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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | ||||
|
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | ||||
|
Hudson Pacific Properties, Inc.
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification Number)
|
||||||
|
Hudson Pacific Properties, L.P.
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification Number)
|
||||||
|
|
||
|
(Address of principal executive offices) (Zip Code)
|
||
| Registrant | Title of each class | Trading Symbol(s) | Name of each exchange on which registered | |||||||||||||||||
| Hudson Pacific Properties, Inc. |
|
|
|
|||||||||||||||||
| Hudson Pacific Properties, Inc. |
|
|
|
|||||||||||||||||
|
Hudson Pacific Properties, Inc.
|
Hudson Pacific Properties, L.P.
|
||||
|
Hudson Pacific Properties, Inc.
|
Hudson Pacific Properties, L.P.
|
||||
|
|
Accelerated filer
o
|
|||||||
|
Non-accelerated filer
o
|
Smaller reporting company
|
|||||||
|
Emerging growth company
|
||||||||
|
Large accelerated filer
o
|
Accelerated filer
o
|
|||||||
|
|
Smaller reporting company
|
|||||||
|
Emerging growth company
|
||||||||
|
Hudson Pacific Properties, Inc.
o
|
Hudson Pacific Properties, L.P.
o
|
||||
|
Hudson Pacific Properties, Inc. Yes
☐
No
|
Hudson Pacific Properties, L.P. Yes
☐
No
|
||||
| Page | ||||||||
| ITEM 1. | Financial Statements of Hudson Pacific Properties, Inc. | |||||||
| ITEM 1. | Financial Statements of Hudson Pacific Properties, L.P. | |||||||
| ITEM 2. | ||||||||
| ITEM 3. | ||||||||
| ITEM 4. | ||||||||
| ITEM 1. | ||||||||
| ITEM 1A. | ||||||||
| ITEM 2. | ||||||||
| ITEM 3. | ||||||||
| ITEM 4. | ||||||||
| ITEM 5. | ||||||||
| ITEM 6. | ||||||||
|
September 30, 2022
(unaudited)
|
December 31, 2021 | ||||||||||
| ASSETS | |||||||||||
| Investment in real estate, at cost | $ |
|
$ |
|
|||||||
| Accumulated depreciation and amortization |
(
|
(
|
|||||||||
| Investment in real estate, net |
|
|
|||||||||
| Non-real estate property, plant and equipment, net |
|
|
|||||||||
| Cash and cash equivalents |
|
|
|||||||||
| Restricted cash |
|
|
|||||||||
| Accounts receivable, net |
|
|
|||||||||
| Straight-line rent receivables, net |
|
|
|||||||||
| Deferred leasing costs and intangible assets, net |
|
|
|||||||||
| U.S. Government securities |
|
|
|||||||||
| Operating lease right-of-use assets |
|
|
|||||||||
| Prepaid expenses and other assets, net |
|
|
|||||||||
| Investment in unconsolidated real estate entities |
|
|
|||||||||
| Goodwill |
|
|
|||||||||
| Assets associated with real estate held for sale |
|
|
|||||||||
| TOTAL ASSETS | $ |
|
$ |
|
|||||||
| LIABILITIES AND EQUITY | |||||||||||
| Liabilities | |||||||||||
| Unsecured and secured debt, net | $ |
|
$ |
|
|||||||
| In-substance defeased debt |
|
|
|||||||||
| Joint venture partner debt |
|
|
|||||||||
| Accounts payable, accrued liabilities and other |
|
|
|||||||||
| Operating lease liabilities |
|
|
|||||||||
| Intangible liabilities, net |
|
|
|||||||||
| Security deposits, prepaid rent and other |
|
|
|||||||||
| Liabilities associated with real estate held for sale |
|
|
|||||||||
| Total liabilities |
|
|
|||||||||
| Commitments and contingencies (note 22) |
|
|
|||||||||
| Redeemable preferred units of the operating partnership |
|
|
|||||||||
| Redeemable non-controlling interest in consolidated real estate entities |
|
|
|||||||||
| Equity | |||||||||||
| Hudson Pacific Properties, Inc. stockholders’ equity | |||||||||||
|
Preferred stock, $
|
|
|
|||||||||
|
Common stock, $
|
|
|
|||||||||
| Additional paid-in capital |
|
|
|||||||||
| Accumulated other comprehensive loss |
(
|
(
|
|||||||||
| Total Hudson Pacific Properties, Inc. stockholders’ equity |
|
|
|||||||||
| Non-controlling interest—members in consolidated real estate entities |
|
|
|||||||||
| Non-controlling interest—units in the operating partnership |
|
|
|||||||||
| Total equity |
|
|
|||||||||
| TOTAL LIABILITIES AND EQUITY | $ |
|
$ |
|
|||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| REVENUES | |||||||||||||||||||||||
| Office | |||||||||||||||||||||||
| Rental | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Service and other revenues |
|
|
|
|
|||||||||||||||||||
| Total office revenues |
|
|
|
|
|||||||||||||||||||
| Studio | |||||||||||||||||||||||
| Rental |
|
|
|
|
|||||||||||||||||||
| Service and other revenues |
|
|
|
|
|||||||||||||||||||
| Total studio revenues |
|
|
|
|
|||||||||||||||||||
| Total revenues |
|
|
|
|
|||||||||||||||||||
| OPERATING EXPENSES | |||||||||||||||||||||||
| Office operating expenses |
|
|
|
|
|||||||||||||||||||
| Studio operating expenses |
|
|
|
|
|||||||||||||||||||
| General and administrative |
|
|
|
|
|||||||||||||||||||
| Depreciation and amortization |
|
|
|
|
|||||||||||||||||||
| Total operating expenses |
|
|
|
|
|||||||||||||||||||
| OTHER INCOME (EXPENSE) | |||||||||||||||||||||||
| (Loss) income from unconsolidated real estate entities |
(
|
|
|
|
|||||||||||||||||||
| Fee income |
|
|
|
|
|||||||||||||||||||
| Interest expense |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Interest income |
|
|
|
|
|||||||||||||||||||
| Management services reimbursement income—unconsolidated real estate entities |
|
|
|
|
|||||||||||||||||||
| Management services expense—unconsolidated real estate entities |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Transaction-related expenses |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Unrealized (loss) gain on non-real estate investments |
(
|
|
(
|
|
|||||||||||||||||||
| Loss on sale of real estate |
(
|
|
(
|
|
|||||||||||||||||||
| Impairment loss |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Loss on extinguishment of debt |
|
(
|
|
(
|
|||||||||||||||||||
| Other income (expense) |
|
|
|
(
|
|||||||||||||||||||
| Total other expenses |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Net (loss) income |
(
|
(
|
(
|
|
|||||||||||||||||||
| Net income attributable to Series A preferred units |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Net income attributable to Series C preferred shares |
(
|
|
(
|
|
|||||||||||||||||||
| Net income attributable to participating securities |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Net income attributable to non-controlling interest in consolidated real estate entities |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Net loss attributable to redeemable non-controlling interest in consolidated real estate entities |
|
|
|
|
|||||||||||||||||||
| Net loss attributable to common units in the operating partnership |
|
|
|
|
|||||||||||||||||||
| NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS | $ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||
| BASIC AND DILUTED PER SHARE AMOUNTS | |||||||||||||||||||||||
| Net loss attributable to common stockholders—basic | $ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||
| Net loss attributable to common stockholders—diluted | $ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||
| Weighted average shares of common stock outstanding—basic |
|
|
|
|
|||||||||||||||||||
| Weighted average shares of common stock outstanding—diluted |
|
|
|
|
|||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Net (loss) income | $ |
(
|
$ |
(
|
$ |
(
|
$ |
|
|||||||||||||||
| Currency translation adjustments |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Net unrealized gains on derivative instruments: | |||||||||||||||||||||||
| Unrealized gains (losses) |
|
(
|
|
(
|
|||||||||||||||||||
| Reclassification adjustment for realized (gains) losses |
(
|
|
(
|
|
|||||||||||||||||||
| Total net unrealized gains (losses) on derivative instruments |
(
|
|
|
|
|||||||||||||||||||
| Total other comprehensive (loss) income |
(
|
(
|
(
|
|
|||||||||||||||||||
| Comprehensive (loss) income |
(
|
(
|
(
|
|
|||||||||||||||||||
| Comprehensive income attributable to Series A preferred units |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Comprehensive income attributable to Series C preferred stock |
(
|
|
(
|
|
|||||||||||||||||||
| Comprehensive income attributable to participating securities |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Comprehensive income attributable to non-controlling interest in consolidated real estate entities |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Comprehensive loss attributable to redeemable non-controlling interest in consolidated real estate entities |
|
|
|
|
|||||||||||||||||||
| Comprehensive loss (income) attributable to non-controlling interest in the operating partnership |
|
|
|
(
|
|||||||||||||||||||
| COMPREHENSIVE (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS | $ |
(
|
$ |
(
|
$ |
(
|
$ |
|
|||||||||||||||
| Hudson Pacific Properties, Inc. Stockholders’ Equity | Non-controlling Interest | |||||||||||||||||||||||||||||||
| Series C Cumulative Redeemable Preferred Stock | Shares of Common Stock | Stock Amount | Additional Paid-in Capital | Retained Earnings (Accumulated Deficit) | Accumulated Other Comprehensive Loss | Units in the Operating Partnership | Members in Consolidated Real Estate Entities | Total Equity | ||||||||||||||||||||||||
|
Balance, June 30, 2022
|
$ |
|
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Contributions | — | — | — | — | — | — | — |
|
|
|||||||||||||||||||||||
| Distributions | — | — | — | — | — | — | — |
(
|
(
|
|||||||||||||||||||||||
| Transaction costs | — | — | — |
(
|
— | — | — | — |
(
|
|||||||||||||||||||||||
| Accelerated share repurchase | — |
(
|
(
|
|
— | — | — | — |
|
|||||||||||||||||||||||
| Declared dividend |
(
|
— | — |
(
|
|
— |
(
|
— |
(
|
|||||||||||||||||||||||
|
Amortization of stock-based
compensation |
— | — | — |
|
— | — |
|
— |
|
|||||||||||||||||||||||
| Net income (loss) |
|
— | — | — |
(
|
— |
(
|
|
(
|
|||||||||||||||||||||||
| Other comprehensive loss | — | — | — | — | — |
(
|
(
|
— |
(
|
|||||||||||||||||||||||
|
Balance, September 30, 2022
|
$ |
|
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
Balance, December 31, 2021
|
$ |
|
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Contributions | — | — | — | — | — | — | — |
|
|
|||||||||||||||||||||||
| Distributions | — | — | — | — | — | — | — |
(
|
(
|
|||||||||||||||||||||||
| Transaction costs | — | — | — |
(
|
— | — | — | — |
(
|
|||||||||||||||||||||||
| Issuance of unrestricted stock | — |
|
— | — | — | — | — | — | — | |||||||||||||||||||||||
| Shares repurchased | — |
(
|
(
|
(
|
— | — | — | — |
(
|
|||||||||||||||||||||||
| Accelerated share repurchase | — |
(
|
(
|
(
|
— | — | — | — |
(
|
|||||||||||||||||||||||
| Declared dividend |
(
|
— | — |
(
|
|
— |
(
|
— |
(
|
|||||||||||||||||||||||
| Amortization of stock-based compensation | — | — | — |
|
— | — |
|
— |
|
|||||||||||||||||||||||
| Net income (loss) |
|
— | — | — |
(
|
— |
(
|
|
(
|
|||||||||||||||||||||||
| Other comprehensive loss | — | — | — | — | — |
(
|
(
|
— |
(
|
|||||||||||||||||||||||
|
Balance, September 30, 2022
|
$ |
|
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Hudson Pacific Properties, Inc. Stockholders’ Equity | Non-controlling Interest | |||||||||||||||||||||||||||||||
| Series C Cumulative Redeemable Preferred Stock | Shares of Common Stock | Stock Amount | Additional Paid-in Capital | (Accumulated Deficit) Retained Earnings | Accumulated Other Comprehensive Loss | Units in the Operating Partnership | Members in Consolidated Real Estate Entities | Total Equity | ||||||||||||||||||||||||
|
Balance, June 30, 2021
|
$ |
|
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Contributions | — | — | — | — | — | — |
|
|
||||||||||||||||||||||||
| Distributions | — | — | — | — | — | — | — |
(
|
(
|
|||||||||||||||||||||||
| Transaction costs | — | — |
(
|
— | — | — | — |
(
|
||||||||||||||||||||||||
| Issuance of unrestricted stock | — |
|
— | — | — | — | — | — | — | |||||||||||||||||||||||
| Declared dividend | — | — | — |
(
|
|
— |
(
|
— |
(
|
|||||||||||||||||||||||
| Amortization of stock-based compensation | — | — | — |
|
— | — |
|
— |
|
|||||||||||||||||||||||
| Net (loss) income | — | — | — | — |
(
|
— |
(
|
|
(
|
|||||||||||||||||||||||
| Other comprehensive loss | — | — | — | — | — |
(
|
(
|
— |
(
|
|||||||||||||||||||||||
|
Balance, September 30, 2021
|
$ |
|
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
Balance, December 31, 2020
|
$ |
|
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Contributions | — | — | — | — | — | — | — |
|
|
|||||||||||||||||||||||
| Distributions | — | — | — | — | — | — | — |
(
|
(
|
|||||||||||||||||||||||
| Proceeds from sale of common stock, net of transaction costs | — |
|
|
|
— | — | — | — |
|
|||||||||||||||||||||||
| Issuance of unrestricted stock | — |
|
— | — | — | — | — | — | — | |||||||||||||||||||||||
| Shares repurchased | — |
(
|
(
|
(
|
— | — | — | — |
(
|
|||||||||||||||||||||||
| Shares withheld to satisfy tax withholding obligations | — |
(
|
— |
(
|
— | — | — | — |
(
|
|||||||||||||||||||||||
| Declared dividend | — | — | — |
(
|
|
— |
(
|
— |
(
|
|||||||||||||||||||||||
| Amortization of stock-based compensation | — | — | — |
|
— | — |
|
— |
|
|||||||||||||||||||||||
| Net (loss) income | — | — | — | — |
(
|
— |
(
|
|
|
|||||||||||||||||||||||
| Other comprehensive income | — | — | — | — | — |
|
|
— |
|
|||||||||||||||||||||||
|
Balance, September 30, 2021
|
$ |
|
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Nine Months Ended September 30, | |||||||||||
| 2022 | 2021 | ||||||||||
| CASH FLOWS FROM OPERATING ACTIVITIES | |||||||||||
| Net (loss) income | $ |
(
|
$ |
|
|||||||
| Adjustments to reconcile net (loss) income to net cash provided by operating activities: | |||||||||||
| Depreciation and amortization |
|
|
|||||||||
| Non-cash portion of interest expense |
|
|
|||||||||
| Amortization of stock-based compensation |
|
|
|||||||||
| Income from unconsolidated real estate entities |
(
|
(
|
|||||||||
| Unrealized loss (gain) on non-real estate investments |
|
(
|
|||||||||
| Straight-line rents |
(
|
(
|
|||||||||
| Straight-line rent expenses |
|
|
|||||||||
| Amortization of above- and below-market leases, net |
(
|
(
|
|||||||||
| Amortization of above- and below-market ground leases, net |
|
|
|||||||||
| Amortization of lease incentive costs |
|
|
|||||||||
| Distribution of income from unconsolidated real estate entities |
|
|
|||||||||
| Gain on derivatives |
(
|
|
|||||||||
| Impairment loss |
|
|
|||||||||
| Loss on extinguishment of debt |
|
|
|||||||||
| Earnout liability fair value adjustment |
|
|
|||||||||
| Loss on sale of real estate |
|
|
|||||||||
| Gain from insurance proceeds |
(
|
|
|||||||||
| Change in operating assets and liabilities: | |||||||||||
| Accounts receivable |
|
|
|||||||||
| Deferred leasing costs and lease intangibles |
(
|
(
|
|||||||||
| Prepaid expenses and other assets |
(
|
(
|
|||||||||
| Accounts payable, accrued liabilities and other |
|
|
|||||||||
| Security deposits, prepaid rent and other |
|
(
|
|||||||||
| Net cash provided by operating activities |
|
|
|||||||||
| CASH FLOWS FROM INVESTING ACTIVITIES | |||||||||||
| Proceeds from sales of real estate |
|
|
|||||||||
| Additions to investment in real estate |
(
|
(
|
|||||||||
| Property acquisitions |
(
|
|
|||||||||
| Acquisitions of businesses |
(
|
(
|
|||||||||
| Maturities of U.S. Government securities |
|
|
|||||||||
| Contributions to non-real estate investments |
(
|
(
|
|||||||||
| Distributions from non-real estate investments |
|
|
|||||||||
| Distributions from unconsolidated real estate entities |
|
|
|||||||||
| Contributions to unconsolidated real estate entities |
(
|
(
|
|||||||||
| Additions to non-real estate property, plant and equipment |
(
|
(
|
|||||||||
| Insurance proceeds for damaged property, plant and equipment |
|
|
|||||||||
| Net cash used in investing activities |
(
|
(
|
|||||||||
| CASH FLOWS FROM FINANCING ACTIVITIES | |||||||||||
| Proceeds from unsecured and secured debt |
|
|
|||||||||
| Payments of unsecured and secured debt |
(
|
(
|
|||||||||
| Payments of in-substance defeased debt |
(
|
(
|
|||||||||
| Proceeds from sale of common stock |
|
|
|||||||||
| Transaction costs |
(
|
(
|
|||||||||
| Repurchases of common stock |
(
|
(
|
|||||||||
| Accelerated share repurchase |
(
|
|
|||||||||
| Dividends paid to common stock and unitholders |
(
|
(
|
|||||||||
| Dividends paid to preferred stock and unitholders |
(
|
(
|
|||||||||
| Contributions from redeemable non-controlling members in consolidated real estate entities |
|
|
|||||||||
| Distributions to redeemable non-controlling members in consolidated real estate entities |
(
|
(
|
|||||||||
| Contributions from non-controlling members in consolidated real estate entities |
|
|
|||||||||
| Distributions to non-controlling members in consolidated real estate entities |
(
|
(
|
|||||||||
| Payments to satisfy tax withholding obligations |
|
(
|
|||||||||
| Payments of loan costs |
(
|
(
|
|||||||||
| Net cash provided by financing activities |
|
|
|||||||||
| Net increase in cash and cash equivalents and restricted cash |
|
|
|||||||||
| Cash and cash equivalents and restricted cash—beginning of period |
|
|
|||||||||
|
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH—END OF PERIOD
|
$ |
|
$ |
|
|||||||
|
September 30, 2022
(unaudited)
|
December 31, 2021 | ||||||||||
| ASSETS | |||||||||||
| Investment in real estate, at cost | $ |
|
$ |
|
|||||||
| Accumulated depreciation and amortization |
(
|
(
|
|||||||||
| Investment in real estate, net |
|
|
|||||||||
| Non-real estate property, plant and equipment, net |
|
|
|||||||||
| Cash and cash equivalents |
|
|
|||||||||
| Restricted cash |
|
|
|||||||||
| Accounts receivable, net |
|
|
|||||||||
| Straight-line rent receivables, net |
|
|
|||||||||
| Deferred leasing costs and intangible assets, net |
|
|
|||||||||
| U.S. Government securities |
|
|
|||||||||
| Operating lease right-of-use assets |
|
|
|||||||||
| Prepaid expenses and other assets, net |
|
|
|||||||||
| Investment in unconsolidated real estate entities |
|
|
|||||||||
| Goodwill |
|
|
|||||||||
| Assets associated with real estate held for sale |
|
|
|||||||||
| TOTAL ASSETS | $ |
|
$ |
|
|||||||
| LIABILITIES AND CAPITAL | |||||||||||
| Liabilities | |||||||||||
| Unsecured and secured debt, net | $ |
|
$ |
|
|||||||
| In-substance defeased debt |
|
|
|||||||||
| Joint venture partner debt |
|
|
|||||||||
| Accounts payable, accrued liabilities and other |
|
|
|||||||||
| Operating lease liabilities |
|
|
|||||||||
| Intangible liabilities, net |
|
|
|||||||||
| Security deposits, prepaid rent and other |
|
|
|||||||||
| Liabilities associated with real estate held for sale |
|
|
|||||||||
| Total liabilities |
|
|
|||||||||
| Commitments and contingencies (note 22) |
|
|
|||||||||
| Redeemable preferred units of the operating partnership |
|
|
|||||||||
| Redeemable non-controlling interest in consolidated real estate entities |
|
|
|||||||||
| Capital | |||||||||||
| Hudson Pacific Properties, L.P. partners’ capital | |||||||||||
|
|
|
|
|||||||||
|
Common units,
|
|
|
|||||||||
| Accumulated other comprehensive loss |
(
|
(
|
|||||||||
| Total Hudson Pacific Properties, L.P. partners’ capital |
|
|
|||||||||
| Non-controlling interest—members in consolidated real estate entities |
|
|
|||||||||
| Total capital |
|
|
|||||||||
| TOTAL LIABILITIES AND CAPITAL | $ |
|
$ |
|
|||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| REVENUES | |||||||||||||||||||||||
| Office | |||||||||||||||||||||||
| Rental | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Service and other revenues |
|
|
|
|
|||||||||||||||||||
| Total office revenues |
|
|
|
|
|||||||||||||||||||
| Studio | |||||||||||||||||||||||
| Rental |
|
|
|
|
|||||||||||||||||||
| Service and other revenues |
|
|
|
|
|||||||||||||||||||
| Total studio revenues |
|
|
|
|
|||||||||||||||||||
| Total revenues |
|
|
|
|
|||||||||||||||||||
| OPERATING EXPENSES | |||||||||||||||||||||||
| Office operating expenses |
|
|
|
|
|||||||||||||||||||
| Studio operating expenses |
|
|
|
|
|||||||||||||||||||
| General and administrative |
|
|
|
|
|||||||||||||||||||
| Depreciation and amortization |
|
|
|
|
|||||||||||||||||||
| Total operating expenses |
|
|
|
|
|||||||||||||||||||
| OTHER INCOME (EXPENSE) | |||||||||||||||||||||||
| (Loss) income from unconsolidated real estate entities |
(
|
|
|
|
|||||||||||||||||||
| Fee income |
|
|
|
|
|||||||||||||||||||
| Interest expense |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Interest income |
|
|
|
|
|||||||||||||||||||
| Management services reimbursement income—unconsolidated real estate entities |
|
|
|
|
|||||||||||||||||||
| Management services expense—unconsolidated real estate entities |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Transaction-related expenses |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Unrealized (loss) gain on non-real estate investments |
(
|
|
(
|
|
|||||||||||||||||||
| Loss on sale of real estate |
(
|
|
(
|
|
|||||||||||||||||||
| Impairment loss |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Loss on extinguishment of debt |
|
(
|
|
(
|
|||||||||||||||||||
| Other income (expense) |
|
|
|
(
|
|||||||||||||||||||
| Total other expenses |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Net (loss) income |
(
|
(
|
(
|
|
|||||||||||||||||||
| Net income attributable to non-controlling interest in consolidated real estate entities |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Net loss attributable to redeemable non-controlling interest in consolidated real estate entities |
|
|
|
|
|||||||||||||||||||
| Net loss attributable to Hudson Pacific Properties, L.P. |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Net income attributable to Series A preferred units |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Net income attributable to Series C preferred units |
(
|
|
(
|
|
|||||||||||||||||||
| Net income attributable to participating securities |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| NET LOSS AVAILABLE TO COMMON UNITHOLDERS | $ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||
| BASIC AND DILUTED PER UNIT AMOUNTS | |||||||||||||||||||||||
| Net loss attributable to common unitholders—basic | $ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||
| Net loss attributable to common unitholders—diluted | $ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||
| Weighted average shares of common units outstanding—basic |
|
|
|
|
|||||||||||||||||||
| Weighted average shares of common units outstanding—diluted |
|
|
|
|
|||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Net (loss) income | $ |
(
|
$ |
(
|
$ |
(
|
$ |
|
|||||||||||||||
| Currency translation adjustments |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Net unrealized gains on derivative instruments: | |||||||||||||||||||||||
| Unrealized gains (losses) |
|
(
|
|
(
|
|||||||||||||||||||
| Reclassification adjustment for realized (gains) losses |
(
|
|
(
|
|
|||||||||||||||||||
| Total net unrealized gains (losses) on derivative instruments |
(
|
|
|
|
|||||||||||||||||||
| Total other comprehensive (loss) income |
(
|
(
|
(
|
|
|||||||||||||||||||
| Comprehensive (loss) income |
(
|
(
|
(
|
|
|||||||||||||||||||
| Comprehensive income attributable to Series A preferred units |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Comprehensive income attributable to Series C preferred units |
(
|
|
(
|
|
|||||||||||||||||||
| Comprehensive income attributable to participating securities |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Comprehensive income attributable to non-controlling interest in consolidated real estate entities |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Comprehensive loss attributable to redeemable non-controlling interest in consolidated real estate entities |
|
|
|
|
|||||||||||||||||||
| COMPREHENSIVE (LOSS) INCOME ATTRIBUTABLE TO PARTNERS’ CAPITAL | $ |
(
|
$ |
(
|
$ |
(
|
$ |
|
|||||||||||||||
| Hudson Pacific Properties, L.P. Partners’ Capital | ||||||||||||||||||||||||||
| Preferred Units | Number of Common Units | Common Units | Accumulated Other Comprehensive Loss | Total Partners’ Capital | Non-controlling Interest—Members in Consolidated Real Estate Entities | Total Capital | ||||||||||||||||||||
|
Balance, June 30, 2022
|
$ |
|
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
|||||||||||||
| Contributions | — | — | — | — | — |
|
|
|||||||||||||||||||
| Distributions | — | — | — | — | — |
(
|
(
|
|||||||||||||||||||
| Transaction costs | — | — |
(
|
— |
(
|
— |
(
|
|||||||||||||||||||
| Repurchase of common units | — |
(
|
|
— |
|
— |
|
|||||||||||||||||||
| Declared distributions |
(
|
— |
(
|
— |
(
|
— |
(
|
|||||||||||||||||||
| Amortization of unit-based compensation | — | — |
|
— |
|
— |
|
|||||||||||||||||||
| Net income (loss) |
|
— |
(
|
— |
(
|
|
(
|
|||||||||||||||||||
| Other comprehensive loss | — | — | — |
(
|
(
|
— |
(
|
|||||||||||||||||||
|
Balance, September 30, 2022
|
$ |
|
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
|||||||||||||
|
Balance, December 31, 2021
|
$ |
|
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
|||||||||||||
| Contributions | — | — | — | — | — |
|
|
|||||||||||||||||||
| Distributions | — | — | — | — | — |
(
|
(
|
|||||||||||||||||||
| Transaction costs | — | — |
(
|
— |
(
|
— |
(
|
|||||||||||||||||||
| Issuance of unrestricted units | — |
|
— | — | — | — | — | |||||||||||||||||||
| Repurchase of common units | — |
(
|
(
|
— |
(
|
— |
(
|
|||||||||||||||||||
| Declared distributions |
(
|
— |
(
|
— |
(
|
— |
(
|
|||||||||||||||||||
| Amortization of unit-based compensation | — | — |
|
— |
|
— |
|
|||||||||||||||||||
| Net income (loss) |
|
— |
(
|
— |
(
|
|
(
|
|||||||||||||||||||
| Other comprehensive loss | — | — | — |
(
|
(
|
— |
(
|
|||||||||||||||||||
|
Balance, September 30, 2022
|
$ |
|
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
|||||||||||||
| Hudson Pacific Properties, L.P. Partners’ Capital | ||||||||||||||||||||||||||
| Preferred Units | Number of Common Units | Common Units | Accumulated Other Comprehensive Loss | Total Partners’ Capital | Non-controlling Interest—Members in Consolidated Real Estate Entities | Total Capital | ||||||||||||||||||||
|
Balance, June 30, 2021
|
$ |
|
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
|||||||||||||
| Contributions | — | — | — | — |
|
|
||||||||||||||||||||
| Distributions | — | — | — | — | — |
(
|
(
|
|||||||||||||||||||
| Transaction costs | — |
(
|
— |
(
|
— |
(
|
||||||||||||||||||||
| Issuance of unrestricted units | — |
|
— | — | — | — | — | |||||||||||||||||||
| Declared distributions | — | — |
(
|
— |
(
|
— |
(
|
|||||||||||||||||||
| Amortization of unit-based compensation | — | — |
|
— |
|
— |
|
|||||||||||||||||||
| Net (loss) income | — | — |
(
|
— |
(
|
|
(
|
|||||||||||||||||||
| Other comprehensive loss | — | — | — |
(
|
(
|
— |
(
|
|||||||||||||||||||
|
Balance, September 30, 2021
|
$ |
|
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
|||||||||||||
|
Balance, December 31, 2020
|
$ |
|
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
|||||||||||||
| Contributions | — | — | — | — | — |
|
|
|||||||||||||||||||
| Distributions | — | — | — | — | — |
(
|
(
|
|||||||||||||||||||
| Proceeds from sale of common units, net of transaction costs | — |
|
|
— |
|
— |
|
|||||||||||||||||||
| Issuance of unrestricted units | — |
|
— | — | — | — | — | |||||||||||||||||||
| Units withheld to satisfy tax withholding obligations | — |
(
|
(
|
— |
(
|
— |
(
|
|||||||||||||||||||
| Repurchase of common units | — |
(
|
(
|
— |
(
|
— |
(
|
|||||||||||||||||||
| Declared distributions | — | — |
(
|
— |
(
|
— |
(
|
|||||||||||||||||||
| Amortization of unit-based compensation | — | — |
|
— |
|
— |
|
|||||||||||||||||||
| Net (loss) income | — | — |
(
|
— |
(
|
|
|
|||||||||||||||||||
| Other comprehensive income | — | — | — |
|
|
— |
|
|||||||||||||||||||
|
Balance, September 30, 2021
|
$ |
|
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
|||||||||||||
| Nine Months Ended September 30, | |||||||||||
| 2022 | 2021 | ||||||||||
| CASH FLOWS FROM OPERATING ACTIVITIES | |||||||||||
| Net (loss) income | $ |
(
|
$ |
|
|||||||
| Adjustments to reconcile net (loss) income to net cash provided by operating activities: | |||||||||||
| Depreciation and amortization |
|
|
|||||||||
| Non-cash portion of interest expense |
|
|
|||||||||
| Amortization of unit-based compensation |
|
|
|||||||||
| Income from unconsolidated real estate entities |
(
|
(
|
|||||||||
| Unrealized loss (gain) on non-real estate investments |
|
(
|
|||||||||
| Straight-line rents |
(
|
(
|
|||||||||
| Straight-line rent expenses |
|
|
|||||||||
| Amortization of above- and below-market leases, net |
(
|
(
|
|||||||||
| Amortization of above- and below-market ground leases, net |
|
|
|||||||||
| Amortization of lease incentive costs |
|
|
|||||||||
| Distribution of income from unconsolidated real estate entities |
|
|
|||||||||
| Gain on derivatives |
(
|
|
|||||||||
| Impairment loss |
|
|
|||||||||
| Loss on extinguishment of debt |
|
|
|||||||||
| Earnout liability fair value adjustment |
|
|
|||||||||
| Loss on sale of real estate |
|
|
|||||||||
| Gain from insurance proceeds |
(
|
|
|||||||||
| Change in operating assets and liabilities: | |||||||||||
| Accounts receivable |
|
|
|||||||||
| Deferred leasing costs and lease intangibles |
(
|
(
|
|||||||||
| Prepaid expenses and other assets |
(
|
(
|
|||||||||
| Accounts payable, accrued liabilities and other |
|
|
|||||||||
| Security deposits, prepaid rent and other |
|
(
|
|||||||||
| Net cash provided by operating activities |
|
|
|||||||||
| CASH FLOWS FROM INVESTING ACTIVITIES | |||||||||||
| Proceeds from sales of real estate |
|
|
|||||||||
| Additions to investment in real estate |
(
|
(
|
|||||||||
| Property acquisitions |
(
|
|
|||||||||
| Acquisitions of businesses |
(
|
(
|
|||||||||
| Maturities of U.S. Government securities |
|
|
|||||||||
| Contributions to non-real estate investments |
(
|
(
|
|||||||||
| Distributions from non-real estate investments |
|
|
|||||||||
| Distributions from unconsolidated real estate entities |
|
|
|||||||||
| Contributions to unconsolidated real estate entities |
(
|
(
|
|||||||||
| Additions to non-real estate property, plant and equipment |
(
|
(
|
|||||||||
| Insurance proceeds for damaged property, plant and equipment |
|
|
|||||||||
| Net cash used in investing activities |
(
|
(
|
|||||||||
| CASH FLOWS FROM FINANCING ACTIVITIES | |||||||||||
| Proceeds from unsecured and secured debt |
|
|
|||||||||
| Payments of unsecured and secured debt |
(
|
(
|
|||||||||
| Payments of in-substance defeased debt |
(
|
(
|
|||||||||
| Proceeds from sale of common units |
|
|
|||||||||
| Transaction costs |
(
|
(
|
|||||||||
| Repurchases of common units |
(
|
(
|
|||||||||
| Distributions paid to common unitholders |
(
|
(
|
|||||||||
| Distributions paid to preferred unitholders |
(
|
(
|
|||||||||
| Contributions from redeemable non-controlling members in consolidated real estate entities |
|
|
|||||||||
| Distributions to redeemable non-controlling members in consolidated real estate entities |
(
|
(
|
|||||||||
| Contributions from non-controlling members in consolidated real estate entities |
|
|
|||||||||
| Distributions to non-controlling members in consolidated real estate entities |
(
|
(
|
|||||||||
| Payments to satisfy tax withholding obligations |
|
(
|
|||||||||
| Payments of loan costs |
(
|
(
|
|||||||||
| Net cash provided by financing activities |
|
|
|||||||||
| Net increase in cash and cash equivalents and restricted cash |
|
|
|||||||||
| Cash and cash equivalents and restricted cash—beginning of period |
|
|
|||||||||
|
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH—END OF PERIOD
|
$ |
|
$ |
|
|||||||
| Segments | Number of Properties |
Square Feet
(unaudited)
|
||||||||||||
| Consolidated portfolio | ||||||||||||||
| Office |
|
|
||||||||||||
| Studio |
|
|
||||||||||||
| Land |
|
|
||||||||||||
| Total consolidated portfolio |
|
|
||||||||||||
|
Unconsolidated portfolio
(1)
|
||||||||||||||
|
Office
(2)
|
|
|
||||||||||||
|
Studio
(3)
|
|
|
||||||||||||
|
Land
(4)
|
|
|
||||||||||||
| Total unconsolidated portfolio |
|
|
||||||||||||
|
TOTAL
(5)
|
|
|
||||||||||||
| Entity | Property | Ownership Interest | ||||||
| Hudson 1455 Market, L.P. | 1455 Market |
|
% | |||||
| Hudson 1099 Stewart, L.P. | Hill7 |
|
% | |||||
| HPP-MAC WSP, LLC | One Westside and 10850 Pico |
|
% | |||||
| Hudson One Ferry REIT, L.P. | Ferry Building |
|
% | |||||
| Sunset Bronson Entertainment Properties, LLC | Sunset Bronson Studios, ICON, CUE |
|
% | |||||
| Sunset Gower Entertainment Properties, LLC | Sunset Gower Studios |
|
% | |||||
| Sunset 1440 North Gower Street, LLC | Sunset Gower Studios |
|
% | |||||
| Sunset Las Palmas Entertainment Properties, LLC | Sunset Las Palmas Studios, Harlow |
|
% | |||||
| Sunset Services Holdings, LLC |
None
(1)
|
|
% | |||||
| Sunset Studios Holdings, LLC | EPIC |
|
% | |||||
| Hudson Media and Entertainment Management, LLC |
None
(2)
|
|
% | |||||
| Hudson 6040 Sunset, LLC | 6040 Sunset |
|
% | |||||
| Hudson 1918 Eighth, L.P. | 1918 Eighth |
|
% | |||||
|
Revenue Stream
|
Components | Financial Statement Location | ||||||||||||
| Rental revenues | Office, stage and storage rentals | Office and Studio segments: rental | ||||||||||||
| Tenant recoveries and other tenant-related revenues | Reimbursement of real estate taxes, insurance, repairs and maintenance, other operating expenses and must-take parking revenues |
Office segment: rental
Studio segment: rental and service and other revenues |
||||||||||||
| Ancillary revenues | Revenues derived from tenants’ use of power, HVAC and telecommunications (i.e., telephone and internet) and lighting, equipment and vehicle rentals | Studio segment: service and other revenues | ||||||||||||
| Other revenues | Parking revenue that is not associated with lease agreements and other | Office and Studio segments: service and other revenues | ||||||||||||
| Sale of real estate | Gains on sales derived from cash consideration less cost basis | Gains on sale of real estate | ||||||||||||
| Management fee income | Income derived from management services provided to unconsolidated joint venture entities | Fee income | ||||||||||||
|
Management services reimbursement income
|
Reimbursement of costs incurred by the Company in the management of unconsolidated joint venture entities |
Management services reimbursement income—unconsolidated real estate entities
|
||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Ancillary revenues | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Other revenues | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Studio-related tenant recoveries | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Management fee income | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Management services reimbursement income | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| September 30, 2022 | December 31, 2021 | ||||||||||
| Ancillary revenues | $ |
|
$ |
|
|||||||
| Other revenues | $ |
|
$ |
|
|||||||
| Cash | $ |
|
|||
| Seller note payable |
|
||||
| Total consideration | $ |
|
|||
| Cash and cash equivalents | $ |
|
|||
| Accounts receivable |
|
||||
| Prepaid expenses and other assets |
|
||||
| Investment in real estate |
|
||||
| Non-real estate property, plant and equipment |
|
||||
| Intangible assets |
|
||||
| Right-of-use assets |
|
||||
| Total assets acquired |
|
||||
| Accounts payable, accrued liabilities and other | $ |
|
|||
| Lease liabilities |
|
||||
| Total liabilities assumed |
|
||||
| Net identifiable assets acquired | $ |
|
|||
| Goodwill |
|
||||
| NET ASSETS ACQUIRED | $ |
|
|||
| Three Months Ended September 30, 2022 | Nine Months Ended September 30, 2022 | ||||||||||
| Revenue | $ |
|
$ |
|
|||||||
| Net income |
|
|
|||||||||
| Zio | Star Waggons | ||||||||||
| Cash | $ |
|
$ |
|
|||||||
| Contingent consideration |
|
|
|||||||||
| Total consideration | $ |
|
$ |
|
|||||||
| Zio | Star Waggons | ||||||||||
| Cash and cash equivalents | $ |
|
$ |
|
|||||||
| Accounts receivable |
|
|
|||||||||
| Prepaid expenses and other assets |
|
|
|||||||||
| Non-real estate property, plant and equipment |
|
|
|||||||||
| Intangible assets |
|
|
|||||||||
| Total assets acquired |
|
|
|||||||||
| Accounts payable, accrued liabilities and other | $ |
|
$ |
|
|||||||
| Intangible liabilities |
|
|
|||||||||
| Total liabilities assumed |
|
|
|||||||||
| Net identifiable assets acquired | $ |
|
$ |
|
|||||||
| Goodwill |
|
|
|||||||||
| NET ASSETS ACQUIRED | $ |
|
$ |
|
|||||||
| September 30, 2022 | December 31, 2021 | ||||||||||
| Land | $ |
|
$ |
|
|||||||
| Building and improvements |
|
|
|||||||||
| Tenant improvements |
|
|
|||||||||
| Furniture and fixtures |
|
|
|||||||||
| Property under development |
|
|
|||||||||
| INVESTMENT IN REAL ESTATE, AT COST | $ |
|
$ |
|
|||||||
| Washington 1000 | Sunset Gower Studios Land | 5801 Bobby Foster Road | ||||||||||||||||||
|
TOTAL ACQUISITION COST
(1)
|
$ |
|
$ |
|
$ |
|
||||||||||||||
| Allocation of acquisition cost | ||||||||||||||||||||
| Land | $ |
|
$ |
|
$ |
|
||||||||||||||
|
Building and improvements
|
|
|
|
|||||||||||||||||
|
Parking easement
(2)
|
|
|
|
|||||||||||||||||
| TOTAL | $ |
|
$ |
|
$ |
|
||||||||||||||
| Property | Segment | Date of Disposition | Square Feet |
Sales Price
(1)
(in millions)
|
||||||||||||||||||||||
| Del Amo | Office | 8/5/2022 |
|
$ |
|
|||||||||||||||||||||
| Northview Center | Office | 8/30/2022 |
|
|
||||||||||||||||||||||
| TOTAL DISPOSITIONS |
|
$ |
|
|||||||||||||||||||||||
| Skyway Landing | 6922 Hollywood | |||||||||||||
| ASSETS | ||||||||||||||
| Investment in real estate, net | $ |
|
$ |
|
||||||||||
| Accounts receivable, net |
|
|
||||||||||||
| Straight-line rent receivables, net |
|
|
||||||||||||
| Deferred leasing costs and intangible assets, net |
|
|
||||||||||||
| Prepaid expenses and other assets, net |
|
|
||||||||||||
| ASSETS ASSOCIATED WITH REAL ESTATE HELD FOR SALE | $ |
|
$ |
|
||||||||||
| LIABILITIES | ||||||||||||||
| Accounts payable, accrued liabilities and other | $ |
|
$ |
|
||||||||||
|
Intangible liabilities, net
|
|
|
||||||||||||
| Security deposits and prepaid rent |
|
|
||||||||||||
| LIABILITIES ASSOCIATED WITH REAL ESTATE HELD FOR SALE | $ |
|
$ |
|
||||||||||
| Northview Center | Skyway Landing | Del Amo | 6922 Hollywood | |||||||||||||||||||||||
| ASSETS | ||||||||||||||||||||||||||
| Investment in real estate, net | $ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||
| Accounts receivable, net |
|
|
|
|
||||||||||||||||||||||
| Straight-line rent receivables, net |
|
|
|
|
||||||||||||||||||||||
| Deferred leasing costs and intangible assets, net |
|
|
|
|
||||||||||||||||||||||
| Prepaid expenses and other assets, net |
|
|
|
|
||||||||||||||||||||||
| ASSETS ASSOCIATED WITH REAL ESTATE HELD FOR SALE | $ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||
| LIABILITIES | ||||||||||||||||||||||||||
| Accounts payable, accrued liabilities and other | $ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||
|
Intangible liabilities, net
|
|
|
|
|
||||||||||||||||||||||
| Security deposits and prepaid rent |
|
|
|
|
||||||||||||||||||||||
| LIABILITIES ASSOCIATED WITH REAL ESTATE HELD FOR SALE | $ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||
| September 30, 2022 | December 31, 2021 | ||||||||||
| Trailers | $ |
|
$ |
|
|||||||
| Production equipment |
|
|
|||||||||
| Trucks and other vehicles |
|
|
|||||||||
| Leasehold improvements |
|
|
|||||||||
| Other equipment |
|
|
|||||||||
| Furniture, fixtures and equipment |
|
|
|||||||||
| Non-real estate property, plant and equipment, at cost |
|
|
|||||||||
| Accumulated depreciation |
(
|
(
|
|||||||||
| NON-REAL ESTATE PROPERTY, PLANT AND EQUIPMENT, NET | $ |
|
$ |
|
|||||||
| Property | Property Type | Submarket | Ownership Interest | Functional Currency | |||||||||||||
|
Sunset Waltham Cross Studios
|
Development | Broxbourne, United Kingdom |
|
Pound sterling |
(1)
|
||||||||||||
|
Sunset Glenoaks Studios
|
Development | Los Angeles |
|
U.S. dollar |
(2)(3)
|
||||||||||||
| Bentall Centre | Operating Property | Downtown Vancouver |
|
Canadian dollar |
(2)(4)
|
||||||||||||
| September 30, 2022 | December 31, 2021 | ||||||||||
| ASSETS | |||||||||||
| Investment in real estate, net | $ |
|
$ |
|
|||||||
| Other assets |
|
|
|||||||||
| TOTAL ASSETS | $ |
|
$ |
|
|||||||
| LIABILITIES | |||||||||||
| Secured debt, net | $ |
|
$ |
|
|||||||
| Other liabilities |
|
|
|||||||||
| TOTAL LIABILITIES |
|
|
|||||||||
|
Company’s capital
(1)
|
|
|
|||||||||
| Partner’s capital |
|
|
|||||||||
| TOTAL CAPITAL |
|
|
|||||||||
| TOTAL LIABILITIES AND CAPITAL | $ |
|
$ |
|
|||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| TOTAL REVENUES | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| TOTAL EXPENSES |
|
|
|
|
|||||||||||||||||||
| NET (LOSS) INCOME | $ |
(
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| September 30, 2022 | December 31, 2021 | ||||||||||
| Deferred leasing costs and in-place lease intangibles | $ |
|
$ |
|
|||||||
| Accumulated amortization |
(
|
(
|
|||||||||
| Deferred leasing costs and in-place lease intangibles, net |
|
|
|||||||||
| Below-market ground leases |
|
|
|||||||||
| Accumulated amortization |
(
|
(
|
|||||||||
| Below-market ground leases, net |
|
|
|||||||||
| Above-market leases |
|
|
|||||||||
| Accumulated amortization |
(
|
(
|
|||||||||
| Above-market leases, net |
|
|
|||||||||
| Customer relationships |
|
|
|||||||||
| Accumulated amortization |
(
|
(
|
|||||||||
| Customer relationships, net |
|
|
|||||||||
| Non-competition agreements |
|
|
|||||||||
| Accumulated amortization |
(
|
(
|
|||||||||
| Non-competition agreements, net |
|
|
|||||||||
| Trade name |
|
|
|||||||||
| Parking easement |
|
|
|||||||||
| DEFERRED LEASING COSTS AND INTANGIBLE ASSETS, NET | $ |
|
$ |
|
|||||||
| Below-market leases | $ |
|
$ |
|
|||||||
| Accumulated amortization |
(
|
(
|
|||||||||
| Below-market leases, net |
|
|
|||||||||
| Above-market ground leases |
|
|
|||||||||
| Accumulated amortization |
(
|
(
|
|||||||||
| Above-market ground leases, net |
|
|
|||||||||
| INTANGIBLE LIABILITIES, NET | $ |
|
$ |
|
|||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
|
Deferred leasing costs and in-place lease intangibles
(1)
|
$ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||
|
Below-market ground leases
(2)
|
$ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||
|
Above-market leases
(3)
|
$ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||
|
Customer relationships
(1)
|
$ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||
|
Non-competition agreements
(1)
|
$ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||
|
Below-market leases
(3)
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
Above-market ground leases
(2)
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| September 30, 2022 | December 31, 2021 | ||||||||||
| Deposits and pre-development costs for future acquisitions | $ |
|
$ |
|
|||||||
| Prepaid insurance |
|
|
|||||||||
| Non-real estate investments |
|
|
|||||||||
| Stock purchase warrant |
|
|
|||||||||
| Deferred financing costs |
|
|
|||||||||
| Prepaid property tax |
|
|
|||||||||
| Interest rate derivative assets |
|
|
|||||||||
| Inventory |
|
|
|||||||||
| Other |
|
|
|||||||||
| PREPAID EXPENSES AND OTHER ASSETS, NET | $ |
|
$ |
|
|||||||
| September 30, 2022 | December 31, 2021 |
Interest Rate
(1)
|
Contractual Maturity Date
(2)
|
||||||||||||||||||||||||||
| UNSECURED AND SECURED DEBT | |||||||||||||||||||||||||||||
| Unsecured debt | |||||||||||||||||||||||||||||
|
Unsecured revolving credit facility
(3)(4)(5)
|
$ |
|
$ |
|
SOFR +
|
12/21/2026 | (6) | ||||||||||||||||||||||
| Series A notes |
|
|
|
1/2/2023 | |||||||||||||||||||||||||
| Series B notes |
|
|
|
12/16/2025 | |||||||||||||||||||||||||
| Series C notes |
|
|
|
12/16/2027 | |||||||||||||||||||||||||
| Series D notes |
|
|
|
7/6/2026 | |||||||||||||||||||||||||
| Series E notes |
|
|
|
9/15/2023 | |||||||||||||||||||||||||
|
|
|
|
|
11/1/2027 | |||||||||||||||||||||||||
|
|
|
|
|
4/1/2029 | |||||||||||||||||||||||||
|
|
|
|
|
1/15/2030 | |||||||||||||||||||||||||
|
|
|
|
|
2/15/2028 | |||||||||||||||||||||||||
| Total unsecured debt |
|
|
|||||||||||||||||||||||||||
| Secured debt | |||||||||||||||||||||||||||||
| Hollywood Media Portfolio | $ |
|
$ |
|
LIBOR +
|
8/9/2026 | (8) | ||||||||||||||||||||||
| Acquired Hollywood Media Portfolio debt |
(
|
(
|
LIBOR +
|
8/9/2026 | (8) | ||||||||||||||||||||||||
|
Hollywood Media Portfolio, net
(9)(10)
|
|
|
|||||||||||||||||||||||||||
|
One Westside and 10850 Pico
(11)
|
|
|
LIBOR +
|
12/18/2024 | (12) | ||||||||||||||||||||||||
| Element LA |
|
|
|
11/6/2025 | |||||||||||||||||||||||||
|
1918 Eighth
(13)
|
|
|
SOFR +
|
12/18/2025 | |||||||||||||||||||||||||
|
Hill7
(14)
|
|
|
|
11/6/2028 | |||||||||||||||||||||||||
| Quixote |
|
|
|
12/31/2023 | |||||||||||||||||||||||||
| Total secured debt |
|
|
|||||||||||||||||||||||||||
| Total unsecured and secured debt |
|
|
|||||||||||||||||||||||||||
|
Unamortized deferred financing costs/loan discounts
(15)
|
(
|
(
|
|||||||||||||||||||||||||||
| TOTAL UNSECURED AND SECURED DEBT, NET | $ |
|
$ |
|
|||||||||||||||||||||||||
|
IN-SUBSTANCE DEFEASED DEBT
(16)
|
$ |
|
$ |
|
|
10/1/2022 | |||||||||||||||||||||||
|
JOINT VENTURE PARTNER DEBT
(17)
|
$ |
|
$ |
|
|
10/9/2032 | (18) | ||||||||||||||||||||||
| Year | Unsecured and Secured Debt | Joint Venture Partner Debt | ||||||||||||
| Remaining 2022 | $ |
|
$ |
|
||||||||||
| 2023 |
|
|
||||||||||||
| 2024 |
|
|
||||||||||||
| 2025 |
|
|
||||||||||||
| 2026 |
|
|
||||||||||||
| Thereafter |
|
|
||||||||||||
|
TOTAL
|
$ |
|
$ |
|
||||||||||
| Covenant Ratio | Covenant Level | Actual Performance | ||||||||||||
| Total liabilities to total asset value |
≤
|
|
||||||||||||
| Unsecured indebtedness to unencumbered asset value |
≤
|
|
||||||||||||
| Adjusted EBITDA to fixed charges |
≥
|
|
||||||||||||
| Secured indebtedness to total asset value |
≤
|
|
||||||||||||
| Unencumbered NOI to unsecured interest expense |
≥
|
|
||||||||||||
|
Covenant Ratio
(1)
|
Covenant Level | Actual Performance | ||||||||||||
| Debt to total assets |
≤
|
|
||||||||||||
| Total unencumbered assets to unsecured debt |
≥
|
|
||||||||||||
| Consolidated income available for debt service to annual debt service charge |
≥
|
|
||||||||||||
| Secured debt to total assets |
≤
|
|
||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
|
Gross interest expense
(1)
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Capitalized interest |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Amortization of deferred financing costs and loan discounts/premiums |
|
|
|
|
|||||||||||||||||||
|
INTEREST EXPENSE
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
Interest Rate Range
(1)
|
Fair Value Assets (Liabilities) | |||||||||||||||||||||||||||||||||||||||||||||||||
| Underlying Debt Instrument | Number of Derivatives | Notional Amount | Effective Date | Maturity Date | Low | High | September 30, 2022 | December 31, 2021 | ||||||||||||||||||||||||||||||||||||||||||
| Interest rate swaps | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
Hollywood Media Portfolio
(2)(3)
|
|
$ |
|
April 2015 | April 2022 |
|
|
$ |
|
$ |
(
|
|||||||||||||||||||||||||||||||||||||||
|
Hollywood Media Portfolio
(2)(3)
|
|
|
June 2016 | November 2022 |
|
|
|
(
|
||||||||||||||||||||||||||||||||||||||||||
| Interest rate cap | Strike rate | |||||||||||||||||||||||||||||||||||||||||||||||||
|
Hollywood Media Portfolio
(4)
|
|
|
August 2021 | August 2023 |
|
|
|
|||||||||||||||||||||||||||||||||||||||||||
| TOTAL | $ |
|
$ |
(
|
||||||||||||||||||||||||||||||||||||||||||||||
| Year Ended | Non-cancellable | Subject to Early Termination Options |
Total
(1)
|
||||||||||||||
|
Remaining 2022
|
$ |
|
$ |
|
$ |
|
|||||||||||
| 2023 |
|
|
|
||||||||||||||
| 2024 |
|
|
|
||||||||||||||
| 2025 |
|
|
|
||||||||||||||
| 2026 |
|
|
|
||||||||||||||
| Thereafter |
|
|
|
||||||||||||||
| TOTAL | $ |
|
$ |
|
$ |
|
|||||||||||
| Year |
Lease Payments
(1)
|
|||||||
|
Remaining 2022
|
$ |
|
||||||
| 2023 |
|
|||||||
| 2024 |
|
|||||||
| 2025 |
|
|||||||
| 2026 |
|
|||||||
| Thereafter |
|
|||||||
|
Total operating lease payments
|
|
|||||||
| Less: interest portion |
(
|
|||||||
| PRESENT VALUE OF OPERATING LEASE LIABILITIES | $ |
|
||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Variable rental expense | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Minimum rental expense | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| September 30, 2022 | December 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||
| Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | |||||||||||||||||||||||||||||||||||||||||||
|
Interest rate derivative assets
(1)
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||||||||||||||||||
|
Interest rate derivative liabilities
(2)
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
(
|
||||||||||||||||||||||||||||||||||
|
Non-real estate investments measured at fair value
(1)
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||||||||||||||||||
|
Stock purchase warrant
(1)
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||||||||||||||||||
|
Earnout liability
(2)(3)
|
$ |
|
$ |
|
$ |
(
|
$ |
(
|
$ |
|
$ |
|
$ |
(
|
$ |
(
|
||||||||||||||||||||||||||||||||||
|
Non-real estate investments measured at NAV
(1)(4)
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||||||||||||||||||
|
Balance, December 31, 2021
|
$ |
(
|
||||||
| Partial settlement |
|
|||||||
| Remeasurement to fair value |
(
|
|||||||
|
Balance, September 30, 2022
|
$ |
(
|
||||||
| September 30, 2022 | December 31, 2021 | ||||||||||||||||||||||
|
Carrying Value
|
Fair Value
|
Carrying Value
|
Fair Value
|
||||||||||||||||||||
| ASSETS | |||||||||||||||||||||||
| U.S. Government securities | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| LIABILITIES | |||||||||||||||||||||||
|
Unsecured debt
(1)
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
Secured debt
(1)
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| In-substance defeased debt | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Joint venture partner debt | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
|
Expensed stock compensation
(1)
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
Capitalized stock compensation
(2)
|
|
|
|
|
|||||||||||||||||||
|
TOTAL STOCK COMPENSATION
(3)
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Numerator: | |||||||||||||||||||||||
|
Basic and diluted net loss available to common stockholders
|
$ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||
| Denominator: | |||||||||||||||||||||||
| Basic weighted average common shares outstanding |
|
|
|
|
|||||||||||||||||||
|
Effect of dilutive instruments
(1)(2)
|
|
|
|
|
|||||||||||||||||||
| DILUTED WEIGHTED AVERAGE COMMON SHARES OUTSTANDING |
|
|
|
|
|||||||||||||||||||
| Basic earnings per common share | $ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||
| Diluted earnings per common share | $ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Numerator: | |||||||||||||||||||||||
| Basic and diluted net loss available to common unitholders | $ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||
| Denominator: | |||||||||||||||||||||||
| Basic weighted average common units outstanding |
|
|
|
|
|||||||||||||||||||
|
Effect of dilutive instruments
(1)(2)
|
|
|
|
|
|||||||||||||||||||
| DILUTED WEIGHTED AVERAGE COMMON UNITS OUTSTANDING |
|
|
|
|
|||||||||||||||||||
| Basic earnings per common unit | $ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||
| Diluted earnings per common unit | $ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||
| Three Months Ended September 30, 2022 | Nine Months Ended September 30, 2022 | ||||||||||||||||||||||
| Series A Redeemable Preferred Units | Consolidated Real Estate Entities | Series A Redeemable Preferred Units | Consolidated Real Estate Entities | ||||||||||||||||||||
| BEGINNING OF PERIOD | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Contributions |
|
|
|
|
|||||||||||||||||||
| Distributions |
|
|
|
(
|
|||||||||||||||||||
| Declared dividend |
(
|
|
(
|
|
|||||||||||||||||||
| Net income (loss) |
|
(
|
|
(
|
|||||||||||||||||||
| END OF PERIOD | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
Derivative Instruments
|
Currency Translation Adjustments
|
Total Accumulated Other Comprehensive Loss | ||||||||||||||||||
|
BALANCE AT DECEMBER 31, 2021
|
$ |
(
|
$ |
|
$ |
(
|
||||||||||||||
| Unrealized gains (losses) recognized in OCI |
|
(
|
(
|
|||||||||||||||||
|
Reclassification from OCI into income
(1)
|
(
|
|
(
|
|||||||||||||||||
| Net change in OCI |
|
(
|
(
|
|||||||||||||||||
|
BALANCE AT SEPTEMBER 30, 2022
|
$ |
(
|
$ |
(
|
$ |
(
|
||||||||||||||
|
Derivative Instruments
|
Currency Translation Adjustments
|
Total Accumulated Other Comprehensive Loss | ||||||||||||||||||
|
BALANCE AT DECEMBER 31, 2021
|
$ |
(
|
$ |
|
$ |
(
|
||||||||||||||
| Unrealized gains (losses) recognized in OCI |
|
(
|
(
|
|||||||||||||||||
|
Reclassification from OCI into income
(1)
|
(
|
|
(
|
|||||||||||||||||
| Net change in OCI |
|
(
|
(
|
|||||||||||||||||
|
BALANCE AT SEPTEMBER 30, 2022
|
$ |
(
|
$ |
(
|
$ |
(
|
||||||||||||||
| September 30, 2022 | December 31, 2021 | ||||||||||
|
Company-owned common units in the operating partnership
|
|
|
|||||||||
|
Company’s ownership interest percentage
|
|
% |
|
% | |||||||
|
Non-controlling common units in the operating partnership
(1)
|
|
|
|||||||||
|
Non-controlling ownership interest percentage
|
|
% |
|
% | |||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Common stock | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Common units | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Series A preferred units | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
Series C preferred stock
(1)
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Performance units | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Payment date | September 29, 2022 | September 30, 2021 | N/A | N/A | |||||||||||||||||||
| Record date | September 19, 2022 | September 20, 2021 | N/A | N/A | |||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Office segment | |||||||||||||||||||||||
| Office revenues | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Office expenses |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Office segment profit |
|
|
|
|
|||||||||||||||||||
| Studio segment | |||||||||||||||||||||||
| Studio revenues |
|
|
|
|
|||||||||||||||||||
| Studio expenses |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Studio segment profit |
|
|
|
|
|||||||||||||||||||
| TOTAL SEGMENT PROFIT | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Segment revenues | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Segment expenses |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| TOTAL SEGMENT PROFIT | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| NET (LOSS) INCOME | $ |
(
|
$ |
(
|
$ |
(
|
$ |
|
|||||||||||||||
| General and administrative |
|
|
|
|
|||||||||||||||||||
| Depreciation and amortization |
|
|
|
|
|||||||||||||||||||
| Loss (income) from unconsolidated real estate entities |
|
(
|
(
|
(
|
|||||||||||||||||||
| Fee income |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Interest expense |
|
|
|
|
|||||||||||||||||||
| Interest income |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Management services reimbursement income—unconsolidated real estate entities |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Management services expense—unconsolidated real estate entities |
|
|
|
|
|||||||||||||||||||
| Transaction-related expenses |
|
|
|
|
|||||||||||||||||||
| Unrealized loss (gain) on non-real estate investments |
|
(
|
|
(
|
|||||||||||||||||||
| Loss on sale of real estate |
|
|
|
|
|||||||||||||||||||
| Impairment loss |
|
|
|
|
|||||||||||||||||||
| Loss on extinguishment of debt |
|
|
|
|
|||||||||||||||||||
| Other (income) expense |
(
|
(
|
(
|
|
|||||||||||||||||||
| TOTAL PROFIT FROM ALL SEGMENTS | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Nine Months Ended September 30, | |||||||||||
| 2022 | 2021 | ||||||||||
| Cash paid for interest, net of capitalized interest | $ |
|
$ |
|
|||||||
| Non-cash investing and financing activities | |||||||||||
| Accounts payable and accrued liabilities for real estate investments | $ |
|
$ |
|
|||||||
| Ground lease remeasurement | $ |
|
$ |
|
|||||||
| Note payable issued as consideration in a business combination | $ |
|
$ |
|
|||||||
| Earnout liability recognized as contingent consideration for business combination | $ |
|
$ |
|
|||||||
| Lease liabilities recorded in connection with right-of-use assets | $ |
|
$ |
|
|||||||
| Nine Months Ended September 30, | |||||||||||
| 2022 | 2021 | ||||||||||
| Cash paid for interest, net of capitalized interest | $ |
|
$ |
|
|||||||
| Non-cash investing and financing activities | |||||||||||
| Accounts payable and accrued liabilities for real estate investments | $ |
|
$ |
|
|||||||
| Ground lease remeasurement | $ |
|
$ |
|
|||||||
| Note payable issued as consideration in a business combination | $ |
|
$ |
|
|||||||
| Earnout liability recognized as contingent consideration for business combination | $ |
|
$ |
|
|||||||
| Lease liabilities recorded in connection with right-of-use assets | $ |
|
$ |
|
|||||||
| Nine Months Ended September 30, | |||||||||||
| 2022 | 2021 | ||||||||||
| BEGINNING OF PERIOD | |||||||||||
| Cash and cash equivalents | $ |
|
$ |
|
|||||||
| Restricted cash |
|
|
|||||||||
| TOTAL | $ |
|
$ |
|
|||||||
| END OF PERIOD | |||||||||||
| Cash and cash equivalents | $ |
|
$ |
|
|||||||
| Restricted cash |
|
|
|||||||||
| TOTAL | $ |
|
$ |
|
|||||||
| Nine Months Ended September 30, | |||||||||||
| 2022 | 2021 | ||||||||||
| BEGINNING OF PERIOD | |||||||||||
| Cash and cash equivalents | $ |
|
$ |
|
|||||||
| Restricted cash |
|
|
|||||||||
| TOTAL | $ |
|
$ |
|
|||||||
| END OF PERIOD | |||||||||||
| Cash and cash equivalents | $ |
|
$ |
|
|||||||
| Restricted cash |
|
|
|||||||||
| TOTAL | $ |
|
$ |
|
|||||||
| In-Service Portfolio | Number of Properties |
Rentable Square Feet
(1)
|
Percent Occupied
(2)
|
Percent Leased
(2)
|
Annualized Base Rent per Square Foot
(3)
|
||||||||||||||||||||||||||||||
| OFFICE | |||||||||||||||||||||||||||||||||||
|
Same-store
(4)
|
43 | 12,821,754 | 87.4 | % | 88.9 | % | $ | 53.42 | |||||||||||||||||||||||||||
|
Stabilized non-same store
(5)
|
4 | 1,100,588 | 98.6 | 99.2 | 57.21 | ||||||||||||||||||||||||||||||
| Total stabilized | 47 | 13,922,342 | 88.2 | 89.7 | 53.76 | ||||||||||||||||||||||||||||||
|
Lease-up
(5)(6)
|
1 | 724,939 | 78.3 | 80.6 | 60.77 | ||||||||||||||||||||||||||||||
| Total in-service office | 48 | 14,647,281 | 87.8 | 89.3 | 54.07 | ||||||||||||||||||||||||||||||
| STUDIO | |||||||||||||||||||||||||||||||||||
|
Same-store
(7)
|
3 | 1,230,454 | 84.4 | 84.4 | 44.72 | ||||||||||||||||||||||||||||||
|
Non-same store
(5)
|
1 | 35,562 | — | — | — | ||||||||||||||||||||||||||||||
| Total | 4 | 1,266,016 | |||||||||||||||||||||||||||||||||
|
Repositioning
(5)(8)
|
2 | 433,259 | — | 2.4 | — | ||||||||||||||||||||||||||||||
|
Development
(5)(9)
|
2 | 787,000 | — | — | — | ||||||||||||||||||||||||||||||
|
Held-for-sale
(5)(10)
|
2 | 452,186 | 54.6 | 54.6 | 53.99 | ||||||||||||||||||||||||||||||
| Total repositioning, redevelopment, development and held-for-sale | 6 | 1,672,445 | |||||||||||||||||||||||||||||||||
| Total office and studio properties | 58 | 17,585,742 | |||||||||||||||||||||||||||||||||
| Land | 7 | 3,583,589 | |||||||||||||||||||||||||||||||||
| TOTAL | 65 | 21,169,331 | |||||||||||||||||||||||||||||||||
| Location | Submarket |
Estimated Square Feet
(1)
|
Estimated Completion Date | Estimated Stabilization Date | ||||||||||||||||||||||
| Under Construction: | ||||||||||||||||||||||||||
|
Sunset Glenoaks Studios
(2)
|
Los Angeles | 241,000 | Q3-2023 | Q2-2024 | ||||||||||||||||||||||
| Washington 1000 | Denny Triangle | 546,000 | Q1-2024 | Q1-2026 | ||||||||||||||||||||||
| Total Under Construction | 787,000 | |||||||||||||||||||||||||
| Future Development Pipeline: | ||||||||||||||||||||||||||
|
Burrard Exchange at Bentall Centre
(3)
|
Downtown Vancouver | 450,000 | TBD | TBD | ||||||||||||||||||||||
|
Sunset Waltham Cross Studios
(4)
|
Broxbourne | 1,167,347 | TBD | TBD | ||||||||||||||||||||||
|
Sunset Gower Studios—Development
(5)
|
Hollywood | 478,845 | TBD | TBD | ||||||||||||||||||||||
|
Sunset Las Palmas Studios—Development
(5)
|
Hollywood | 617,581 | TBD | TBD | ||||||||||||||||||||||
| Cloud10 | North San Jose | 350,000 | TBD | TBD | ||||||||||||||||||||||
| Element LA—Development | West Los Angeles | 500,000 | TBD | TBD | ||||||||||||||||||||||
|
Sunset Bronson Studios Lot D—Development
(5)
|
Hollywood | 19,816 | TBD | TBD | ||||||||||||||||||||||
| Total Future Development Pipeline | 3,583,589 | |||||||||||||||||||||||||
| TOTAL UNDER CONSTRUCTION AND FUTURE DEVELOPMENT | 4,370,589 | |||||||||||||||||||||||||
|
Company’s Share
(1)
|
|||||||||||||||||||||||||||||
| Year of Lease Expiration |
Number of
Leases Expiring
(2)
|
Square Footage of Expiring Leases
(3)
|
Square Footage of Expiring Leases
(4)
|
Percent of Office Portfolio Square Feet |
Annualized Base Rent
(5)
|
Percentage of Office Portfolio Annualized Base Rent |
Annualized Base Rent Per Leased Square Foot
(6)
|
Annualized Base Rent at Expiration |
Annualized Base Rent Per Lease Square Foot at Expiration
(7)
|
||||||||||||||||||||
| Vacant | 2,722,442 | 2,614,565 | 19.9 | % | |||||||||||||||||||||||||
| 2022 | 67 | 567,011 | 519,708 | 3.9 | $ | 26,001,505 | 4.4 | % | $ | 50.03 | $ | 26,267,292 | $ | 50.54 | |||||||||||||||
| 2023 | 172 | 1,717,729 | 1,369,011 | 10.4 | 73,949,187 | 12.4 | 54.02 | 74,930,084 | 54.73 | ||||||||||||||||||||
| 2024 | 169 | 1,791,887 | 1,514,926 | 11.5 | 85,582,785 | 14.4 | 56.49 | 90,593,643 | 59.80 | ||||||||||||||||||||
| 2025 | 138 | 1,854,803 | 1,522,868 | 11.6 | 93,087,659 | 15.8 | 61.13 | 99,879,752 | 65.59 | ||||||||||||||||||||
| 2026 | 63 | 711,825 | 621,106 | 4.7 | 38,306,154 | 6.4 | 61.67 | 42,593,801 | 68.58 | ||||||||||||||||||||
| 2027 | 84 | 939,702 | 795,547 | 6.0 | 46,920,342 | 7.9 | 58.98 | 53,241,773 | 66.92 | ||||||||||||||||||||
| 2028 | 42 | 1,037,801 | 896,956 | 6.8 | 60,923,983 | 10.2 | 67.92 | 71,862,566 | 80.12 | ||||||||||||||||||||
| 2029 | 20 | 361,097 | 254,942 | 1.9 | 19,073,279 | 3.2 | 74.81 | 22,606,021 | 88.67 | ||||||||||||||||||||
| 2030 | 16 | 1,532,267 | 1,170,613 | 8.9 | 56,599,859 | 9.5 | 48.35 | 72,303,833 | 61.77 | ||||||||||||||||||||
| 2031 | 14 | 1,086,447 | 670,931 | 5.1 | 37,964,531 | 6.4 | 56.58 | 50,272,084 | 74.93 | ||||||||||||||||||||
| Thereafter | 25 | 1,264,299 | 814,359 | 6.2 | 45,456,342 | 7.6 | 55.82 | 65,679,797 | 80.65 | ||||||||||||||||||||
|
Building management use
(8)
|
46 | 209,140 | 183,138 | 1.4 | — | — | — | — | — | ||||||||||||||||||||
|
Signed leases not commenced
(9)
|
44 | 230,553 | 219,863 | 1.7 | 10,901,410 | 1.8 | 49.58 | 12,981,094 | 59.04 | ||||||||||||||||||||
| Portfolio Total/Weighted Average | 900 | 16,027,003 | 13,168,533 | 100.0 | % | $ | 594,767,036 | 100.0 | % | $ | 56.35 | $ | 683,211,740 | $ | 64.74 | ||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
|
Renewals
(1)
|
|||||||||||||||||||||||
| Number of leases | 34 | 27 | 120 | 92 | |||||||||||||||||||
| Square feet | 216,505 | 187,913 | 948,663 | 909,757 | |||||||||||||||||||
|
Tenant improvement costs per square foot
(2)(3)
|
$ | 5.32 | $ | 16.25 | $ | 13.75 | $ | 8.23 | |||||||||||||||
|
Leasing commission costs per square foot
(2)
|
5.71 | 5.24 | 10.80 | 7.56 | |||||||||||||||||||
|
Total tenant improvement and leasing commission costs
(2)
|
$ | 11.03 | $ | 21.49 | $ | 24.55 | $ | 15.79 | |||||||||||||||
|
New leases
(4)
|
|||||||||||||||||||||||
| Number of leases | 31 | 26 | 106 | 76 | |||||||||||||||||||
| Square feet | 164,859 | 130,515 | 649,982 | 443,221 | |||||||||||||||||||
|
Tenant improvement costs per square foot
(2)(3)
|
$ | 95.70 | $ | 77.82 | $ | 70.22 | $ | 67.50 | |||||||||||||||
|
Leasing commission costs per square foot
(2)
|
16.48 | 14.06 | 16.51 | 15.85 | |||||||||||||||||||
|
Total tenant improvement and leasing commission costs
(2)
|
$ | 112.18 | $ | 91.88 | $ | 86.73 | $ | 83.35 | |||||||||||||||
| TOTAL | |||||||||||||||||||||||
| Number of leases | 65 | 53 | 226 | 168 | |||||||||||||||||||
| Square feet | 381,364 | 318,428 | 1,598,645 | 1,352,978 | |||||||||||||||||||
|
Tenant improvement costs per square foot
(2)(3)
|
$ | 43.20 | $ | 40.61 | $ | 36.73 | $ | 26.45 | |||||||||||||||
|
Leasing commission costs per square foot
(2)
|
10.23 | 8.73 | 13.12 | 10.11 | |||||||||||||||||||
|
TOTAL TENANT IMPROVEMENT AND LEASING COMMISSION COSTS
(2)
|
$ | 53.43 | $ | 49.34 | $ | 49.85 | $ | 36.56 | |||||||||||||||
| Three Months Ended September 30, | Dollar Change | Percent Change | |||||||||||||||||||||
| 2022 | 2021 | ||||||||||||||||||||||
| Net loss | $ | (6,792) | $ | (6,182) | $ | (610) | 9.9 | % | |||||||||||||||
| Adjustments: | |||||||||||||||||||||||
| Loss (income) from unconsolidated real estate entities | 352 | (566) | 918 | (162.2) | |||||||||||||||||||
| Fee income | (911) | (678) | (233) | 34.4 | |||||||||||||||||||
| Interest expense | 37,261 | 30,825 | 6,436 | 20.9 | |||||||||||||||||||
| Interest income | (196) | (934) | 738 | (79.0) | |||||||||||||||||||
| Management services reimbursement income—unconsolidated real estate entities | 983 | 253 | 730 | 288.5 | |||||||||||||||||||
| Management services expense—unconsolidated real estate entities | (983) | (253) | (730) | 288.5 | |||||||||||||||||||
| Transaction-related expenses | 9,331 | 6,300 | 3,031 | 48.1 | |||||||||||||||||||
| Unrealized loss (gain) on non-real estate investments | 894 | (827) | 1,721 | (208.1) | |||||||||||||||||||
| Loss on sale of real estate | 180 | — | 180 | — | |||||||||||||||||||
| Impairment loss | 4,795 | 2,762 | 2,033 | 73.6 | |||||||||||||||||||
| Loss on extinguishment of debt | — | 6,249 | (6,249) | (100.0) | |||||||||||||||||||
| Other income | (2,453) | (82) | (2,371) | 2,891.5 | |||||||||||||||||||
| General and administrative | 19,795 | 18,288 | 1,507 | 8.2 | |||||||||||||||||||
| Depreciation and amortization | 93,070 | 88,568 | 4,502 | 5.1 | |||||||||||||||||||
| NOI | $ | 155,326 | $ | 143,723 | $ | 11,603 | 8.1 | % | |||||||||||||||
| Same-store NOI | $ | 120,153 | $ | 129,221 | $ | (9,068) | (7.0) | % | |||||||||||||||
| Non-same-store NOI | 35,173 | 14,502 | 20,671 | 142.5 | |||||||||||||||||||
| NOI | $ | 155,326 | $ | 143,723 | $ | 11,603 | 8.1 | % | |||||||||||||||
| Three Months Ended September 30, | |||||||||||
| 2022 | 2021 | ||||||||||
| Same-store office | |||||||||||
| Number of properties | 42 | 42 | |||||||||
| Rentable square feet | 11,311,811 | 11,311,811 | |||||||||
| Ending % leased | 88.2 | % | 92.3 | % | |||||||
| Ending % occupied | 86.5 | % | 91.7 | % | |||||||
| Average % occupied for the period | 90.1 | % | 92.1 | % | |||||||
| Average annual rental rate per square foot | $ | 57.10 | $ | 54.10 | |||||||
| Same-store studio | |||||||||||
| Number of properties | 3 | 3 | |||||||||
| Rentable square feet | 1,230,454 | 1,230,454 | |||||||||
|
Average % occupied for the period
(1)
|
84.4 | % | 87.3 | % | |||||||
| Three Months Ended September 30, | |||||||||||||||||||||||||||||||||||
| 2022 | 2021 | ||||||||||||||||||||||||||||||||||
| Same-Store | Non-Same-Store | Total | Same-Store | Non-Same-Store | Total | ||||||||||||||||||||||||||||||
| Revenues | |||||||||||||||||||||||||||||||||||
| Office | |||||||||||||||||||||||||||||||||||
| Rental | $ | 173,813 | $ | 34,966 | $ | 208,779 | $ | 179,000 | $ | 18,941 | $ | 197,941 | |||||||||||||||||||||||
| Service and other revenues | 4,063 | 649 | 4,712 | 3,115 | 810 | 3,925 | |||||||||||||||||||||||||||||
| Total office revenues | 177,876 | 35,615 | 213,491 | 182,115 | 19,751 | 201,866 | |||||||||||||||||||||||||||||
| Studio | |||||||||||||||||||||||||||||||||||
| Rental | 12,998 | 2,307 | 15,305 | 12,620 | 148 | 12,768 | |||||||||||||||||||||||||||||
| Service and other revenues | 9,267 | 22,291 | 31,558 | 6,131 | 6,867 | 12,998 | |||||||||||||||||||||||||||||
| Total studio revenues | 22,265 | 24,598 | 46,863 | 18,751 | 7,015 | 25,766 | |||||||||||||||||||||||||||||
| Total revenues | 200,141 | 60,213 | 260,354 | 200,866 | 26,766 | 227,632 | |||||||||||||||||||||||||||||
| Operating expenses | |||||||||||||||||||||||||||||||||||
| Office operating expenses | 66,838 | 11,502 | 78,340 | 62,687 | 9,178 | 71,865 | |||||||||||||||||||||||||||||
| Studio operating expenses | 13,150 | 13,538 | 26,688 | 8,958 | 3,086 | 12,044 | |||||||||||||||||||||||||||||
| Total operating expenses | 79,988 | 25,040 | 105,028 | 71,645 | 12,264 | 83,909 | |||||||||||||||||||||||||||||
| Office NOI | 111,038 | 24,113 | 135,151 | 119,428 | 10,573 | 130,001 | |||||||||||||||||||||||||||||
| Studio NOI | 9,115 | 11,060 | 20,175 | 9,793 | 3,929 | 13,722 | |||||||||||||||||||||||||||||
| NOI | $ | 120,153 | $ | 35,173 | $ | 155,326 | $ | 129,221 | $ | 14,502 | $ | 143,723 | |||||||||||||||||||||||
|
Three Months Ended September 30, 2022 as compared to
Three Months Ended September 30, 2021
|
|||||||||||||||||||||||||||||||||||
| Same-Store | Non-Same-Store | Total | |||||||||||||||||||||||||||||||||
| Dollar Change | Percent Change | Dollar Change | Percent Change | Dollar Change | Percent Change | ||||||||||||||||||||||||||||||
| Revenues | |||||||||||||||||||||||||||||||||||
| Office | |||||||||||||||||||||||||||||||||||
| Rental | $ | (5,187) | (2.9) | % | $ | 16,025 | 84.6 | % | $ | 10,838 | 5.5 | % | |||||||||||||||||||||||
| Service and other revenues | 948 | 30.4 | (161) | (19.9) | 787 | 20.1 | |||||||||||||||||||||||||||||
| Total office revenues | (4,239) | (2.3) | 15,864 | 80.3 | 11,625 | 5.8 | |||||||||||||||||||||||||||||
| Studio | |||||||||||||||||||||||||||||||||||
| Rental | 378 | 3.0 | 2,159 | 1,458.8 | 2,537 | 19.9 | |||||||||||||||||||||||||||||
| Service and other revenues | 3,136 | 51.1 | 15,424 | 224.6 | 18,560 | 142.8 | |||||||||||||||||||||||||||||
| Total studio revenues | 3,514 | 18.7 | 17,583 | 250.6 | 21,097 | 81.9 | |||||||||||||||||||||||||||||
| Total revenues | (725) | (0.4) | 33,447 | 125.0 | 32,722 | 14.4 | |||||||||||||||||||||||||||||
| Operating expenses | |||||||||||||||||||||||||||||||||||
| Office operating expenses | 4,151 | 6.6 | 2,324 | 25.3 | 6,475 | 9.0 | |||||||||||||||||||||||||||||
| Studio operating expenses | 4,192 | 46.8 | 10,452 | 338.7 | 14,644 | 121.6 | |||||||||||||||||||||||||||||
| Total operating expenses | 8,343 | 11.6 | 12,776 | 104.2 | 21,119 | 25.2 | |||||||||||||||||||||||||||||
| Office NOI | (8,390) | (7.0) | 13,540 | 128.1 | 5,150 | 4.0 | |||||||||||||||||||||||||||||
| Studio NOI | (678) | (6.9) | 7,131 | 181.5 | 6,453 | 47.0 | |||||||||||||||||||||||||||||
| NOI | $ | (9,068) | (7.0) | % | $ | 20,671 | 142.5 | % | $ | 11,603 | 8.1 | % | |||||||||||||||||||||||
| Three Months Ended September 30, | |||||||||||||||||||||||
| 2022 | 2021 | Dollar Change | Percent Change | ||||||||||||||||||||
| Gross interest expense | $ | 38,595 | $ | 33,912 | $ | 4,683 | 13.8 | % | |||||||||||||||
| Capitalized interest | (4,797) | (5,760) | 963 | (16.7) | |||||||||||||||||||
| Amortization of deferred financing costs and loan discounts/premiums | 3,463 | 2,673 | 790 | 29.6 | |||||||||||||||||||
| TOTAL | $ | 37,261 | $ | 30,825 | $ | 6,436 | 20.9 | % | |||||||||||||||
| Nine Months Ended September 30, | Dollar Change | Percent Change | |||||||||||||||||||||
| 2022 | 2021 | ||||||||||||||||||||||
| Net (loss) income | $ | (10,861) | $ | 12,259 | $ | (23,120) | (188.6) | % | |||||||||||||||
| Adjustments: | |||||||||||||||||||||||
| Income from unconsolidated real estate entities | (1,731) | (1,671) | (60) | 3.6 | |||||||||||||||||||
| Fee income | (3,122) | (2,323) | (799) | 34.4 | |||||||||||||||||||
| Interest expense | 101,816 | 91,800 | 10,016 | 10.9 | |||||||||||||||||||
| Interest income | (2,026) | (2,868) | 842 | (29.4) | |||||||||||||||||||
| Management services reimbursement income—unconsolidated real estate entities | 3,159 | 879 | 2,280 | 259.4 | |||||||||||||||||||
| Management services expense—unconsolidated real estate entities | (3,159) | (879) | (2,280) | 259.4 | |||||||||||||||||||
| Transaction-related expenses | 10,713 | 7,364 | 3,349 | 45.5 | |||||||||||||||||||
| Unrealized loss (gain) on non-real estate investments | 1,062 | (11,620) | 12,682 | (109.1) | |||||||||||||||||||
| Loss on sale of real estate | 180 | — | 180 | — | |||||||||||||||||||
| Impairment loss | 28,548 | 2,762 | 25,786 | 933.6 | |||||||||||||||||||
| Loss on extinguishment of debt | — | 6,249 | (6,249) | (100.0) | |||||||||||||||||||
| Other (income) expense | (4,047) | 1,547 | (5,594) | (361.6) | |||||||||||||||||||
| General and administrative | 62,178 | 53,846 | 8,332 | 15.5 | |||||||||||||||||||
| Depreciation and amortization | 276,701 | 255,507 | 21,194 | 8.3 | |||||||||||||||||||
| NOI | $ | 459,411 | $ | 412,852 | $ | 46,559 | 11.3 | % | |||||||||||||||
| Same-store NOI | 371,475 | 377,426 | (5,951) | (1.6) | % | ||||||||||||||||||
| Non-same-store NOI | 87,936 | 35,426 | 52,510 | 148.2 | |||||||||||||||||||
| NOI | $ | 459,411 | $ | 412,852 | $ | 46,559 | 11.3 | % | |||||||||||||||
| Nine Months Ended September 30, | |||||||||||
| 2022 | 2021 | ||||||||||
| Same-store office | |||||||||||
| Number of properties | 42 | 42 | |||||||||
| Rentable square feet | 11,311,811 | 11,311,811 | |||||||||
| Ending % leased | 88.2 | % | 92.3 | % | |||||||
| Ending % occupied | 86.5 | % | 91.7 | % | |||||||
| Average % occupied for the period | 89.6 | % | 92.3 | % | |||||||
| Average annual rental rate per square foot | $ | 57.10 | $ | 54.10 | |||||||
| Same-store studio | |||||||||||
| Number of properties | 3 | 3 | |||||||||
| Rentable square feet | 1,230,454 | 1,230,454 | |||||||||
|
Average % occupied for the period
(1)
|
84.4 | % | 87.3 | % | |||||||
| Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||
| 2022 | 2021 | ||||||||||||||||||||||||||||||||||
| Same-Store | Non-Same-Store | Total | Same-Store | Non-Same-Store | Total | ||||||||||||||||||||||||||||||
| Revenues | |||||||||||||||||||||||||||||||||||
| Office | |||||||||||||||||||||||||||||||||||
| Rental | $ | 526,957 | $ | 99,850 | $ | 626,807 | $ | 524,865 | $ | 55,489 | $ | 580,354 | |||||||||||||||||||||||
| Service and other revenues | 10,396 | 3,932 | 14,328 | 7,272 | 2,086 | 9,358 | |||||||||||||||||||||||||||||
| Total office revenues | 537,353 | 103,782 | 641,135 | 532,137 | 57,575 | 589,712 | |||||||||||||||||||||||||||||
| Studio | |||||||||||||||||||||||||||||||||||
| Rental | 38,981 | 3,156 | 42,137 | 36,324 | 148 | 36,472 | |||||||||||||||||||||||||||||
| Service and other revenues | 24,334 | 48,691 | 73,025 | 23,302 | 6,867 | 30,169 | |||||||||||||||||||||||||||||
| Total studio revenues | 63,315 | 51,847 | 115,162 | 59,626 | 7,015 | 66,641 | |||||||||||||||||||||||||||||
| Total revenues | 600,668 | 155,629 | 756,297 | 591,763 | 64,590 | 656,353 | |||||||||||||||||||||||||||||
| Operating expenses | |||||||||||||||||||||||||||||||||||
| Office operating expenses | 192,222 | 38,307 | 230,529 | 181,459 | 26,079 | 207,538 | |||||||||||||||||||||||||||||
| Studio operating expenses | 36,971 | 29,386 | 66,357 | 32,878 | 3,085 | 35,963 | |||||||||||||||||||||||||||||
| Total operating expenses | 229,193 | 67,693 | 296,886 | 214,337 | 29,164 | 243,501 | |||||||||||||||||||||||||||||
| Office NOI | 345,131 | 65,475 | 410,606 | 350,678 | 31,496 | 382,174 | |||||||||||||||||||||||||||||
| Studio NOI | 26,344 | 22,461 | 48,805 | 26,748 | 3,930 | 30,678 | |||||||||||||||||||||||||||||
| NOI | $ | 371,475 | $ | 87,936 | $ | 459,411 | $ | 377,426 | $ | 35,426 | $ | 412,852 | |||||||||||||||||||||||
|
Nine Months Ended September 30, 2022 as compared to
Nine Months Ended September 30, 2021
|
|||||||||||||||||||||||||||||||||||
| Same-Store | Non-Same-Store | Total | |||||||||||||||||||||||||||||||||
| Dollar Change | Percent Change | Dollar Change | Percent Change | Dollar Change | Percent Change | ||||||||||||||||||||||||||||||
| Revenues | |||||||||||||||||||||||||||||||||||
| Office | |||||||||||||||||||||||||||||||||||
| Rental | $ | 2,092 | 0.4 | % | $ | 44,361 | 79.9 | % | $ | 46,453 | 8.0 | % | |||||||||||||||||||||||
| Service and other revenues | 3,124 | 43.0 | 1,846 | 88.5 | 4,970 | 53.1 | |||||||||||||||||||||||||||||
| Total office revenues | 5,216 | 1.0 | 46,207 | 80.3 | 51,423 | 8.7 | |||||||||||||||||||||||||||||
| Studio | |||||||||||||||||||||||||||||||||||
| Rental | 2,657 | 7.3 | 3,008 | 2,032.4 | 5,665 | 15.5 | |||||||||||||||||||||||||||||
| Service and other revenues | 1,032 | 4.4 | 41,824 | 609.1 | 42,856 | 142.1 | |||||||||||||||||||||||||||||
| Total studio revenues | 3,689 | 6.2 | 44,832 | 639.1 | 48,521 | 72.8 | |||||||||||||||||||||||||||||
| Total revenues | 8,905 | 1.5 | 91,039 | 140.9 | 99,944 | 15.2 | |||||||||||||||||||||||||||||
| Operating expenses | |||||||||||||||||||||||||||||||||||
| Office operating expenses | 10,763 | 5.9 | 12,228 | 46.9 | 22,991 | 11.1 | |||||||||||||||||||||||||||||
| Studio operating expenses | 4,093 | 12.4 | 26,301 | 852.5 | 30,394 | 84.5 | |||||||||||||||||||||||||||||
| Total operating expenses | 14,856 | 6.9 | 38,529 | 132.1 | 53,385 | 21.9 | |||||||||||||||||||||||||||||
| Office NOI | (5,547) | (1.6) | 33,979 | 107.9 | 28,432 | 7.4 | |||||||||||||||||||||||||||||
| Studio NOI | (404) | (1.5) | 18,531 | 471.5 | 18,127 | 59.1 | |||||||||||||||||||||||||||||
| NOI | $ | (5,951) | (1.6) | % | $ | 52,510 | 148.2 | % | $ | 46,559 | 11.3 | % | |||||||||||||||||||||||
| Nine Months Ended September 30, | |||||||||||||||||||||||
| 2022 | 2021 | Dollar Change | Percent Change | ||||||||||||||||||||
| Gross interest expense | $ | 103,242 | $ | 101,341 | $ | 1,901 | 1.9 | % | |||||||||||||||
| Capitalized interest | (11,674) | (17,049) | 5,375 | (31.5) | |||||||||||||||||||
| Amortization of deferred financing costs and loan discounts/premiums | 10,248 | 7,508 | 2,740 | 36.5 | |||||||||||||||||||
| TOTAL | $ | 101,816 | $ | 91,800 | $ | 10,016 | 10.9 | % | |||||||||||||||
| September 30, 2022 | ||||||||
|
Unsecured and secured debt
(1)
|
$ | 4,476,575 | ||||||
|
Series A redeemable preferred units
|
9,815 | |||||||
| Total consolidated debt | 4,486,390 | |||||||
|
Equity capitalization
(2)
|
2,015,135 | |||||||
| TOTAL CONSOLIDATED MARKET CAPITALIZATION | $ | 6,501,525 | ||||||
| Total consolidated debt/total consolidated market capitalization | 69.0 | % | ||||||
| September 30, 2022 | December 31, 2021 | ||||||||||
| Unsecured debt | $ | 2,570,000 | $ | 2,050,000 | |||||||
| Secured debt | $ | 1,906,575 | $ | 1,714,874 | |||||||
| In-substance defeased debt | $ | — | $ | 128,212 | |||||||
| Joint venture partner debt | $ | 66,136 | $ | 66,136 | |||||||
| Nine Months Ended September 30, | |||||||||||||||||||||||
| 2022 | 2021 | Dollar Change | Percent Change | ||||||||||||||||||||
|
Net cash provided by operating activities
|
$ | 328,549 | $ | 285,512 | $ | 43,037 | 15.1 | % | |||||||||||||||
| Net cash used in investing activities | $ | (335,427) | $ | (560,602) | $ | 225,175 | (40.2) | % | |||||||||||||||
| Net cash provided by financing activities | $ | 14,070 | $ | 345,787 | $ | (331,717) | (95.9) | % | |||||||||||||||
| Principal Amount | Interest Rate | Contractual Maturity Date | Company’s Share | ||||||||||||||||||||
|
Bentall Centre
(1)
|
$ | 482,506 | CDOR + 1.75% | 7/1/2024 | $ | 96,501 | |||||||||||||||||
|
Sunset Glenoaks Studios
(2)
|
$ | 30,848 | SOFR + 3.10% | 1/9/2025 | $ | 15,424 | |||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Net (loss) income | $ | (6,792) | $ | (6,182) | $ | (10,861) | $ | 12,259 | |||||||||||||||
| Adjustments: | |||||||||||||||||||||||
| Depreciation and amortization—Consolidated | 93,070 | 88,568 | 276,701 | 255,507 | |||||||||||||||||||
| Depreciation and amortization—Non-real estate assets | (5,541) | (2,221) | (14,458) | (3,388) | |||||||||||||||||||
|
Depreciation and amortization—Company’s share from unconsolidated real estate entities
|
1,278 | 1,462 | 3,967 | 4,523 | |||||||||||||||||||
| Loss on sale of real estate | 180 | — | 180 | — | |||||||||||||||||||
|
Impairment loss—Real estate assets
|
4,795 | 2,762 | 20,048 | 2,762 | |||||||||||||||||||
| Unrealized loss (gain) on non-real estate investments | 894 | (827) | 1,062 | (11,620) | |||||||||||||||||||
| Tax impact of unrealized gain on non-real estate investment | — | — | — | 1,876 | |||||||||||||||||||
| FFO attributable to non-controlling interests | (18,261) | (14,288) | (56,934) | (46,731) | |||||||||||||||||||
| FFO attributable to preferred shares and units | (5,200) | (153) | (15,843) | (459) | |||||||||||||||||||
| FFO TO COMMON STOCKHOLDERS AND UNITHOLDERS | $ | 64,423 | $ | 69,121 | $ | 203,862 | $ | 214,729 | |||||||||||||||
| Period | Total Number of Shares Purchased | Average Price Paid Per Share | Total Shares Purchased as Part of Publicly Announced Plans or Programs |
Maximum That May Yet Be Purchased Under The Plans or Programs
(2)(3)
|
|||||||||||||||||||
|
July 1 - July 31, 2022
(1)
|
686,016 | $ | 25.35 | 686,016 | $ | 36,623,832 | |||||||||||||||||
| TOTAL | 686,016 | $ | 25.35 | 686,016 | |||||||||||||||||||
| Incorporated by Reference | ||||||||||||||||||||||||||||||||
| Exhibit No. | Description | Form | File No. | Exhibit No. | Filing Date | |||||||||||||||||||||||||||
| 3.1 | S-11/A | 333-164916 | 3.1 | May 12, 2010 | ||||||||||||||||||||||||||||
| 3.2 | 8-K | 001-34789 | 3.1 | January 12, 2015 | ||||||||||||||||||||||||||||
| 3.3 | 8-K | 001-34789 | 3.1 | March 22, 2022 | ||||||||||||||||||||||||||||
| 3.4 | 8-K | 001-34789 | 3.2 | November 16, 2021 | ||||||||||||||||||||||||||||
| 3.5 | 10-Q | 001-34789 | 3.4 | November 4, 2016 | ||||||||||||||||||||||||||||
| 4.1 |
|
8-K | 001-34789 | 4.2 | September 15, 2022 | |||||||||||||||||||||||||||
| 10.1 | 8-K | 001-34789 | 10.1 | September 16, 2022 | ||||||||||||||||||||||||||||
| 31.1 | ||||||||||||||||||||||||||||||||
| 31.2 | ||||||||||||||||||||||||||||||||
| 31.3 | ||||||||||||||||||||||||||||||||
| 31.4 | ||||||||||||||||||||||||||||||||
| 32.1 | ||||||||||||||||||||||||||||||||
| 32.2 | ||||||||||||||||||||||||||||||||
| 101 |
The following financial information from Hudson Pacific Properties, Inc.’s and Hudson Pacific Properties, L.P.’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2022 formatted in iXBRL (Inline eXtensible Business Reporting Language): (i) Consolidated Balance Sheets (unaudited), (ii) Consolidated Statements of Operations (unaudited), (iii) Consolidated Statements of Comprehensive (Loss) Income (unaudited), (iv) Consolidated Statements of Equity (unaudited), (v) Consolidated Statements of Capital (unaudited), (vi) Consolidated Statements of Cash Flows (unaudited) and (vii) Notes to Unaudited Consolidated Financial Statements*
|
|||||||||||||||||||||||||||||||
| 104 | ||||||||||||||||||||||||||||||||
| * | Pursuant to Rule 406T of Regulation S-T, the interactive data files on Exhibit 101 hereto are deemed not filed or part of a registration statement or prospectus for purposes of Section 11 or 12 of the Securities Act of 1933, as amended, are deemed not filed for purposes of Section 18 of the Securities and Exchange Act of 1934, as amended, and otherwise are not subject to liability under those sections. | |||||||||||||||||||||||||||||||
| ** | Denotes a management contract or compensatory plan or arrangement. | |||||||||||||||||||||||||||||||
| + | Filed herewith. | |||||||||||||||||||||||||||||||
| HUDSON PACIFIC PROPERTIES, INC. | |||||||||||
| Date: | November 4, 2022 |
/s/ VICTOR J. COLEMAN
|
|||||||||
|
Victor J. Coleman
Chief Executive Officer (Principal Executive Officer)
|
|||||||||||
| HUDSON PACIFIC PROPERTIES, INC. | |||||||||||
| Date: | November 4, 2022 |
/s/ HAROUT K. DIRAMERIAN
|
|||||||||
|
Harout K. Diramerian
Chief Financial Officer (Principal Financial Officer)
|
|||||||||||
| HUDSON PACIFIC PROPERTIES, L.P. | |||||||||||
| Date: | November 4, 2022 |
/s/ VICTOR J. COLEMAN
|
|||||||||
|
Victor J. Coleman
Chief Executive Officer (Principal Executive Officer)
|
|||||||||||
| HUDSON PACIFIC PROPERTIES, L.P. | |||||||||||
| Date: | November 4, 2022 |
/s/ HAROUT K. DIRAMERIAN
|
|||||||||
|
Harout K. Diramerian
Chief Financial Officer (Principal 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 |
|---|