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.)
|
|
1299 Ocean Avenue, Suite 1000, Santa Monica, California
|
90401
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
Large accelerated filer
x
|
Accelerated filer
¨
|
|
Non-accelerated filer
¨
|
Smaller reporting company
¨
|
|
Emerging growth company
¨
|
|
|
Title of Each Class
|
|
Trading Symbol
|
|
Name of Each Exchange on Which Registered
|
|
Common Stock, $0.01 par value per share
|
|
DEI
|
|
New York Stock Exchange
|
|
Class
|
|
Outstanding at
|
April 29, 2019
|
|
Common Stock, $0.01 par value per share
|
|
170,284,515
|
shares
|
|
DOUGLAS EMMETT, INC.
FORM 10-Q
|
||
|
Table of Contents
|
||
|
|
|
|
|
|
|
Page
|
|
|
|
|
|
|
||
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
||
|
|
||
|
|
Consolidated Statements of Equity
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
Ground Lease
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
AOCI
|
Accumulated Other Comprehensive Income (Loss)
|
|
ASC
|
Accounting Standards Codification
|
|
ASU
|
Accounting Standards Update
|
|
ATM
|
At-the-Market
|
|
BOMA
|
Building Owners and Managers Association
|
|
CEO
|
Chief Executive Officer
|
|
CFO
|
Chief Financial Officer
|
|
Code
|
Internal Revenue Code of 1986, as amended
|
|
DEI
|
Douglas Emmett, Inc.
|
|
EPS
|
Earnings Per Share
|
|
Exchange Act
|
Securities Exchange Act of 1934, as amended
|
|
FASB
|
Financial Accounting Standards Board
|
|
FDIC
|
Federal Deposit Insurance Corporation
|
|
FFO
|
Funds from Operations
|
|
Fund X
|
Douglas Emmett Fund X, LLC
|
|
Funds
|
Unconsolidated institutional real estate funds (Fund X, Partnership X and Opportunity Fund)
|
|
GAAP
|
Generally Accepted Accounting Principles (United States)
|
|
JV
|
Joint Venture
|
|
LIBOR
|
London Interbank Offered Rate
|
|
LTIP Units
|
Long-Term Incentive Plan Units
|
|
NAREIT
|
National Association of Real Estate Investment Trusts
|
|
OCI
|
Other Comprehensive Income (Loss)
|
|
OP Units
|
Operating Partnership Units
|
|
Operating Partnership
|
Douglas Emmett Properties, LP
|
|
Opportunity Fund
|
Fund X Opportunity Fund, LLC
|
|
Partnership X
|
Douglas Emmett Partnership X, LP
|
|
PCAOB
|
Public Company Accounting Oversight Board (United States)
|
|
REIT
|
Real Estate Investment Trust
|
|
Report
|
Quarterly Report on Form 10-Q
|
|
SEC
|
Securities and Exchange Commission
|
|
Securities Act
|
Securities Act of 1933, as amended
|
|
TRS
|
Taxable REIT subsidiary(ies)
|
|
US
|
United States
|
|
USD
|
United States Dollar
|
|
VIE
|
Variable Interest Entity(ies)
|
|
Annualized Rent
|
Annualized cash base rent (excluding tenant reimbursements, parking and other income) before abatements under leases commenced as of the reporting date. Annualized rent for our triple net office leases is calculated by adding expense reimbursements and estimates of normal building expenses paid by tenants to base rent. Annualized rent does not include lost rent recovered from insurance and rent for building management use.
|
|
Consolidated Portfolio
|
Includes the properties in our consolidated results, which includes the properties owned by our consolidated JVs.
|
|
Funds From
Operations (FFO)
|
We calculate FFO in accordance with the standards established by NAREIT by excluding gains (or losses) on sales of investments in real estate, gains (or losses) from changes in control of investments in real estate, real estate depreciation and amortization (other than amortization of right-of-use assets for which we are the lessee and amortization of deferred loan costs) from our net income (including adjusting for the effect of such items attributable to consolidated joint ventures and unconsolidated real estate funds, but not for noncontrolling interests included in our Operating Partnership). FFO is a non-GAAP supplemental financial measure that we report because it is useful to our investors. See Management’s Discussion and Analysis of Financial Condition and Results of Operations in Item 2 of this Report for a discussion of FFO.
|
|
Net Operating Income
(NOI)
|
We calculate NOI as revenue less operating expenses attributable to the properties that we own and operate. NOI is calculated by excluding the following from our net income: general and administrative expense, depreciation and amortization expense, other income, other expense, income, including depreciation, from unconsolidated real estate funds, interest expense, gains (or losses) on sales of investments in real estate and net income attributable to noncontrolling interests. NOI is a non-GAAP supplemental financial measure that we report because it is useful to our investors. See Management’s Discussion and Analysis of Financial Condition and Results of Operations in Item 2 of this Report for a discussion of our Same Property NOI.
|
|
Occupancy Rate
|
The percentage leased, excluding signed leases not yet commenced, as of the reporting date. Management space is considered leased and occupied, while space taken out of service during a repositioning is excluded from both the numerator and denominator for calculating percentage leased and occupied.
|
|
Recurring Capital
Expenditures
|
Building improvements required to maintain revenues once a property has been stabilized, and excludes capital expenditures for (i) acquired buildings being stabilized, (ii) newly developed space, (iii) upgrades to improve revenues or operating expenses, (iv) casualty damage or (v) bringing the property into compliance with governmental requirements.
|
|
Rentable Square Feet
|
Based on the BOMA remeasurement and consists of leased square feet (including square feet with respect to signed leases not commenced as of the reporting date), available square feet, building management use square feet and square feet of the BOMA adjustment on leased space.
|
|
Same Properties
|
Our consolidated properties that have been owned and operated by us in a consistent manner, and reported in our consolidated results during the entire span of both periods being compared. We exclude from our same property subset any properties (i) acquired during the comparative periods; (ii) sold, held for sale, contributed or otherwise removed from our consolidated financial statements during the comparative periods; or (iii) that underwent a major repositioning project that we believed significantly affected its results during the comparative periods.
|
|
Short-Term Leases
|
Represents leases that expired on or before the reporting date or had a term of less than one year, including hold over tenancies, month to month leases and other short term occupancies.
|
|
Total Portfolio
|
Includes our Consolidated Portfolio plus the properties owned by our Funds.
|
|
•
|
adverse economic or real estate developments affecting Southern California or Honolulu, Hawaii;
|
|
•
|
competition from other real estate investors in our markets;
|
|
•
|
decreasing rental rates or increasing tenant incentive and vacancy rates;
|
|
•
|
defaults on, early terminations of, or non-renewal of leases by tenants;
|
|
•
|
increases in interest rates or operating costs;
|
|
•
|
insufficient cash flows to service our outstanding debt or pay rent on ground leases;
|
|
•
|
difficulties in raising capital;
|
|
•
|
inability to liquidate real estate or other investments quickly;
|
|
•
|
adverse changes to rent control laws and regulations;
|
|
•
|
environmental uncertainties;
|
|
•
|
natural disasters;
|
|
•
|
insufficient insurance, or increases in insurance costs;
|
|
•
|
inability to successfully expand into new markets and submarkets;
|
|
•
|
difficulties in identifying properties to acquire and failure to complete acquisitions successfully;
|
|
•
|
failure to successfully operate acquired properties;
|
|
•
|
risks associated with property development;
|
|
•
|
risks associated with JVs;
|
|
•
|
conflicts of interest with our officers and reliance on key personnel;
|
|
•
|
changes in zoning and other land use laws;
|
|
•
|
adverse results of litigation or governmental proceedings;
|
|
•
|
failure to comply with laws, regulations and covenants that are applicable to our properties;
|
|
•
|
possible terrorist attacks or wars;
|
|
•
|
possible cyber attacks or intrusions;
|
|
•
|
adverse changes to accounting rules;
|
|
•
|
weaknesses in our internal controls over financial reporting;
|
|
•
|
failure to maintain our REIT status under federal tax laws; and
|
|
•
|
adverse changes to tax laws, including those related to property taxes.
|
|
Douglas Emmett, Inc.
Consolidated Balance Sheets
(In thousands, except share data)
|
|||||||
|
|
|
|
|
||||
|
|
March 31, 2019
|
|
December 31, 2018
|
||||
|
|
|
|
|
||||
|
|
Unaudited
|
|
|
||||
|
Assets
|
|
|
|
|
|
||
|
Investment in real estate:
|
|
|
|
|
|
||
|
Land
|
$
|
1,067,639
|
|
|
$
|
1,065,099
|
|
|
Buildings and improvements
|
8,088,899
|
|
|
7,995,203
|
|
||
|
Tenant improvements and lease intangibles
|
847,471
|
|
|
840,653
|
|
||
|
Property under development
|
57,527
|
|
|
129,753
|
|
||
|
Investment in real estate, gross
|
10,061,536
|
|
|
10,030,708
|
|
||
|
Less: accumulated depreciation and amortization
|
(2,309,901
|
)
|
|
(2,246,887
|
)
|
||
|
Investment in real estate, net
|
7,751,635
|
|
|
7,783,821
|
|
||
|
Ground lease right-of-use asset
|
7,483
|
|
|
—
|
|
||
|
Cash and cash equivalents
|
149,722
|
|
|
146,227
|
|
||
|
Tenant receivables, net
|
5,281
|
|
|
4,371
|
|
||
|
Deferred rent receivables, net
|
129,203
|
|
|
124,834
|
|
||
|
Acquired lease intangible assets, net
|
3,092
|
|
|
3,251
|
|
||
|
Interest rate contract assets
|
46,880
|
|
|
73,414
|
|
||
|
Investment in unconsolidated real estate funds
|
105,526
|
|
|
111,032
|
|
||
|
Other assets
|
17,087
|
|
|
14,759
|
|
||
|
Total Assets
|
$
|
8,215,909
|
|
|
$
|
8,261,709
|
|
|
|
|
|
|
||||
|
Liabilities
|
|
|
|
|
|
||
|
Secured notes payable and revolving credit facility, net
|
$
|
4,129,271
|
|
|
$
|
4,134,030
|
|
|
Ground lease liability
|
10,887
|
|
|
—
|
|
||
|
Interest payable, accounts payable and deferred revenue
|
142,339
|
|
|
130,154
|
|
||
|
Security deposits
|
50,802
|
|
|
50,733
|
|
||
|
Acquired lease intangible liabilities, net
|
44,883
|
|
|
52,569
|
|
||
|
Interest rate contract liabilities
|
5,283
|
|
|
1,530
|
|
||
|
Dividends payable
|
44,262
|
|
|
44,263
|
|
||
|
Total liabilities
|
4,427,727
|
|
|
4,413,279
|
|
||
|
|
|
|
|
||||
|
Equity
|
|
|
|
|
|
||
|
Douglas Emmett, Inc. stockholders' equity:
|
|
|
|
|
|
||
|
Common Stock, $0.01 par value, 750,000,000 authorized, 170,237,122 and 170,214,809 outstanding at March 31, 2019 and December 31, 2018, respectively
|
1,702
|
|
|
1,702
|
|
||
|
Additional paid-in capital
|
3,282,388
|
|
|
3,282,316
|
|
||
|
Accumulated other comprehensive income
|
30,943
|
|
|
53,944
|
|
||
|
Accumulated deficit
|
(953,335
|
)
|
|
(935,630
|
)
|
||
|
Total Douglas Emmett, Inc. stockholders' equity
|
2,361,698
|
|
|
2,402,332
|
|
||
|
Noncontrolling interests
|
1,426,484
|
|
|
1,446,098
|
|
||
|
Total equity
|
3,788,182
|
|
|
3,848,430
|
|
||
|
Total Liabilities and Equity
|
$
|
8,215,909
|
|
|
$
|
8,261,709
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
|
|
|
|
||||
|
Revenues
|
|
|
|
|
|
||
|
Office rental
|
|
|
|
|
|
||
|
Rental revenues and tenant recoveries
|
$
|
167,235
|
|
|
$
|
158,824
|
|
|
Parking and other income
|
30,055
|
|
|
28,509
|
|
||
|
Total office revenues
|
197,290
|
|
|
187,333
|
|
||
|
|
|
|
|
||||
|
Multifamily rental
|
|
|
|
|
|
||
|
Rental revenues
|
24,893
|
|
|
23,061
|
|
||
|
Parking and other income
|
2,003
|
|
|
1,853
|
|
||
|
Total multifamily revenues
|
26,896
|
|
|
24,914
|
|
||
|
|
|
|
|
||||
|
Total revenues
|
224,186
|
|
|
212,247
|
|
||
|
|
|
|
|
||||
|
Operating Expenses
|
|
|
|
|
|
||
|
Office expenses
|
63,449
|
|
|
60,356
|
|
||
|
Multifamily expenses
|
7,555
|
|
|
6,698
|
|
||
|
General and administrative expenses
|
9,832
|
|
|
9,567
|
|
||
|
Depreciation and amortization
|
79,873
|
|
|
72,498
|
|
||
|
Total operating expenses
|
160,709
|
|
|
149,119
|
|
||
|
|
|
|
|
||||
|
Operating income
|
63,477
|
|
|
63,128
|
|
||
|
|
|
|
|
||||
|
Other income
|
2,898
|
|
|
2,630
|
|
||
|
Other expenses
|
(1,845
|
)
|
|
(1,733
|
)
|
||
|
Income, including depreciation, from unconsolidated real estate funds
|
1,551
|
|
|
1,506
|
|
||
|
Interest expense
|
(33,293
|
)
|
|
(32,900
|
)
|
||
|
Net income
|
32,788
|
|
|
32,631
|
|
||
|
Less: Net income attributable to noncontrolling interests
|
(4,087
|
)
|
|
(4,425
|
)
|
||
|
Net income attributable to common stockholders
|
$
|
28,701
|
|
|
$
|
28,206
|
|
|
|
|
|
|
||||
|
Net income attributable to common stockholders per share – basic
|
$
|
0.17
|
|
|
$
|
0.17
|
|
|
Net income attributable to common stockholders per share – diluted
|
$
|
0.17
|
|
|
$
|
0.17
|
|
|
|
|
|
|
||||
|
Dividends declared per common share
|
$
|
0.26
|
|
|
$
|
0.25
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
|
|
|
|
||||
|
Net income
|
$
|
32,788
|
|
|
$
|
32,631
|
|
|
Other comprehensive (loss) income: cash flow hedges
|
(33,308
|
)
|
|
44,369
|
|
||
|
Comprehensive (loss) income
|
(520
|
)
|
|
77,000
|
|
||
|
Less: Comprehensive loss (income) attributable to noncontrolling interests
|
6,220
|
|
|
(17,872
|
)
|
||
|
Comprehensive income attributable to common stockholders
|
$
|
5,700
|
|
|
$
|
59,128
|
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
|
2019
|
|
2018
|
||||
|
|
|
|
|
|
||||
|
Shares of Common Stock
|
Beginning balance
|
170,215
|
|
|
169,565
|
|
||
|
|
Exchange of OP units for common stock
|
22
|
|
|
322
|
|
||
|
|
Exercise of stock options
|
—
|
|
|
14
|
|
||
|
|
Ending balance
|
170,237
|
|
|
169,901
|
|
||
|
|
|
|
|
|
|
|||
|
Common Stock
|
Beginning balance
|
$
|
1,702
|
|
|
$
|
1,696
|
|
|
|
Exchange of OP units for common stock
|
—
|
|
|
3
|
|
||
|
|
Ending balance
|
$
|
1,702
|
|
|
$
|
1,699
|
|
|
|
|
|
|
|
|
|||
|
Additional Paid-in Capital
|
Beginning balance
|
$
|
3,282,316
|
|
|
$
|
3,272,539
|
|
|
|
Exchange of OP units for common stock
|
363
|
|
|
5,196
|
|
||
|
|
Repurchase of OP Units with cash
|
(291
|
)
|
|
—
|
|
||
|
|
Taxes paid on exercise of stock options
|
—
|
|
|
(314
|
)
|
||
|
|
Ending balance
|
$
|
3,282,388
|
|
|
$
|
3,277,421
|
|
|
|
|
|
|
|
|
|||
|
AOCI
|
Beginning balance
|
$
|
53,944
|
|
|
$
|
43,099
|
|
|
|
Cash flow hedge fair value adjustments
|
(23,001
|
)
|
|
30,922
|
|
||
|
|
Ending balance
|
$
|
30,943
|
|
|
$
|
74,021
|
|
|
|
|
|
|
|
|
|||
|
Accumulated Deficit
|
Beginning balance
|
$
|
(935,630
|
)
|
|
$
|
(879,810
|
)
|
|
|
Beginning balance adjustment - ASU 2016-02 adoption
|
(2,144
|
)
|
|
—
|
|
||
|
|
Beginning balance adjustment - ASU 2017-12 adoption
|
—
|
|
|
(211
|
)
|
||
|
|
Net income attributable to common stockholders
|
28,701
|
|
|
28,206
|
|
||
|
|
Dividends
|
(44,262
|
)
|
|
(42,474
|
)
|
||
|
|
Ending balance
|
$
|
(953,335
|
)
|
|
$
|
(894,289
|
)
|
|
|
|
|
|
|
||||
|
Noncontrolling Interests
|
Beginning balance
|
$
|
1,446,098
|
|
|
$
|
1,464,525
|
|
|
|
Beginning balance adjustment - ASU 2016-02 adoption
|
(355
|
)
|
|
—
|
|
||
|
|
Net income attributable to noncontrolling interests
|
4,087
|
|
|
4,425
|
|
||
|
|
Cash flow hedge fair value adjustments
|
(10,307
|
)
|
|
13,447
|
|
||
|
|
Distributions
|
(15,760
|
)
|
|
(13,086
|
)
|
||
|
|
Exchange of OP units for common stock
|
(363
|
)
|
|
(5,199
|
)
|
||
|
|
Repurchase of OP Units with cash
|
(216
|
)
|
|
—
|
|
||
|
|
Stock-based compensation
|
3,300
|
|
|
3,503
|
|
||
|
|
Ending balance
|
$
|
1,426,484
|
|
|
$
|
1,467,615
|
|
|
|
|
|
|
|
|
|||
|
Total Equity
|
Beginning balance
|
$
|
3,848,430
|
|
|
$
|
3,902,049
|
|
|
|
Beginning balance adjustment - ASU 2016-02 adoption
|
(2,499
|
)
|
|
—
|
|
||
|
|
Beginning balance adjustment - ASU 2017-12 adoption
|
—
|
|
|
(211
|
)
|
||
|
|
Net income
|
32,788
|
|
|
32,631
|
|
||
|
|
Cash flow hedge fair value adjustments
|
(33,308
|
)
|
|
44,369
|
|
||
|
|
Repurchase of OP Units with cash
|
(507
|
)
|
|
—
|
|
||
|
|
Taxes paid on exercise of stock options
|
—
|
|
|
(314
|
)
|
||
|
|
Dividends
|
(44,262
|
)
|
|
(42,474
|
)
|
||
|
|
Distributions
|
(15,760
|
)
|
|
(13,086
|
)
|
||
|
|
Stock-based compensation
|
3,300
|
|
|
3,503
|
|
||
|
|
Ending balance
|
$
|
3,788,182
|
|
|
$
|
3,926,467
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
Operating Activities
|
|
|
|
|
|
||
|
Net income
|
$
|
32,788
|
|
|
$
|
32,631
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
||
|
Income, including depreciation, from unconsolidated real estate funds
|
(1,551
|
)
|
|
(1,506
|
)
|
||
|
Depreciation and amortization
|
79,873
|
|
|
72,498
|
|
||
|
Net accretion of acquired lease intangibles
|
(4,120
|
)
|
|
(6,152
|
)
|
||
|
Straight-line rent
|
(4,369
|
)
|
|
(5,172
|
)
|
||
|
Increase in the allowance for doubtful accounts
|
1,688
|
|
|
1,691
|
|
||
|
Deferred loan costs amortized and written off
|
1,917
|
|
|
2,309
|
|
||
|
Amortization of loan premium
|
(51
|
)
|
|
(51
|
)
|
||
|
Amortization of stock-based compensation
|
2,630
|
|
|
3,051
|
|
||
|
Operating distributions from unconsolidated real estate funds
|
1,551
|
|
|
1,506
|
|
||
|
Change in working capital components:
|
|
|
|
|
|
||
|
Tenant receivables
|
(2,598
|
)
|
|
(1,582
|
)
|
||
|
Interest payable, accounts payable and deferred revenue
|
25,369
|
|
|
16,944
|
|
||
|
Security deposits
|
69
|
|
|
(471
|
)
|
||
|
Other assets
|
(707
|
)
|
|
1,921
|
|
||
|
Net cash provided by operating activities
|
132,489
|
|
|
117,617
|
|
||
|
|
|
|
|
||||
|
Investing Activities
|
|
|
|
|
|
||
|
Capital expenditures for improvements to real estate
|
(46,498
|
)
|
|
(25,259
|
)
|
||
|
Capital expenditures for developments
|
(17,565
|
)
|
|
(11,018
|
)
|
||
|
Capital distributions from unconsolidated real estate funds
|
2,225
|
|
|
1,953
|
|
||
|
Net cash used in investing activities
|
(61,838
|
)
|
|
(34,324
|
)
|
||
|
|
|
|
|
||||
|
Financing Activities
|
|
|
|
|
|
||
|
Proceeds from borrowings
|
72,318
|
|
|
485,000
|
|
||
|
Repayment of borrowings
|
(77,495
|
)
|
|
(502,808
|
)
|
||
|
Loan cost payments
|
(1,449
|
)
|
|
(2,785
|
)
|
||
|
Distributions paid to noncontrolling interests
|
(15,760
|
)
|
|
(13,085
|
)
|
||
|
Dividends paid to common stockholders
|
(44,263
|
)
|
|
(42,391
|
)
|
||
|
Taxes paid on exercise of stock options
|
—
|
|
|
(313
|
)
|
||
|
Repurchase of OP Units
|
(507
|
)
|
|
—
|
|
||
|
Net cash used in financing activities
|
(67,156
|
)
|
|
(76,382
|
)
|
||
|
|
|
|
|
||||
|
Increase in cash and cash equivalents and restricted cash
|
3,495
|
|
|
6,911
|
|
||
|
Cash and cash equivalents and restricted cash - beginning balance
|
146,348
|
|
|
176,766
|
|
||
|
Cash and cash equivalents and restricted cash - ending balance
|
$
|
149,843
|
|
|
$
|
183,677
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
Operating Activities
|
|
|
|
||||
|
Cash paid for interest, net of capitalized interest
|
$
|
31,060
|
|
|
$
|
29,937
|
|
|
Capitalized interest paid
|
$
|
838
|
|
|
$
|
773
|
|
|
|
|
|
|
||||
|
Non-cash Investing Transactions
|
|
|
|
||||
|
Accrual for additions to real estate and developments
|
$
|
17,070
|
|
|
$
|
15,995
|
|
|
Capitalized stock-based compensation for improvements to real estate and developments
|
$
|
670
|
|
|
$
|
452
|
|
|
Removal of fully depreciated and amortized tenant improvements and lease intangibles
|
$
|
16,805
|
|
|
$
|
10,630
|
|
|
Removal of fully amortized acquired lease intangible assets
|
$
|
1,786
|
|
|
$
|
206
|
|
|
Removal of fully accreted acquired lease intangible liabilities
|
$
|
873
|
|
|
$
|
6,038
|
|
|
Recognition of ground lease right-of-use asset - Adoption of ASU 2016-02
|
$
|
10,887
|
|
|
$
|
—
|
|
|
Above-market ground lease intangible liability offset against right-of-use asset - Adoption of ASU 2016-02
|
$
|
3,408
|
|
|
$
|
—
|
|
|
Recognition of ground lease liability - Adoption of ASU 2016-02
|
$
|
10,887
|
|
|
$
|
—
|
|
|
|
|
|
|
||||
|
Non-cash Financing Transactions
|
|
|
|
||||
|
Gain recorded in AOCI - Adoption of ASU 2017-12 - consolidated derivatives
|
$
|
—
|
|
|
$
|
211
|
|
|
(Loss) gain recorded in AOCI - consolidated derivatives
|
$
|
(21,563
|
)
|
|
$
|
39,731
|
|
|
(Loss) gain recorded in AOCI - unconsolidated Funds' derivatives (our share)
|
$
|
(2,405
|
)
|
|
$
|
4,475
|
|
|
Dividends declared
|
$
|
44,262
|
|
|
$
|
42,474
|
|
|
Exchange of OP units for common stock
|
$
|
363
|
|
|
$
|
5,199
|
|
|
|
Consolidated Portfolio
|
|
Total
Portfolio
|
|
Office
|
|
|
|
|
Wholly-owned properties
|
53
|
|
53
|
|
Consolidated JV properties
|
10
|
|
10
|
|
Unconsolidated Fund properties
|
—
|
|
8
|
|
|
63
|
|
71
|
|
|
|
|
|
|
Multifamily
|
|
|
|
|
Wholly-owned properties
|
10
|
|
10
|
|
|
|
|
|
|
Total
|
73
|
|
81
|
|
Twelve months ending March 31:
|
(In thousands)
|
||
|
|
|
||
|
2020
|
$
|
733
|
|
|
2021
|
733
|
|
|
|
2022
|
733
|
|
|
|
2023
|
733
|
|
|
|
2024
|
733
|
|
|
|
Thereafter
|
45,995
|
|
|
|
Total future minimum lease payments
|
$
|
49,660
|
|
|
(In thousands)
|
March 31, 2019
|
|
December 31, 2018
|
||||
|
|
|
|
|
||||
|
Above-market tenant leases
|
$
|
3,809
|
|
|
$
|
5,595
|
|
|
Above-market tenant leases - accumulated amortization
|
(1,658
|
)
|
|
(3,289
|
)
|
||
|
Above-market ground lease where we are the lessor
|
1,152
|
|
|
1,152
|
|
||
|
Above-market ground lease - accumulated amortization
|
(211
|
)
|
|
(207
|
)
|
||
|
Acquired lease intangible assets, net
|
$
|
3,092
|
|
|
$
|
3,251
|
|
|
|
|
|
|
||||
|
Below-market tenant leases
|
$
|
111,302
|
|
|
$
|
112,175
|
|
|
Below-market tenant leases - accumulated accretion
|
(66,419
|
)
|
|
(63,013
|
)
|
||
|
Above-market ground lease where we are the tenant
(1)
|
—
|
|
|
4,017
|
|
||
|
Above-market ground lease - accumulated accretion
(1)
|
—
|
|
|
(610
|
)
|
||
|
Acquired lease intangible liabilities, net
|
$
|
44,883
|
|
|
$
|
52,569
|
|
|
|
Three Months Ended March 31,
|
||||||
|
(In thousands)
|
2019
|
|
2018
|
||||
|
|
|
|
|
||||
|
Net accretion of above- and below-market tenant lease assets and liabilities
(1)
|
$
|
4,124
|
|
|
$
|
6,144
|
|
|
Amortization of an above-market ground lease asset
(2)
|
(4
|
)
|
|
(4
|
)
|
||
|
Accretion of an above-market ground lease liability
(3)
|
—
|
|
|
12
|
|
||
|
Total
|
$
|
4,120
|
|
|
$
|
6,152
|
|
|
(1)
|
Recorded as a net increase to office and multifamily rental revenues.
|
|
(2)
|
Recorded as a decrease to office parking and other income.
|
|
(3)
|
Recorded as a decrease to office expense. Upon adoption of ASU 2016-02 on January 1, 2019 we adjusted the ground lease right-of-use asset carrying value with the carrying value of the above-market ground lease - see Notes
2
and
3
.
|
|
|
Three Months Ended March 31,
|
||||||
|
(In thousands)
|
2019
|
|
2018
|
||||
|
|
|
|
|
||||
|
Operating distributions received
|
$
|
1,551
|
|
|
$
|
1,506
|
|
|
Capital distributions received
|
2,225
|
|
|
1,953
|
|
||
|
Total distributions received
|
$
|
3,776
|
|
|
$
|
3,459
|
|
|
(In thousands)
|
March 31, 2019
|
|
December 31, 2018
|
||||
|
|
|
|
|
||||
|
Total assets
|
$
|
688,590
|
|
|
$
|
694,713
|
|
|
Total liabilities
|
$
|
528,032
|
|
|
$
|
525,483
|
|
|
Total equity
|
$
|
160,558
|
|
|
$
|
169,230
|
|
|
|
Three Months Ended March 31,
|
||||||
|
(In thousands)
|
2019
|
|
2018
|
||||
|
|
|
|
|
||||
|
Total revenues
|
$
|
20,159
|
|
|
$
|
19,147
|
|
|
Operating income
|
$
|
5,395
|
|
|
$
|
5,566
|
|
|
Net income
|
$
|
1,332
|
|
|
$
|
1,434
|
|
|
(In thousands)
|
March 31, 2019
|
|
December 31, 2018
|
||||
|
|
|
|
|
||||
|
Restricted cash
|
$
|
121
|
|
|
$
|
121
|
|
|
Prepaid expenses
|
8,383
|
|
|
7,830
|
|
||
|
Other indefinite-lived intangibles
|
1,988
|
|
|
1,988
|
|
||
|
Furniture, fixtures and equipment, net
|
2,441
|
|
|
1,101
|
|
||
|
Other
|
4,154
|
|
|
3,719
|
|
||
|
Total other assets
|
$
|
17,087
|
|
|
$
|
14,759
|
|
|
Description
|
|
Maturity
Date
(1)
|
|
Principal Balance as of March 31, 2019
|
|
Principal Balance as of December 31, 2018
|
|
Variable Interest Rate
|
|
Fixed Interest
Rate
(2)
|
|
Swap Maturity Date
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
(In thousands)
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Wholly Owned Subsidiaries
|
||||||||||||||||
|
Fannie Mae loan
|
|
10/1/2019
|
|
$
|
145,000
|
|
|
$
|
145,000
|
|
|
LIBOR + 1.25%
|
|
N/A
|
|
N/A
|
|
Term loan
(3)
|
|
4/15/2022
|
|
340,000
|
|
|
340,000
|
|
|
LIBOR + 1.40%
|
|
2.77%
|
|
4/1/2020
|
||
|
Term loan
(3)
|
|
7/27/2022
|
|
180,000
|
|
|
180,000
|
|
|
LIBOR + 1.45%
|
|
3.06%
|
|
7/1/2020
|
||
|
Term loan
(3)
|
|
11/1/2022
|
|
400,000
|
|
|
400,000
|
|
|
LIBOR + 1.35%
|
|
2.64%
|
|
11/1/2020
|
||
|
Term loan
(3)
|
|
6/23/2023
|
|
360,000
|
|
|
360,000
|
|
|
LIBOR + 1.55%
|
|
2.57%
|
|
7/1/2021
|
||
|
Term loan
(3)
|
|
12/23/2023
|
|
220,000
|
|
|
220,000
|
|
|
LIBOR + 1.70%
|
|
3.62%
|
|
12/23/2021
|
||
|
Term loan
(3)
|
|
1/1/2024
|
|
300,000
|
|
|
300,000
|
|
|
LIBOR + 1.55%
|
|
3.46%
|
|
1/1/2022
|
||
|
Term loan
(3)
|
|
3/3/2025
|
|
335,000
|
|
|
335,000
|
|
|
LIBOR + 1.30%
|
|
3.84%
|
|
3/1/2023
|
||
|
Fannie Mae loan
(3)
|
|
4/1/2025
|
|
102,400
|
|
|
102,400
|
|
|
LIBOR + 1.25%
|
|
2.84%
|
|
3/1/2020
|
||
|
Fannie Mae loan
(3)
|
|
12/1/2025
|
|
115,000
|
|
|
115,000
|
|
|
LIBOR + 1.25%
|
|
2.76%
|
|
12/1/2020
|
||
|
Fannie Mae loan
(3)
|
|
6/1/2027
|
|
550,000
|
|
|
550,000
|
|
|
LIBOR + 1.37%
|
|
3.16%
|
|
6/1/2022
|
||
|
Term loan
(4)
|
|
6/1/2038
|
|
31,406
|
|
|
31,582
|
|
|
N/A
|
|
4.55%
|
|
N/A
|
||
|
Revolving credit facility
(3)(5)
|
|
8/21/2023
|
|
100,000
|
|
|
105,000
|
|
|
LIBOR + 1.15%
|
|
N/A
|
|
N/A
|
||
|
Total Wholly Owned Subsidiary Debt
|
3,178,806
|
|
|
3,183,982
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Consolidated JVs
|
||||||||||||||||
|
Term loan
(3)
|
|
2/28/2023
|
|
580,000
|
|
|
580,000
|
|
|
LIBOR + 1.40%
|
|
2.37%
|
|
3/1/2021
|
||
|
Term loan
(3)
|
|
12/19/2024
|
|
400,000
|
|
|
400,000
|
|
|
LIBOR + 1.30%
|
|
3.47%
|
|
1/1/2023
|
||
|
Total Consolidated Debt
(6)
|
4,158,806
|
|
|
4,163,982
|
|
|
|
|
|
|
|
|||||
|
Unamortized loan premium, net
|
|
3,935
|
|
|
3,986
|
|
|
|
|
|
|
|
||||
|
Unamortized deferred loan costs, net
|
|
(33,470
|
)
|
|
(33,938
|
)
|
|
|
|
|
|
|
||||
|
Total Consolidated Debt, net
|
$
|
4,129,271
|
|
|
$
|
4,134,030
|
|
|
|
|
|
|
|
|||
|
(1)
|
Maturity dates include the effect of extension options.
|
|
(2)
|
Includes the effect of interest rate swaps and excludes the effect of prepaid loan fees. See Note
9
for details of our interest rate swaps. See below for details of our loan costs.
|
|
(3)
|
Loan agreement includes a zero-percent LIBOR floor. The corresponding swaps do not include such a floor.
|
|
(4)
|
Requires monthly payments of principal and interest. Principal amortization is based upon a
30
-year amortization schedule.
|
|
(5)
|
In March 2019, we renewed our
$400.0 million
revolving credit facility, releasing two previously encumbered properties, lowering the borrowing rate and unused facility fees, and extending the maturity date. Unused commitment fees range from
0.10%
to
0.15%
.
|
|
(6)
|
See Note
12
for our fair value disclosures.
|
|
(In thousands)
|
|
Principal Balance as of March 31, 2019
|
|
Principal Balance as of December 31, 2018
|
||||
|
|
|
|
|
|
||||
|
Aggregate swapped to fixed rate loans
|
|
$
|
3,882,400
|
|
|
$
|
3,882,400
|
|
|
Aggregate fixed rate loans
|
|
31,406
|
|
|
31,582
|
|
||
|
Aggregate floating rate loans
|
|
245,000
|
|
|
250,000
|
|
||
|
Total Debt
|
|
$
|
4,158,806
|
|
|
$
|
4,163,982
|
|
|
Statistics for consolidated loans with interest fixed under the terms of the loan or a swap
|
|
|
|
|
|
Principal balance (in billions)
|
$3.91
|
|
Weighted average remaining life (including extension options)
|
5.2 years
|
|
Weighted average remaining fixed interest period
|
2.5 years
|
|
Weighted average annual interest rate
|
3.07%
|
|
Twelve months ending March 31:
|
|
Excluding Maturity Extension Options
|
|
Including Maturity Extension Options
(1)
|
||||
|
|
|
|
|
|
||||
|
|
|
(In thousands)
|
||||||
|
|
|
|
|
|
||||
|
2020
|
|
$
|
145,727
|
|
|
$
|
145,727
|
|
|
2021
|
|
295,760
|
|
|
760
|
|
||
|
2022
|
|
300,796
|
|
|
796
|
|
||
|
2023
|
|
1,655,833
|
|
|
1,500,833
|
|
||
|
2024
|
|
680,871
|
|
|
980,871
|
|
||
|
Thereafter
|
|
1,079,819
|
|
|
1,529,819
|
|
||
|
Total future principal payments
|
|
$
|
4,158,806
|
|
|
$
|
4,158,806
|
|
|
(1)
|
Our loan agreements generally require that we meet certain minimum financial thresholds to be able to extend the loan maturity.
|
|
|
Three Months Ended March 31,
|
||||||
|
(In thousands)
|
2019
|
|
2018
|
||||
|
|
|
|
|
||||
|
Loan costs expensed
|
$
|
—
|
|
|
$
|
404
|
|
|
Deferred loan cost amortization
|
1,917
|
|
|
1,905
|
|
||
|
Total
|
$
|
1,917
|
|
|
$
|
2,309
|
|
|
(In thousands)
|
March 31, 2019
|
|
December 31, 2018
|
||||
|
|
|
|
|
||||
|
Interest payable
|
$
|
11,023
|
|
|
$
|
10,657
|
|
|
Accounts payable and accrued liabilities
|
88,585
|
|
|
75,111
|
|
||
|
Deferred revenue
|
42,731
|
|
|
44,386
|
|
||
|
Total interest payable, accounts payable and deferred revenue
|
$
|
142,339
|
|
|
$
|
130,154
|
|
|
|
Number of Interest Rate Swaps
|
|
Notional
(In thousands)
|
||
|
|
|
|
|
||
|
Consolidated derivatives
(1)(3)
|
27
|
|
$
|
3,882,400
|
|
|
Unconsolidated Funds' derivatives
(2)(3)
|
4
|
|
$
|
510,000
|
|
|
(1)
|
The notional amount reflects
100%
, not our pro-rata share, of our consolidated JVs' derivatives.
|
|
(2)
|
The notional amount reflects
100%
, not our pro-rata share, of our unconsolidated Funds' derivatives.
|
|
(3)
|
See Note
12
for our derivative fair value disclosures.
|
|
(In thousands)
|
|
March 31, 2019
|
|
December 31, 2018
|
||||
|
|
|
|
|
|
||||
|
Consolidated derivatives
(1)
|
|
$
|
5,422
|
|
|
$
|
1,681
|
|
|
Unconsolidated Funds' derivatives
(2)
|
|
—
|
|
|
—
|
|
||
|
(1)
|
Includes
100%
, not our pro-rata share, of our consolidated JVs' derivatives.
|
|
(2)
|
Our unconsolidate
d
Funds' did not have any derivatives in a liability position.
|
|
(In thousands)
|
March 31, 2019
|
|
December 31, 2018
|
||||
|
|
|
|
|
||||
|
Consolidated derivatives
(1)
|
$
|
49,807
|
|
|
$
|
76,021
|
|
|
Unconsolidated Funds' derivatives
(2)
|
$
|
7,804
|
|
|
$
|
12,576
|
|
|
(1)
|
The amounts reflect
100%
, not our pro-rata share, of our consolidated JVs' derivatives.
|
|
(2)
|
The amounts reflect
100%
, not our pro-rata share, of our unconsolidated Funds' derivatives.
|
|
(In thousands)
|
Three Months Ended March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
Derivatives Designated as Cash Flow Hedges:
|
|
|
|
||||
|
|
|
|
|
||||
|
Consolidated derivatives:
|
|
|
|
||||
|
Gain recorded in AOCI - adoption of ASU 2017-12
(1)
|
$
|
—
|
|
|
$
|
211
|
|
|
(Loss) gain recorded in AOCI before reclassifications
(1)
|
$
|
(21,563
|
)
|
|
$
|
39,731
|
|
|
(Gain) loss reclassified from AOCI to Interest Expense
(1)
|
$
|
(8,724
|
)
|
|
$
|
(131
|
)
|
|
Interest Expense presented in the consolidated statements of operations
|
$
|
(33,293
|
)
|
|
$
|
(32,900
|
)
|
|
Unconsolidated Funds' derivatives (our share)
(2)
:
|
|
|
|
||||
|
(Loss) gain recorded in AOCI before reclassifications
(1)
|
$
|
(2,405
|
)
|
|
$
|
4,475
|
|
|
(Gain) loss reclassified from AOCI to Income, including depreciation, from unconsolidated real estate funds
(1)
|
$
|
(616
|
)
|
|
$
|
83
|
|
|
Income, including depreciation, from unconsolidated real estate funds presented in the consolidated statements of operations
|
$
|
1,551
|
|
|
$
|
1,506
|
|
|
(1)
|
See Note
10
for our AOCI reconciliation.
|
|
(2)
|
We calculate our share by multiplying the total amount for each Fund by our equity interest in the respective Fund.
|
|
|
(In thousands)
|
||
|
|
|
||
|
Consolidated derivatives:
|
|
||
|
Gains to be reclassified from AOCI to Interest Expense
|
$
|
30,188
|
|
|
Unconsolidated Funds' derivatives (our share):
|
|
||
|
Gains to be reclassified from AOCI to Income, including depreciation, from unconsolidated real estate funds
|
$
|
2,090
|
|
|
|
Three Months Ended March 31,
|
||||||
|
(In thousands)
|
2019
|
|
2018
|
||||
|
|
|
|
|
||||
|
Net income attributable to common stockholders
|
$
|
28,701
|
|
|
$
|
28,206
|
|
|
|
|
|
|
||||
|
Transfers from noncontrolling interests:
|
|
|
|
||||
|
Exchange of OP Units with noncontrolling interests
|
363
|
|
|
5,199
|
|
||
|
Repurchase of OP Units from noncontrolling interests
|
(291
|
)
|
|
—
|
|
||
|
Net transfers from noncontrolling interests
|
72
|
|
|
5,199
|
|
||
|
|
|
|
|
||||
|
Change from net income attributable to common stockholders and transfers from noncontrolling interests
|
$
|
28,773
|
|
|
$
|
33,405
|
|
|
|
Three Months Ended March 31,
|
||||||
|
(In thousands)
|
2019
|
|
2018
|
||||
|
|
|
|
|
||||
|
Beginning balance
|
$
|
53,944
|
|
|
$
|
43,099
|
|
|
Adoption of ASU 2017-12 - cumulative opening balance adjustment
|
—
|
|
|
211
|
|
||
|
Consolidated derivatives:
|
|
|
|
||||
|
Other comprehensive (loss) income before reclassifications
|
(21,563
|
)
|
|
39,731
|
|
||
|
Reclassification of gains from AOCI to Interest Expense
|
(8,724
|
)
|
|
(131
|
)
|
||
|
Unconsolidated Funds' derivatives (our share)
(2)
:
|
|
|
|
||||
|
Other comprehensive (loss) income before reclassifications
|
(2,405
|
)
|
|
4,475
|
|
||
|
Reclassification of (gains) losses from AOCI
to Income, including depreciation, from unconsolidated real estate funds
|
(616
|
)
|
|
83
|
|
||
|
Net current period OCI
|
(33,308
|
)
|
|
44,369
|
|
||
|
OCI attributable to noncontrolling interests
|
10,307
|
|
|
(13,447
|
)
|
||
|
OCI attributable to common stockholders
|
(23,001
|
)
|
|
30,922
|
|
||
|
|
|
|
|
||||
|
Ending balance
|
$
|
30,943
|
|
|
$
|
74,021
|
|
|
(1)
|
See Note
9
for the details of our derivatives and Note
12
for our derivative fair value disclosures.
|
|
(2)
|
We calculate our share by multiplying the total amount for each Fund by our equity interest in the respective Fund.
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
Numerator (In thousands):
|
|
|
|
|
|
||
|
Net income attributable to common stockholders
|
$
|
28,701
|
|
|
$
|
28,206
|
|
|
Allocation to participating securities: Unvested LTIP Units
|
(126
|
)
|
|
(117
|
)
|
||
|
Numerator for basic and diluted net income attributable to common stockholders
|
$
|
28,575
|
|
|
$
|
28,089
|
|
|
|
|
|
|
||||
|
Denominator (In thousands):
|
|
|
|
||||
|
Weighted average shares of common stock outstanding - basic
|
170,221
|
|
|
169,601
|
|
||
|
Effect of dilutive securities: Stock options
(1)
|
—
|
|
|
24
|
|
||
|
Weighted average shares of common stock and common stock equivalents outstanding - diluted
|
170,221
|
|
|
169,625
|
|
||
|
|
|
|
|
||||
|
Basic EPS:
|
|
|
|
||||
|
Net income attributable to common stockholders per share
|
$
|
0.17
|
|
|
$
|
0.17
|
|
|
|
|
|
|
||||
|
Diluted EPS:
|
|
|
|
||||
|
Net income attributable to common stockholders per share
|
$
|
0.17
|
|
|
$
|
0.17
|
|
|
(1)
|
There were
no
outstanding options during the
three months
ended
March 31, 2019
. The following securities were excluded from the calculation of diluted EPS because including them would be anti-dilutive to the calculation:
|
|
|
Three Months Ended March 31,
|
||||
|
(In thousands)
|
2019
|
|
2018
|
||
|
|
|
|
|
||
|
OP Units
|
26,340
|
|
|
26,943
|
|
|
Vested LTIP Units
|
1,831
|
|
|
800
|
|
|
(In thousands)
|
March 31, 2019
|
|
December 31, 2018
|
||||
|
|
|
|
|
||||
|
Fair value
|
$
|
4,100,464
|
|
|
$
|
4,087,979
|
|
|
Carrying value
|
$
|
4,062,741
|
|
|
$
|
4,062,968
|
|
|
(In thousands)
|
March 31, 2019
|
|
|
|
|
|
|
Fair value
|
11,350
|
|
|
Carrying value
|
10,887
|
|
|
(In thousands)
|
March 31, 2019
|
|
December 31, 2018
|
||||
|
Derivative Assets:
|
|
|
|
||||
|
Fair value - consolidated derivatives
(1)
|
$
|
46,880
|
|
|
$
|
73,414
|
|
|
Fair value - unconsolidated Funds' derivatives
(2)
|
$
|
7,416
|
|
|
$
|
12,228
|
|
|
|
|
|
|
||||
|
Derivative Liabilities:
|
|
|
|
||||
|
Fair value - consolidated derivatives
(1)
|
$
|
5,283
|
|
|
$
|
1,530
|
|
|
Fair value - unconsolidated Funds' derivatives
(2)
|
$
|
—
|
|
|
$
|
—
|
|
|
(1)
|
Consolidated derivatives, which include
100%
, not our pro-rata share, of our consolidated JVs' derivatives, are included in interest rate contracts in our consolidated balance sheets. The fair values exclude accrued interest which is included in interest payable in the consolidated balance sheets.
|
|
(2)
|
Reflects
100%
, not our pro-rata share, of our unconsolidated Funds' derivatives. Our pro-rata share of the amounts related to the unconsolidated Funds' derivatives is included in our Investment in unconsolidated real estate funds in our consolidated balance sheets. See Note
15
regarding our unconsolidated Funds debt and derivatives.
|
|
(In thousands)
|
Three Months Ended March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
Office Segment
|
|
|
|
||||
|
Total office revenues
|
$
|
197,290
|
|
|
$
|
187,333
|
|
|
Office expenses
|
(63,449
|
)
|
|
(60,356
|
)
|
||
|
Office segment profit
|
133,841
|
|
|
126,977
|
|
||
|
|
|
|
|
||||
|
Multifamily Segment
|
|
|
|
||||
|
Total multifamily revenues
|
26,896
|
|
|
24,914
|
|
||
|
Multifamily expenses
|
(7,555
|
)
|
|
(6,698
|
)
|
||
|
Multifamily segment profit
|
19,341
|
|
|
18,216
|
|
||
|
|
|
|
|
||||
|
Total profit from all segments
|
$
|
153,182
|
|
|
$
|
145,193
|
|
|
(In thousands)
|
Three Months Ended March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
|
|
|
|
||||
|
Total profit from all segments
|
$
|
153,182
|
|
|
$
|
145,193
|
|
|
General and administrative expenses
|
(9,832
|
)
|
|
(9,567
|
)
|
||
|
Depreciation and amortization
|
(79,873
|
)
|
|
(72,498
|
)
|
||
|
Other income
|
2,898
|
|
|
2,630
|
|
||
|
Other expenses
|
(1,845
|
)
|
|
(1,733
|
)
|
||
|
Income, including depreciation, from unconsolidated real estate funds
|
1,551
|
|
|
1,506
|
|
||
|
Interest expense
|
(33,293
|
)
|
|
(32,900
|
)
|
||
|
Net income
|
32,788
|
|
|
32,631
|
|
||
|
Less: Net income attributable to noncontrolling interests
|
(4,087
|
)
|
|
(4,425
|
)
|
||
|
Net income attributable to common stockholders
|
$
|
28,701
|
|
|
$
|
28,206
|
|
|
Twelve months ending March 31:
|
(In thousands)
|
||
|
|
|
||
|
2020
|
$
|
648,328
|
|
|
2021
|
579,740
|
|
|
|
2022
|
476,073
|
|
|
|
2023
|
384,943
|
|
|
|
2024
|
290,637
|
|
|
|
Thereafter
|
687,219
|
|
|
|
Total future minimum base rentals
(1)
|
$
|
3,066,940
|
|
|
(1)
|
Does not include (i) residential leases, which typically have a term of
one
year or less, (ii) holdover rent, (iii) other types of rent such as storage and antenna rent, (iv) tenant reimbursements, (v) straight- line rent, (vi) amortization/accretion of acquired above/below-market lease intangibles and (vii) percentage rents. The amounts assume that early termination options held by tenants are not exercised.
|
|
Fund
(1)
|
|
Loan Maturity Date
|
|
Principal Balance
(In Millions)
|
|
Variable Interest Rate
|
|
Swap Fixed Interest Rate
|
|
Swap Maturity Date
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Partnership X
(2)(4)
|
|
3/1/2023
|
|
$
|
110.0
|
|
|
LIBOR + 1.40%
|
|
2.30%
|
|
3/1/2021
|
|
Fund X
(3)(4)
|
|
7/1/2024
|
|
400.0
|
|
|
LIBOR + 1.65%
|
|
3.44%
|
|
7/1/2022
|
|
|
|
|
|
|
$
|
510.0
|
|
|
|
|
|
|
|
|
(1)
|
See Note
5
for more information regarding our unconsolidated Funds.
|
|
(2)
|
Floating rate term loan, swapped to fixed, which is secured by
two
properties and requires monthly payments of interest only, with the outstanding principal due upon maturity. As of
March 31, 2019
, assuming a
zero
-percent LIBOR interest rate during the remaining life of the swap, the maximum future payments under the swap agreement were
$1.9 million
.
|
|
(3)
|
Floating rate term loan, swapped to fixed, which is secured by
six
properties and requires monthly payments of interest only, with the outstanding principal due upon maturity. As of
March 31, 2019
, assuming a
zero
-percent LIBOR interest rate during the remaining life of the swap, the maximum future payments under the swap agreement were
$23.6 million
. Loan agreement includes the requirement to purchase an interest rate cap if one-month LIBOR equals or exceeds
3.56%
for
fourteen
consecutive days after the related swap matures.
|
|
(4)
|
Loan agreement includes a zero-percent LIBOR floor. The corresponding swaps do not include such a floor.
|
|
|
|
|
|
|
|
|
|
|
Consolidated Portfolio
(1)
|
|
Total Portfolio
(2)
|
|
|
|
Office
|
|
|
|
|
|
|
Class A Properties
(3)
|
63
|
|
71
|
|
|
|
Rentable Square Feet (in thousands)
(4)
|
16,527
|
|
18,367
|
|
|
|
Leased rate
|
91.9%
|
|
91.8%
|
|
|
|
Occupied rate
|
90.4%
|
|
90.3%
|
|
|
|
|
|
|
|
|
|
|
Multifamily
|
|
|
|
|
|
|
Properties
(3)
|
10
|
|
10
|
|
|
|
Units
|
3,642
|
|
3,642
|
|
|
|
Leased rate
|
99.6%
|
|
99.6%
|
|
|
|
Occupied rate
|
97.4%
|
|
97.4%
|
|
|
|
|
|
|
|
|
____
|
•
|
In March 2019, we renewed our
$400 million
revolving credit facility, releasing two previously encumbered properties, lowering the borrowing rate and unused facility fees, and extending the maturity date. The renewed facility bears interest at
LIBOR + 1.15%
and matures on
August 21, 2023
. See Note
7
to our consolidated financial statements in
Item 1
of this Report for more information regarding our debt.
|
|
•
|
In West Los Angeles, we are building a
34
story high-rise apartment building with
376
apartments. The tower is being built on a site that is directly adjacent to our existing office building and a
712
unit residential property that we own. We expect the cost of the development to be approximately
$180.0 million
to
$200.0 million
, which does not include the cost of the land which we have owned since
1997
. As part of the project, we are investing additional capital to build a one acre park on Wilshire Boulevard that will be available to the public and provide a valuable amenity to our surrounding properties and community. We expect construction to take about
3
years.
|
|
•
|
At our Moanalua Hillside Apartments in Honolulu, we completed the construction of an additional
491
new apartments on 28 acres which now join our existing
680
apartments. We also invested additional capital to upgrade the existing buildings, improve the parking and landscaping, built a new leasing and management office, and constructed a new fitness center and two pools.
|
|
•
|
In downtown Honolulu, we are converting a
25
story,
490 thousand
square foot office tower into approximately
500
rental apartments. We expect the conversion to occur in phases over a number of years as the office space is vacated. We currently estimate the construction costs to be approximately
$80.0 million
to
$100.0 million
, although the inherent uncertainties of development are compounded by the multi-year and phased nature of the conversion. Assuming timely approvals, we expect the first units to be delivered in 2020. This project will help address the severe shortage of rental housing in Honolulu and revitalize the central business district.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Year Ended December 31,
|
|
||||||
|
|
|
|
March 31, 2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average straight-line rental rate
(1)(2)
|
|
$45.52
|
|
$48.77
|
|
$44.48
|
|
$43.21
|
|
$42.65
|
|
|
|
Annualized lease transaction costs
(3)
|
|
$5.34
|
|
$5.80
|
|
$5.68
|
|
$5.74
|
|
$4.77
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Because straight-line rent takes into account the full economic value of each lease, including rent concessions and 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 lease. However, care should be taken in any comparison, as the averages are often significantly affected from period to period by factors such as the buildings, submarkets, and types of space and terms involved in the leases executed during the respective reporting period.
|
|
(2)
|
Reflects the weighted average straight-line Annualized Rent.
|
|
(3)
|
Reflects the weighted average leasing commissions and tenant improvement allowances divided by the weighted average number of years for the leases. Excludes leases substantially negotiated by the seller in the case of acquired properties and leases for tenants relocated from space being taken out of service.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rent Roll
(1)(2)
|
|
Starting Cash Rent
|
|
Straight-line Rent
|
|
Expiring Cash Rent
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leases signed during the period
|
|
$44.21
|
|
$45.52
|
|
N/A
|
|
|
|
|
Prior leases for the same space
|
|
$36.62
|
|
$37.78
|
|
$40.54
|
|
|
|
|
Percentage change
|
|
20.7%
|
|
20.5%
|
|
9.1%
|
(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Represents the average initial stabilized cash and straight-line rents on new and renewal leases signed during the quarter compared to the prior lease on the same space, excluding Short-Term Leases, leases where the prior lease was terminated more than a year before signing of the new lease, leases for tenants relocated from space being taken out of service, and leases in acquired buildings where we believe the information about the prior agreement is incomplete or where we believe base rent reflects other off-market inducements to the tenant that are not reflected in the prior lease document.
|
|
(2)
|
Our office rent roll can fluctuate from period to period as a result of changes in our submarkets, buildings and term of the expiring leases, making these metrics difficult to predict.
|
|
(3)
|
The percentage change for expiring cash rent represents the comparison between the starting cash rent on leases executed during the respective period and the expiring cash rent on the prior leases for the same space.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Year Ended December 31,
|
|
||||||
|
|
|
|
March 31, 2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average annual rental rate - new tenants
(1)
|
|
$26,951
|
|
$27,542
|
|
$28,613
|
|
$28,435
|
|
$27,936
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
These average rental rates are not directly comparable from year to year because of changes in the properties and units included. In particular, in 2018 and 2019 we added a significant number of units with our Moanalua Hillside Apartments development in Honolulu, where the rental rates are lower than the average in our portfolio.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
||||||
|
|
Occupancy Rates
(1)
as of:
|
|
March 31, 2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office portfolio
|
|
90.3%
|
|
90.3%
|
|
89.8%
|
|
90.4%
|
|
91.2%
|
|
|
|
Multifamily portfolio
(2)
|
|
97.4%
|
|
97.0%
|
|
96.4%
|
|
97.9%
|
|
98.0%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Year Ended December 31,
|
|
||||||
|
|
Average Occupancy
Rates
(1)(3)
:
|
|
March 31, 2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office portfolio
|
|
90.3%
|
|
89.4%
|
|
89.5%
|
|
90.6%
|
|
90.9%
|
|
|
|
Multifamily portfolio
(2)
|
|
97.2%
|
|
96.6%
|
|
97.2%
|
|
97.6%
|
|
98.2%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Occupancy rates include the impact of property acquisitions, most of whose occupancy rates at the time of acquisition were below that of our existing portfolio.
|
|
(2)
|
The occupancy rate for our multifamily portfolio was impacted during 2019 and 2018 by the new units that we were leasing at our Moanalua Hillside Apartments development in Honolulu - see "Financings, Developments and Repositionings" above.
|
|
(3)
|
Average occupancy rates are calculated by averaging the occupancy rates at the end of each of the quarters in the period and at the end of the quarter immediately prior to the start of the period.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
2019
|
|
2018
|
|
Favorable (Unfavorable)
|
|
Percentage
|
|
Commentary
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
(In thousands)
|
|
|
|
|
|
|||||||||||
|
|
Revenues
|
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
Office rental revenue and tenant recoveries
|
|
$
|
167,235
|
|
|
$
|
158,824
|
|
|
$
|
8,411
|
|
|
5.3
|
%
|
|
The increase was due to an increase in rental revenues of $5.8 million and an increase in tenant recoveries of $2.6 million. The increase in rental revenues was primarily due to an increase in occupancy and rental rates. The increase in tenant recoveries was due to an increase in recoverable operating costs.
|
|
|
|
Office parking and other income
|
|
$
|
30,055
|
|
|
$
|
28,509
|
|
|
$
|
1,546
|
|
|
5.4
|
%
|
|
The increase was primarily due to an increase in occupancy.
|
|
|
|
Multifamily revenue
|
|
$
|
26,896
|
|
|
$
|
24,914
|
|
|
$
|
1,982
|
|
|
8.0
|
%
|
|
The increase was primarily due to an increase in rental revenues of $1.8 million, of which $1.0 million was due to an increase in revenues from new apartments at our Moanalua Hillside Apartments development and $0.8 million which was due to an increase in revenues from other residential properties. The increase from the other residential properties was due to an increase in occupancy and rental rates.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
Operating expenses
|
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
Office rental expenses
|
|
$
|
63,449
|
|
|
$
|
60,356
|
|
|
$
|
(3,093
|
)
|
|
(5.1
|
)%
|
|
The increase was primarily due to an increase in property taxes, utility expenses, repairs and maintenance and scheduled services expenses.
|
|
|
|
Multifamily rental expenses
|
|
$
|
7,555
|
|
|
$
|
6,698
|
|
|
$
|
(857
|
)
|
|
(12.8
|
)%
|
|
The increase was primarily due to an increase of $0.3 million from new apartments at our Moanalua Hillside Apartments development and an increase of $0.5 million from other residential properties. The increase from the other residential properties was primarily due to an increase in utility expenses, property and excise taxes, scheduled services expenses and personnel expenses.
|
|
|
|
General and administrative expenses
|
|
$
|
9,832
|
|
|
$
|
9,567
|
|
|
$
|
(265
|
)
|
|
(2.8
|
)%
|
|
The increase was primarily due to an increase in leasing expenses partially offset by a decrease in personnel expenses.
|
|
|
|
Depreciation and amortization
|
|
$
|
79,873
|
|
|
$
|
72,498
|
|
|
$
|
(7,375
|
)
|
|
(10.2
|
)%
|
|
The increase was primarily due to activity at our repositioning properties and an increase in investment in real estate balances.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
2019
|
|
2018
|
|
Favorable (Unfavorable)
|
|
Percentage
|
|
Commentary
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
(In thousands)
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
Non-Operating Income and Expenses
|
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
Other income
|
|
$
|
2,898
|
|
|
$
|
2,630
|
|
|
$
|
268
|
|
|
10.2
|
%
|
|
The increase was primarily due to an increase in interest income due to higher money market interest rates.
|
|
|
|
Other expenses
|
|
$
|
(1,845
|
)
|
|
$
|
(1,733
|
)
|
|
$
|
(112
|
)
|
|
(6.5
|
)%
|
|
The increase was primarily due an increase in expenses from the health club that we own and operate.
|
|
|
|
Income, including depreciation, from unconsolidated real estate funds
|
|
$
|
1,551
|
|
|
$
|
1,506
|
|
|
$
|
45
|
|
|
3.0
|
%
|
|
The increase was primarily due to an increase in net income for our unconsolidated Funds, which was primarily due to an increase in revenues as a result of an increase in occupancy and rental rates.
|
|
|
|
Interest expense
|
|
$
|
(33,293
|
)
|
|
$
|
(32,900
|
)
|
|
$
|
(393
|
)
|
|
(1.2
|
)%
|
|
The increase was primarily due to a higher balance on our revolving credit facility and higher interest rates.
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
||||
|
|
|
Three Months Ended March 31,
|
|
||||||
|
|
(In thousands)
|
2019
|
|
2018
|
|
||||
|
|
|
|
|
|
|
||||
|
|
Net income attributable to common stockholders
|
$
|
28,701
|
|
|
$
|
28,206
|
|
|
|
|
Depreciation and amortization of real estate assets
|
79,873
|
|
|
72,498
|
|
|
||
|
|
Net income attributable to noncontrolling interests
|
4,087
|
|
|
4,425
|
|
|
||
|
|
Adjustments attributable to unconsolidated Funds
(1)
|
4,514
|
|
|
4,097
|
|
|
||
|
|
Adjustments attributable to consolidated JVs
(2)
|
(14,077
|
)
|
|
(13,242
|
)
|
|
||
|
|
FFO
|
$
|
103,098
|
|
|
$
|
95,984
|
|
|
|
|
|
|
|
|
|
||||
|
(1)
|
Adjusts for our share of our unconsolidated Funds depreciation and amortization of real estate assets.
|
|
(2)
|
Adjusts for the net income and depreciation and amortization of real estate assets that is attributable to the noncontrolling interests in our consolidated JVs.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
Three Months Ended March 31,
|
|
Favorable
|
|
|
|
|
|
|||||||||
|
|
|
2019
|
|
2018
|
|
(Unfavorable)
|
|
Percentage
|
|
Commentary
|
|
|||||||
|
|
|
(In thousands)
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
Office revenues
|
$
|
181,989
|
|
|
$
|
170,977
|
|
|
$
|
11,012
|
|
|
6.4
|
%
|
|
The increase was primarily due to an increase in occupancy and rental rates, and an increase in tenant recoveries reflecting an increase in recoverable operating costs.
|
|
|
|
Office expenses
|
(56,952
|
)
|
|
(54,280
|
)
|
|
(2,672
|
)
|
|
(4.9
|
)%
|
|
The increase was primarily due to an increase in property taxes, and utility, repairs and maintenance, scheduled services and personnel expenses.
|
|
|||
|
|
Office NOI
|
125,037
|
|
|
116,697
|
|
|
8,340
|
|
|
7.1
|
%
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
Multifamily revenues
|
21,526
|
|
|
20,845
|
|
|
681
|
|
|
3.3
|
%
|
|
The increase was primarily due to an increase in occupancy and rental rates.
|
|
|||
|
|
Multifamily expenses
|
(5,602
|
)
|
|
(5,330
|
)
|
|
(272
|
)
|
|
(5.1
|
)%
|
|
The increase was primarily due to an increase in utility, personnel, repairs and maintenance and scheduled services expenses.
|
|
|||
|
|
Multifamily NOI
|
15,924
|
|
|
15,515
|
|
|
409
|
|
|
2.6
|
%
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
Total NOI
|
$
|
140,961
|
|
|
$
|
132,212
|
|
|
$
|
8,749
|
|
|
6.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
||||
|
|
|
Three Months Ended March 31,
|
|
||||||
|
|
(In thousands)
|
2019
|
|
2018
|
|
||||
|
|
Same Property NOI
|
$
|
140,961
|
|
|
$
|
132,212
|
|
|
|
|
Non-comparable office revenues
|
15,301
|
|
|
16,356
|
|
|
||
|
|
Non-comparable office expenses
|
(6,497
|
)
|
|
(6,076
|
)
|
|
||
|
|
Non-comparable multifamily revenues
|
5,370
|
|
|
4,069
|
|
|
||
|
|
Non-comparable multifamily expenses
|
(1,953
|
)
|
|
(1,368
|
)
|
|
||
|
|
NOI
|
153,182
|
|
|
145,193
|
|
|
||
|
|
General and administrative expenses
|
(9,832
|
)
|
|
(9,567
|
)
|
|
||
|
|
Depreciation and amortization
|
(79,873
|
)
|
|
(72,498
|
)
|
|
||
|
|
Operating income
|
63,477
|
|
|
63,128
|
|
|
||
|
|
Other income
|
2,898
|
|
|
2,630
|
|
|
||
|
|
Other expenses
|
(1,845
|
)
|
|
(1,733
|
)
|
|
||
|
|
Income, including depreciation, from unconsolidated real estate funds
|
1,551
|
|
|
1,506
|
|
|
||
|
|
Interest expense
|
(33,293
|
)
|
|
(32,900
|
)
|
|
||
|
|
Net income
|
32,788
|
|
|
32,631
|
|
|
||
|
|
Less: Net income attributable to noncontrolling interests
|
(4,087
|
)
|
|
(4,425
|
)
|
|
||
|
|
Net income attributable to common stockholders
|
$
|
28,701
|
|
|
$
|
28,206
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
Three Months Ended March 31,
|
|
Increase
|
|
|
|
|||||||||
|
|
|
2019
|
|
2018
|
|
(Decrease)
|
|
Percentage
|
|
|||||||
|
|
|
(In thousands)
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
Net cash provided by operating activities
(1)
|
$
|
132,489
|
|
|
$
|
117,617
|
|
|
$
|
14,872
|
|
|
12.6
|
%
|
|
|
|
Net cash used in investing activities
(2)
|
$
|
(61,838
|
)
|
|
$
|
(34,324
|
)
|
|
$
|
27,514
|
|
|
80.2
|
%
|
|
|
|
Net cash used in financing activities
(3)
|
$
|
(67,156
|
)
|
|
$
|
(76,382
|
)
|
|
$
|
(9,226
|
)
|
|
(12.1
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
(1)
|
Our cash flows
provided by
operating activities are primarily dependent upon the occupancy and rental rates of our portfolio, the collectability of rent and recoveries from our tenants, and the level of our operating expenses and general and administrative expenses, and interest expense. The
increase
was primarily due to (i) an increase in operating income from our office and residential portfolios due to an increase in occupancy and rental rates, and (ii) the leasing of new units at our Moanalua Hillside Apartments development.
|
|
(2)
|
Our cash flows
used in
investing activities is generally used to fund property acquisitions, developments and redevelopment projects, and Recurring and non-Recurring Capital Expenditures. The
increase
was primarily due to an increase of $27.8 million in capital expenditures for improvements to real estate and developments.
|
|
(3)
|
Our cash flows
used in
financing activities are generally impacted by our borrowings and capital activities, as well as dividends and distributions paid to common stockholders and noncontrolling interests, respectively. The
decrease
was primarily due to a decrease of $12.6 million in net repayments of borrowings.
|
|
(1)
|
Registration Statement on Form S-3 (No. 333-147483) of Douglas Emmett, Inc. filed with the SEC on November 16, 2007;
|
|
(2)
|
Registration Statement on Form S-3 (No. 333-219731) of Douglas Emmett, Inc. filed with the SEC on August 4, 2017 (the “August 4, 2017 Registration Statement”); and
|
|
(3)
|
Registration Statement on Form S-8 (No. 333-212129) pertaining to the Douglas Emmett, Inc. 2016 Omnibus Stock Incentive Plan filed with the SEC on June 20, 2016.
|
|
Exhibit Number
|
|
Description
|
|
|
|
|
|
8.1
|
|
|
|
23.1
|
|
|
|
31.1
|
|
|
|
31.2
|
|
|
|
32.1*
|
|
|
|
32.2*
|
|
|
|
101.INS
|
|
XBRL Instance Document.
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document.
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document.
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document.
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document.
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document.
|
|
|
|
DOUGLAS EMMETT, INC.
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
Date:
|
May 6, 2019
|
By:
|
/s/ JORDAN L. KAPLAN
|
|
|
|
|
|
Jordan L. Kaplan
|
|
|
|
|
|
President and CEO
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Date:
|
May 6, 2019
|
By:
|
/s/ PETER D. SEYMOUR
|
|
|
|
|
|
Peter D. Seymour
|
|
|
|
|
|
CFO
|
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | 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 |
|---|