest Rate Contracts
|
$ |
-
|
$ |
58
|
$ |
-
|
$ |
58
|
|||||||
|
Liabilities
|
|||||||||||||||
|
Interest Rate Contracts
|
$ |
-
|
$ |
92,545
|
$ |
-
|
$ |
92,545
|
|||||||
|
Douglas Emmett, Inc. Stockholders' Equity
|
Noncontrolling Interests
|
Total Equity
|
|||||||||||
|
Balance as of January 1, 2012, as reported
|
$ | 1,865,106 | $ | 450,849 | $ | 2,315,955 | |||||||
|
Net income (loss)
|
5,386 | 1,316 | 6,702 | ||||||||||
|
Cash flow hedge adjustment
|
6,437 | 3,625 | 10,062 | ||||||||||
|
Dividends and distributions
|
(20,945 | ) | (4,228 | ) | (25,173 | ) | |||||||
|
Conversion of operating partnership units
|
22,548 | (22,548 | ) | - | |||||||||
|
Stock compensation
|
174 | 4,432 | 4,606 | ||||||||||
|
Sale of common stock, net of offering costs
|
128,257 | - | 128,257 | ||||||||||
|
Other
|
- | (10 | ) | (10 | ) | ||||||||
|
Balance as of March 31, 2012
|
$ | 2,006,963 | $ | 433,436 | $ | 2,440,399 | |||||||
|
Douglas Emmett, Inc. Stockholders' Equity
|
Noncontrolling Interests
|
Total Equity
|
|||||||||||
|
Balance as of January 1, 2011, as reported
|
$ | 1,827,061 | $ | 472,108 | $ | 2,299,169 | |||||||
|
Net loss
|
(349 | ) | 4 | (345 | ) | ||||||||
|
Cash flow hedge adjustment
|
24,414 | 6,279 | 30,693 | ||||||||||
|
Dividends and distributions
|
(12,430 | ) | (3,199 | ) | (15,629 | ) | |||||||
|
Conversion of operating partnership units
|
2,482 | (2,482 | ) | - | |||||||||
|
Stock compensation
|
357 | 4,381 | 4,738 | ||||||||||
|
Other
|
- | 10 | 10 | ||||||||||
|
Balance as of March 31, 2011
|
$ | 1,841,535 | $ | 477,101 | $ | 2,318,636 | |||||||
|
Three Months Ended March 31,
|
|||||||||
|
2012
|
2011
|
||||||||
|
Net income (loss) attributable to common stockholders
|
$ | 5,386 | $ | (349 | ) | ||||
|
Transfers from the noncontrolling interests:
|
|||||||||
|
Increase in common stockholders paid-in capital
|
|||||||||
|
for redemption of operating partnership units
|
22,532 | 2,481 | |||||||
|
Change from net income attributable to common
|
|||||||||
|
stockholders and transfers from noncontrolling interests
|
$ | 27,918 | $ | 2,132 | |||||
|
Twelve months ending March 31:
|
|||||
|
2013
|
$ | 359,459 | |||
|
2014
|
314,139 | ||||
|
2015
|
258,086 | ||||
|
2016
|
208,137 | ||||
|
2017
|
162,950 | ||||
|
Thereafter
|
442,405 | ||||
|
Total future minimum base rentals
|
$ | 1,745,176 | |||
|
Twelve months ending March 31:
|
|||||
|
2013
|
$ | 733 | |||
|
2014
|
733 | ||||
|
2015
|
733 | ||||
|
2016
|
733 | ||||
|
2017
|
733 | ||||
|
Thereafter
|
51,126 | ||||
|
Total future minimum lease payments
|
$ | 54,791 | |||
|
Three Months Ended March 31,
|
|||||||||
|
2012
|
2011
|
||||||||
|
Total revenues
|
$ | 15,116 | $ | 14,198 | |||||
|
Operating income (loss)
|
2,441 | 1,029 | |||||||
|
Net loss
|
(3,482 | ) | (4,882 | ) | |||||
|
March 31, 2012
|
December 31, 2011
|
||||||||
|
Total Assets
|
$ | 761,159 | $ | 762,020 | |||||
|
Total Liabilities
|
447,272 | 450,046 | |||||||
|
Total Equity
|
313,887 | 311,974 | |||||||
|
·
|
We closed a secured non-recourse $155.0 million term loan
maturing on February 1, 2019, with fixed interest at 4% per annum. See “Liquidity and Capital Resources” below, and Note 7 to our consolidated financial statements in Item 1 of this Report.
|
|
·
|
We also sold an aggregate of approximately 6.9 million shares of our common stock under our “at the market” (ATM) program (which completed that $250.0 million program), in exchange for aggregate gross proceeds of approximately $130.2 million.
|
|
·
|
We used the proceeds of these financings, together with a portion of our cash on hand, to fully repay a $522.0 million loan, our last with a 2012 maturity date.
|
|
Three Months Ended
|
Twelve Months Ended December 31,
|
||||||||||||||||||||
|
Historical straight-line rents:
(1)
|
March 31, 2012
|
2011
|
2010
|
2009
|
2008
|
||||||||||||||||
|
Average rental rate
(2)
|
$ | 32.86 | $ | 32.76 | $ | 32.33 | $ | 35.11 | $ | 41.90 | |||||||||||
|
Annualized lease transaction costs
(3)
|
$ | 3.63 | $ | 3.64 | $ | 3.68 | $ | 3.33 | $ | 3.23 | |||||||||||
|
(1)
|
Because straight-line rent takes into account the full economic value of each lease, including accommodations and rent escalations, we believe that it may provide a better comparison than ending cash rents, which include the impact of the annual escalations over the entire term of the terminating lease. However, care should be taken in any comparison, as the averages can be affected in each period by factors such as buildings, types of space and term involved in the leases executed during the period.
|
|
(2)
|
Represents the weighted average straight-line annualized base rent (i.e., excludes tenant reimbursements, parking and other revenue) per leased square foot for leases entered into within our total office portfolio. For our triple net Burbank and Honolulu office properties, annualized rent is calculated by adding expense reimbursements to base rent.
|
|
(3)
|
Represents the weighted average leasing commissions and tenant improvement allowances under all office leases within our total office portfolio that were entered into during the applicable period, divided by the number of years of the lease.
|
|
Three Months Ended
|
|||||||||||||||||
|
Expiring cash rents:
|
June 30, 2012
|
September 30, 2012
|
December 31, 2012
|
March 31, 2013
|
|||||||||||||
|
Expiring square feet
(1)
|
396,894 | 326,140 | 544,688 | 320,222 | |||||||||||||
|
Expiring rent per square foot
(2)
|
$ | 33.24 | $ | 38.59 | $ | 36.14 | $ | 37.56 | |||||||||
|
(1)
|
Includes scheduled expirations for our total office portfolio, including our consolidated portfolio of 50 properties as well as 8 properties totaling 1.8 million square feet owned by our Funds. Expiring square footage reflects all existing leases that are scheduled to expire in the respective quarter shown above, excluding the square footage under leases where the existing tenant has renewed the lease prior to March 31, 2012. These numbers (i) include leases for space where someone other than the existing tenant (for example, a subtenant) had executed a lease for the space prior to March 31, 2012 but that had not commenced as of that date but (ii) do not include exercises of early termination options (unless exercised prior to March 31, 2012) or defaults occurring after March 31, 2012. All month-to-month tenants are included in the expiring leases in the first quarter listed.
|
|
(2)
|
Represents annualized base rent (i.e., excludes tenant reimbursements, parking and other revenue) per leased square foot at expiration. The amount reflects total cash base rent before abatements. For our Burbank and Honolulu office properties, we calculate annualized base rent for triple net leases by adding expense reimbursements to base rent. Expiring rent per square foot on a quarterly basis is impacted by a number of variables, including variations in the submarkets or buildings involved.
|
|
Three Months Ended
|
Twelve Months Ended December 31,
|
||||||||||||||||||||
|
March 31, 2012
|
2011
|
2010
|
2009
|
2008
|
|||||||||||||||||
|
Rental rate
|
$ | 25,153 | $ | 24,502 | $ | 22,497 | $ | 22,776 | $ | 23,427 | |||||||||||
|
December 31,
|
|||||||||||||||||||||
|
Occupancy Rates as of:
|
March 31, 2012
|
2011
|
2010
|
2009
|
2008
|
||||||||||||||||
|
Total Office Portfolio
|
87.9 | % | 87.5 | % | 86.9 | % | 89.0 | % | 92.4 | % | |||||||||||
|
Multifamily Portfolio
|
98.7 | % | 98.4 | % | 98.4 | % | 98.0 | % | 97.9 | % | |||||||||||
|
Three Months Ended
|
Twelve Months Ended December 31,
|
||||||||||||||||||||
|
Average Occupancy Rates for:
(1)
|
March 31, 2012
|
2011
|
2010
|
2009
|
2008
|
||||||||||||||||
|
Total Office Portfolio
|
87.7 | % | 87.0 | % | 88.0 | % | 90.3 | % | 93.6 | % | |||||||||||
|
Multifamily Portfolio
|
98.6 | % | 98.2 | % | 98.3 | % | 97.9 | % | 98.2 | % | |||||||||||
|
(1)
|
Average occupancy rates are calculated by averaging the occupancy on the last day of the quarter with the occupancy on the last day of the prior quarter, and for periods longer than a quarter, by taking the average of the rates at the quarter-end immediately before, and each quarter-end contained in, such period.
|
|
Three months ended March 31,
|
|||||||||
|
2012
|
2011
|
||||||||
|
Funds From Operations (FFO)
|
|||||||||
|
Net income (loss) attributable to common stockholders
|
$ | 5,386 | $ | (349 | ) | ||||
|
Depreciation and amortization of real estate assets
|
45,797 | 57,153 | |||||||
|
Net income attributable to noncontrolling interests
|
1,316 | 4 | |||||||
|
Less: adjustments attributable to consolidated joint venture and
|
|||||||||
|
unconsolidated investment in real estate funds
|
3,074 | 3,120 | |||||||
|
FFO (before our adjustments for terminated swaps)
|
55,573 | 59,928 | |||||||
|
Amortization of accumulated other comprehensive income
|
|||||||||
|
as a result of terminated swaps
(1)
|
4,347 | 4,430 | |||||||
|
FFO (after our adjustments for terminated swaps)
|
$ | 59,920 | $ | 64,358 | |||||
|
(1)
|
We terminated certain interest rate swaps in November 2010 and December 2011 in connection with the refinancing of related loans. In calculating FFO, we make an adjustment to treat debt interest rate swaps as terminated for all purposes in the quarter of termination. In contrast, under GAAP, terminated swaps can continue to impact net income over their original lives as if they were still outstanding. In the first quarter of 2011, GAAP net income was reduced by $4.4 million as a result of swaps terminated in November 2010. However, we offset that by an equivalent amount in calculating FFO, leaving a net zero impact as a result of terminated swaps on our first quarter 2011 FFO. Similarly, in the first quarter of 2012, GAAP net income was reduced by $4.3 million with respect to the swaps terminated in December 2011. However, we offset that by an equivalent amount in calculating FFO, leaving a net zero impact as a result of terminated swaps on our first quarter 2012 FFO.
|
|
|
Comparison of three months ended March 31, 2012 to three months ended March 31, 2011
|
|
·
|
We sold an aggregate of 6.9 million shares of our common stock under our ATM program (which completed that $250.0 million program), in exchange for aggregate gross proceeds of approximately $130.2 million. After commissions of $1.9 million and other expenses, the net proceeds from sales during the quarter totaled $128.3 million.
|
|
·
|
We obtained a secured, non-recourse $155.0 million term loan, which bears interest at a fixed interest rate of 4.00% through its maturity date of February 1, 2019. Monthly interest payments are interest-only until February 2015, with principal amortization thereafter based upon a 30-year amortization table.
|
|
·
|
We used the proceeds from our ATM program and the new $155.0 million loan, as well as cash on hand, to repay the remaining $522.0 million of our debt scheduled to mature in 2012.
|
|
Type of Debt
|
Principal Balance
(in millions)
|
Maturity Date
|
Variable Rate
|
Fixed Rate
|
Swap Maturity Date
|
||||||||||||
|
Variable rate term loan
(swapped to fixed rate)
(1) (2)
|
$ | 365.0 |
08/19/13
|
LIBOR + 1.65%
|
5.52 | % | (3) |
09/04/12
|
|||||||||
|
Fixed rate term loan
(4)
|
$ | 55.0 |
04/01/16
|
N/A | 5.67 | % | N/A | ||||||||||
|
(1)
|
The loan is secured by six properties in a collateralized pool. Requires monthly payments of interest only, with outstanding principal due upon maturity.
|
|
(2)
|
We transferred this loan to one of our Funds during the fourth quarter of 2008 when we contributed the properties securing it to that Fund. We remain responsible under certain environmental and other limited indemnities and guarantees covering customary non-recourse carve outs under this loan, which we entered into prior to our contribution of this debt and the related properties, although we have an indemnity from that Fund for any amounts we would be required to pay under these agreements. If that Fund fails to perform any obligations under a swap agreement related to this loan, we remain liable to the swap counterparties. The maximum future payments under the swap agreements were approximately $6.2 million as of March 31, 2012. To date, all obligations under the swap agreements have been performed by that Fund in accordance with the terms of the agreements.
|
|
(3)
|
Effective annual rate including the effect of interest rate contracts. Based on actual/360-day basis and excludes amortization of loan fees.
|
|
(4)
|
Assumed by
one of our Funds upon acquisition of the property securing the loan
. Requires monthly payments of principal and interest.
|
|
Exhibit Number
|
Description
|
||
|
31.1
|
Certificate of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
||
|
31.2
|
Certificate of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
||
|
32.1
|
Certificate of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
(1)
|
||
|
32.2
|
Certificate of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
(1)
|
||
|
101
|
The following financial information from Douglas Emmett, Inc.’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2012, formatted in XBRL (eXtensible Business Reporting Language): (i) Consolidated Balance Sheets (unaudited), (ii) Consolidated Statements of Operations (unaudited), (iii) Consolidated Statements of Comprehensive Income (unaudited), (iv) Consolidated Statements of Cash Flows (unaudited) and (v) Notes to Consolidated Financial Statements.
|
|
(1)
|
In accordance with Securities and Exchange Commission Release No. 33-8212, these exhibits are being furnished, and are not being filed as part of this Report on Form 10-Q or as a separate disclosure document, and are not being incorporated by reference into any Securities Act of 1933 registration statement.
|
|
|
|
|
|
|
|
|
DOUGLAS EMMETT, INC.
|
|
||
|
Date: May 8, 2012
|
By:
|
/s/ JORDAN L. KAPLAN
|
|
|
|
|
|
Jordan L. Kaplan
|
|
|
|
|
|
President and Chief Executive Officer
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||
|
Date: May 8, 2012
|
By:
|
/s/ THEODORE E. GUTH
|
|
|
|
|
|
Theodore E. Guth
|
|
|
|
|
|
Chief Financial Officer
|
|
|
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 |
|---|