Exhibit 99.2
SUPPLEMENTAL OPERATING AND FINANCIAL DATA
MARCH 31, 2009
| | | | |
BioMed Realty Trust, Inc. | | Corporate Communications Contact | | www.biomedrealty.com |
17190 Bernardo Center Drive | | Rick Howe | | (858) 485-9840 phone |
San Diego, CA 92128 | | Director, Corporate Communications | | (858) 485-9843 fax |
| | richard.howe@biomedrealty.com | | |
TABLE OF CONTENTS
MARCH 31, 2009
| | | | |
| | Page | |
First Quarter Highlights | | | 3 | |
Investor Information | | | 4 | |
Equity Research Coverage | | | 5 | |
Financial and Operating Highlights | | | 6 | |
Capitalization Summary | | | 7 | |
Portfolio Summary | | | 8 | |
Consolidated Balance Sheets | | | 9 | |
Consolidated Statements of Income | | | 10 | |
FFO and AFFO | | | 11 | |
Reconciliation of EBITDA | | | 12 | |
Reconciliation of Net Operating Income | | | 13 | |
Interest Coverage Ratios | | | 14 | |
Fixed Charge Coverage Ratios | | | 15 | |
Debt Summary | | | 16 | |
Debt Analysis | | | 17 | |
Debt Maturities | | | 18 | |
Common and Preferred Stock Data | | | 19 | |
Market Summary | | | 20 | |
Property Listing — Consolidated Portfolio | | | 21-22 | |
Repositioning and Redevelopment | | | 23 | |
Development and Land Parcels | | | 24 | |
Property Listing — Unconsolidated Partnerships | | | 25 | |
Lease Expirations | | | 26 | |
Expirations by Market | | | 27 | |
10 Largest Tenants | | | 28 | |
Same Property Analysis | | | 29 | |
Acquisitions | | | 30 | |
Leasing Activity | | | 31 | |
Tenant Improvements and Leasing Commissions | | | 32 | |
Non-GAAP Financial Measure Definitions | | | 33 | |
Property Definitions | | | 34 | |
This Supplemental Operating and Financial Data package contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Although we believe the expectations reflected in any forward-looking statements are based on reasonable assumptions, you should exercise caution in interpreting and relying on these statements as they involve known and unknown risks, uncertainties and other factors which are, in some cases, beyond the company’s control and could materially affect actual results, performance or achievements. These factors include, without limitation, general risks affecting the real estate industry, the ability to enter into new leases or renew leases on favorable terms, dependence on tenants’ financial condition, competition from other developers, owners and operators of real estate, adverse economic or real estate developments in the life science industry or the company’s target markets, the uncertainty of real estate development, construction and acquisition activity, the ability to complete or integrate acquisitions and developments successfully, the availability and terms of financing and the use of debt to fund acquisitions and developments, the ability to refinance indebtedness as it comes due, downturns in the national and local economies, increases in interest rates and volatility in securities markets, potential liability for uninsured losses and environmental contamination, the company’s dependence on key personnel whose continued service is not guaranteed, regulatory and tax law changes and other risks and uncertainties detailed from time to time in the company’s filings with the Securities and Exchange Commission, including the company’s most recent annual report on Form 10-K and quarterly reports on Form 10-Q. The company disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
All dollar amounts shown in this report are unaudited.
This Supplemental Operating and Financial Data package is not an offer to sell or solicitation to buy securities of BioMed Realty Trust, Inc. Any offers to sell or solicitations to buy securities of BioMed Realty Trust, Inc. shall be made only by means of a prospectus approved for that purpose.
2
FIRST QUARTER HIGHLIGHTS
MARCH 31, 2009
First Quarter Highlights
• | | Record total revenues for the first quarter were $94.0 million, up 39.5% from $67.4 million for the same period in 2008, driven primarily by sustained leasing success and deliveries from the company’s development pipeline. |
|
• | | Executed 13 leasing transactions during the quarter representing approximately 420,000 square feet: |
| o | | Nine new leases totaling approximately 121,000 square feet, including approximately 24,400 square feet for the previously announced addition of Kowa Company, Ltd. to the premier tenant roster at the Center for Life Science | Boston, which increased the leased percentage to 91% at this world-class research facility. Also during the quarter, the company leased approximately 75,600 additional square feet to Arena Pharmaceuticals, Inc. at 6114-6154 Nancy Ridge Drive in San Diego. |
|
| o | | Four leases amended to extend their terms totaling approximately 299,000 square feet, consisting primarily of the previously announced extensions through 2015 of two leases totaling approximately 292,800 square feet in Cambridge, Massachusetts with Vertex Pharmaceuticals Inc., including its corporate headquarters. |
• | | Completed construction and development of the Center for Life Science | Boston and achieved Gold LEED® certification. At 91% leased, the property was moved from the company’s development portfolio into its stabilized operating portfolio. |
|
• | | Closed on a $203 million secured loan facility for the company’s joint venture with a fund managed by Prudential Real Estate Investors (PREI®), in which BioMed has a 20% interest, the net proceeds of which were used to repay a portion of the outstanding balance of the existing facility. |
|
• | | Further de-leveraged through the repurchase of exchangeable senior notes with a face value of $12.0 million for approximately 58% of par, resulting in a gain on debt extinguishment of approximately $4.4 million. |
|
• | | Increased same-property cash-basis net operating income 6.0% over the prior year period, primarily resulting from continued leasing successes and scheduled rent escalations. |
|
• | | Generated net income attributable to common stockholders of $19.0 million for the quarter, up 54.3% from the same period in 2008. On a per share basis, net income attributable to common stockholders was $0.23 per diluted share, compared to $0.19 per diluted share, for the same period in 2008. |
|
• | | Funds from operations (FFO) for the quarter were $0.56 per diluted share, or $47.7 million, compared to $0.45 per diluted share, or $31.1 million, for the same period in 2008. Excluding the gain on debt extinguishment of approximately $4.4 million, or $0.05 per diluted share, FFO would have been approximately $0.51 per diluted share. |
About BioMed Realty Trust
BioMed Realty Trust, Inc. is a real estate investment trust (REIT) focused on Providing Real Estate to the Life Science Industry®. The company’s tenants primarily include biotechnology and pharmaceutical companies, scientific research institutions, government agencies and other entities involved in the life science industry. BioMed Realty Trust owns or has interests in 69 properties, representing 112 buildings with approximately 10.5 million rentable square feet, including approximately 735,000 square feet of development in progress. The company also owns undeveloped land parcels adjacent to existing properties that it estimates can support up to 1.4 million rentable square feet. The company’s properties are located predominantly in the major U.S. life science markets of Boston, San Diego, San Francisco, Seattle, Maryland, Pennsylvania and New York/New Jersey, which have well-established reputations as centers for scientific research. Additional information is available at www.biomedrealty.com.
3
INVESTOR INFORMATION
MARCH 31, 2009
Company Information
| | | | | | |
Corporate Headquarters | | Trading Symbols | | Transfer Agent | | Stock Exchange Listing |
17190 Bernardo Center Drive | | BMR | | BNY Mellon Shareowner Services | | New York Stock Exchange |
San Diego, CA 92128 | | BMR PrA | | 480 Washington Boulevard | | |
(858) 485-9840 | | | | Jersey City, NJ 07310-1900 | | |
(858) 485-9843 (fax) | | | | (877) 296-3711 | | |
Please visit our corporate website at: www.biomedrealty.com
Board of Directors
Alan D. Gold
Chairman
Barbara R. Cambon
Edward A. Dennis, Ph.D.
Richard I. Gilchrist
Gary A. Kreitzer
Theodore D. Roth
M. Faye Wilson
Senior Management
Alan D. Gold
Chairman and Chief Executive Officer
R. Kent Griffin, Jr.
President, Chief Operating Officer and
Chief Financial Officer
Gary A. Kreitzer
Executive Vice President,
General Counsel and Director
Matthew G. McDevitt
Executive Vice President,
Acquisitions and Leasing
William A. Gartner
Senior Vice President,
Real Estate Operations
John P. Bonanno
Vice President, Development
Jonathan P. Klassen
Vice President, Legal and Secretary
Greg N. Lubushkin
Vice President, Chief Accounting Officer
Kevin M. Simonsen
Vice President, Real Estate Counsel
Karen A. Sztraicher
Vice President, Finance and Treasurer
Tentative Schedule for Quarterly Results
| | |
Second Quarter 2009 | | July 29, 2009 |
Third Quarter 2009 | | October 28, 2009 |
Fourth Quarter 2009 | | February 10, 2010 |
First Quarter 2010 | | April 28, 2010 |
4
EQUITY RESEARCH COVERAGE
MARCH 31, 2009
| | | | | | |
Credit Suisse | | Steven Benyik | | (212) 538-0239 | | steve.benyik@credit-suisse.com |
|
Friedman Billings Ramsey | | Wilkes Graham / Zachary Tanenbaum | | (703) 312-9737 / (703) 312-1833 | | wgraham@fbr.com / ztanenbaum@fbr.com |
|
KeyBanc Capital Markets | | Jordan Sadler / Craig Mailman | | (917) 368-2280 / (917) 368-2316 | | jsadler@keybanccm.com / cmailman@keybanccm.com |
|
Merrill Lynch | | Ian Weissman / George Auerbach | | (212) 449-6255 / (212) 449-8644 | | ian_weissman@ml.com / george_auerbach@ml.com |
|
Morningstar, Inc. | | David Rodziewicz | | — | | david.rodziewicz@morningstar.com |
|
Oppenheimer & Co. | | Mark Biffert / Marisha Clinton | | (212) 667-7062 / (212) 667-7416 | | mark.biffert@opco.com / marisha.clinton@opco.com |
|
Raymond James | | Paul D. Puryear / William A. Crow | | (727) 567-2253 / (727) 567-5294 | | paul.puryear@raymondjames.com / bill.crow@raymondjames.com |
|
RBC Capital Markets | | David Rodgers / Mike Carroll | | (440) 715-2647 / (440) 715-2649 | | dave.rodgers@rbccm.com / michael.carroll@rbccm.com |
|
Robert W. Baird & Co. | | David Aubuchon / Justin Pelham-Webb | | (314) 863-4235 / (314) 863-6413 | | daubuchon@rwbaird.com / |
|
| | | | | | jpelham-webb@rwbaird.com |
|
Stifel, Nicolaus & Company, Inc. | | John W. Guinee / Erin Aslakson | | (443) 224-1307 / (443) 224-1350 | | jwguinee@stifel.com / aslaksone@stifel.com |
|
UBS Securities | | Omotayo Okusanya, II | | (212) 713-1864 | | omotayo.okusanya@ubs.com |
|
Wachovia Securities | | Brendan Maiorana / Young Ku | | (443) 263-6516 / (443) 263-6564 | | brendan.maiorana@wachovia.com / young.ku@wachovia.com |
5
FINANCIAL AND OPERATING HIGHLIGHTS
MARCH 31, 2009
(In thousands, except per share and ratio amounts)
| | | | | | | | | | | | | | | | | | | | |
| | Three months ended |
| | 3/31/09 | | 12/31/08 | | 9/30/08 | | 6/30/08 | | 3/31/08 |
| | | | | | (Revised)(1) | | (Revised)(1) | | (Revised)(1) | | (Revised)(1) |
Selected Operating Data | | | | | | | | | | | | | | | | | | | | |
Total revenues | | $ | 93,951 | | | $ | 83,033 | | | $ | 80,811 | | | $ | 70,771 | | | $ | 67,358 | |
| | | | | | | | | | | | | | | | | | | | |
EBITDA (2) | | | 59,079 | | | | 44,120 | | | | 47,321 | | | | 42,495 | | | | 37,642 | |
Adjusted EBITDA (2) | | | 64,025 | | | | 48,667 | | | | 52,132 | | | | 47,356 | | | | 42,464 | |
| | | | | | | | | | | | | | | | | | | | |
General and administrative expense | | | 5,280 | | | | 6,406 | | | | 4,589 | | | | 5,645 | | | | 6,194 | |
| | | | | | | | | | | | | | | | | | | | |
Interest expense | | | 12,080 | | | | 12,137 | | | | 12,855 | | | | 9,009 | | | | 7,173 | |
Capitalized interest | | | 4,130 | | | | 6,839 | | | | 8,574 | | | | 11,844 | | | | 15,064 | |
Interest incurred including swap payments (3) | | | 17,107 | | | | 19,241 | | | | 23,425 | | | | 22,684 | | | | 23,232 | |
| | | | | | | | | | | | | | | | | | | | |
Operating margin (4) | | | 67.2 | % | | | 71.6 | % | | | 70.4 | % | | | 73.8 | % | | | 71.4 | % |
General and administrative expense / Total revenues | | | 5.6 | % | | | 7.7 | % | | | 5.7 | % | | | 8.0 | % | | | 9.2 | % |
| | | | | | | | | | | | | | | | | | | | |
Net income available to common stockholders | | | 19,024 | | | | 5,618 | | | | 12,436 | | | | 13,705 | | | | 12,331 | |
Net income per share — diluted | | $ | 0.23 | | | $ | 0.07 | | | $ | 0.17 | | | $ | 0.20 | | | $ | 0.19 | |
| | | | | | | | | | | | | | | | | | | | |
FFO (5) | | | 47,701 | | | | 32,286 | | | | 35,017 | | | | 34,097 | | | | 31,050 | |
FFO per share — diluted (5) | | $ | 0.56 | | | $ | 0.39 | | | $ | 0.47 | | | $ | 0.46 | | | $ | 0.45 | |
| | | | | | | | | | | | | | | | | | | | |
AFFO (5) | | | 37,750 | | | | 35,181 | | | | 30,682 | | | | 29,073 | | | | 27,521 | |
AFFO per share — diluted (5) | | $ | 0.45 | | | $ | 0.42 | | | $ | 0.41 | | | $ | 0.39 | | | $ | 0.40 | |
| | | | | | | | | | | | | | | | | | | | |
Coverage Ratios (6) | | | | | | | | | | | | | | | | | | | | |
Interest coverage | | | 6.0 | | | | 5.9 | | | | 4.4 | | | | 5.9 | | | | 6.5 | |
Fixed charge coverage | | | 3.9 | | | | 3.6 | | | | 3.0 | | | | 3.5 | | | | 3.5 | |
| | | | | | | | | | | | | | | | | | | | |
Dividend per share — common stock | | $ | 0.335 | | | $ | 0.335 | | | $ | 0.335 | | | $ | 0.335 | | | $ | 0.335 | |
| | | | | | | | | | | | | | | | | | | | |
FFO payout ratio (7) | | | 59.8 | % | | | 85.9 | % | | | 71.3 | % | | | 72.8 | % | | | 74.4 | % |
AFFO payout ratio (7) | | | 74.4 | % | | | 79.8 | % | | | 81.7 | % | | | 85.9 | % | | | 83.8 | % |
| | |
(1) | | The term “(Revised)” as used in this report means that prior reported numbers have been revised to reflect adoption of Statement of Financial Accounting Standards No. 160, Financial Accounting Standards Board (FASB) Staff Position EITF 03-06-1, and FASB Staff Position APB 14-1. |
|
(2) | | For definitions and discussion of EBITDA and adjusted EBITDA, see page 33. For a quantitative reconciliation of the differences between adjusted EBITDA, EBITDA and net income available to common stockholders, see page 12. |
|
(3) | | Includes interest paid on cash flow hedges classified as accumulated other comprehensive income/(loss) in accordance with Emerging Issues Task Force Issue No. 99-09. Excludes ineffectiveness recognized on derivative instruments. |
|
(4) | | See page 13 for detail. |
|
(5) | | For definitions and discussion of FFO and AFFO, see page 33. For a quantitative reconciliation of the differences between FFO, AFFO and net income available to common stockholders, see page 11. |
|
(6) | | For a discussion of coverage ratios, see page 33. See pages 14 and 15 for detail. |
|
(7) | | See page 11 for detail. |
6
CAPITALIZATION SUMMARY
MARCH 31, 2009
(In thousands, except per share and ratio amounts)
| | | | | | | | | | | | | | | | | | | | |
| | 3/31/09 | | | 12/31/08 | | | 9/30/08 | | | 6/30/08 | | | 3/31/08 | |
| | | | | | (Revised) | | | (Revised) | | | (Revised) | | | (Revised) | |
Capitalization: | | | | | | | | | | | | | | | | | | | | |
Total common shares outstanding | | | 81,181 | | | | 80,757 | | | | 71,720 | | | | 71,720 | | | | 65,593 | |
Total units outstanding (1) | | | 3,362 | | | | 3,436 | | | | 3,504 | | | | 3,504 | | | | 3,495 | |
| | | | | | | | | | | | | | | |
Total common shares and units outstanding | | | 84,543 | | | | 84,193 | | | | 75,224 | | | | 75,224 | | | | 69,089 | |
Common share price at quarter end | | $ | 6.77 | | | $ | 11.72 | | | $ | 26.45 | | | $ | 24.53 | | | $ | 23.89 | |
| | | | | | | | | | | | | | | |
Equity value at quarter end (2) | | $ | 572,357 | | | $ | 986,741 | | | $ | 1,989,674 | | | $ | 1,845,237 | | | $ | 1,650,529 | |
Preferred stock at liquidation value | | | 230,000 | | | | 230,000 | | | | 230,000 | | | | 230,000 | | | | 230,000 | |
Consolidated debt | | | 1,423,999 | | | | 1,341,099 | | | | 1,538,311 | | | | 1,485,920 | | | | 1,560,509 | |
| | | | | | | | | | | | | | | |
Total capitalization | | $ | 2,226,356 | | | $ | 2,557,840 | | | $ | 3,757,985 | | | $ | 3,561,157 | | | $ | 3,441,038 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Debt / Total assets | | | 43.0 | % | | | 41.5 | % | | | 47.7 | % | | | 46.7 | % | | | 49.9 | % |
Debt / Total capitalization | | | 63.9 | % | | | 52.3 | % | | | 40.8 | % | | | 41.8 | % | | | 45.4 | % |
| | | | | | | | | | | | | | | | | | | | |
Total consolidated debt: | | | | | | | | | | | | | | | | | | | | |
Fixed rate debt / Total debt | | | 32.3 | % | | | 35.3 | % | | | 33.8 | % | | | 36.3 | % | | | 34.7 | % |
Adjusted fixed rate debt / Total debt (3) | | | 60.5 | % | | | 65.2 | % | | | 59.8 | % | | | 89.1 | % | | | 85.0 | % |
| | | | | | | | | | | | | | | | | | | | |
Total consolidated and share of unconsolidated partnership debt: | | | | | | | | | | | | | | | | | | | | |
Fixed rate debt / Total debt | | | 33.0 | % | | | 34.9 | % | | | 33.5 | % | | | 34.2 | % | | | 33.0 | % |
Adjusted fixed rate debt / Total debt (3) | | | 59.7 | % | | | 62.6 | % | | | 57.9 | % | | | 83.9 | % | | | 80.5 | % |
| | |
(1) | | Includes both operating partnership (OP) and long term incentive plan (LTIP) units outstanding. |
|
(2) | | Assumes conversion of 100% of the OP and LTIP units into shares of common stock. |
|
(3) | | Includes interest rate swap agreements that were effective at quarter end. Excludes forward swap agreements. |
7
PORTFOLIO SUMMARY
MARCH 31, 2009
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | Unconsolidated | | |
| | Consolidated Portfolio | | Partnership Portfolio (1) | | Total Portfolio |
| | March 31, 2009 |
| | | | | | Rentable | | Percent | | | | | | Rentable | | Percent | | | | | | Rentable | | Percent |
| | Properties | | Square Feet | | Leased | | Properties | | Square Feet | | Leased | | Properties | | Square Feet | | Leased |
Stabilized properties (2) | | | 41 | | | | 5,800,907 | | | | 98.6 | % | | | 4 | | | | 257,308 | | | | 100.0 | % | | | 45 | | | | 6,058,215 | | | | 98.7 | % |
Lease up properties (2) | | | 17 | | | | 1,758,483 | | | | 55.9 | % | | | 2 | | | | 417,290 | | | | 27.3 | % | | | 19 | | | | 2,175,773 | | | | 50.5 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total operating portfolio | | | 58 | | | | 7,559,390 | | | | 88.7 | % | | | 6 | | | | 674,598 | | | | 55.1 | % | | | 64 | | | | 8,233,988 | | | | 85.9 | % |
Repositioning and redevelopment properties (3) | | | 2 | | | | 1,543,858 | | | | 21.8 | % | | | — | | | | — | | | | n/a | | | | 2 | | | | 1,543,858 | | | | 21.8 | % |
Construction in progress (4) | | | 2 | | | | 456,708 | | | | 68.5 | % | | | 1 | | | | 280,000 | | | | — | | | | 3 | | | | 736,708 | | | | 42.5 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total portfolio | | | 62 | | | | 9,559,956 | | | | 76.9 | % | | | 7 | | | | 954,598 | | | | 38.9 | % | | | 69 | | | | 10,514,554 | | | | 73.5 | % |
Land parcels (4) | | | n/a | | | | 1,352,000 | | | | n/a | | | | — | | | | — | | | | n/a | | | | n/a | | | | 1,352,000 | | | | n/a | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total proforma portfolio | | | 62 | | | | 10,911,956 | | | | n/a | | | | 7 | | | | 954,598 | | | | n/a | | | | 69 | | | | 11,866,554 | | | | n/a | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | December 31, 2008 |
| | | | | | Rentable | | Percent | | | | | | Rentable | | Percent | | | | | | Rentable | | Percent |
| | Properties | | Square Feet | | Leased | | Properties | | Square Feet | | Leased | | Properties | | Square Feet | | Leased |
Stabilized properties | | | 43 | | | | 5,339,903 | | | | 99.6 | % | | | 4 | | | | 257,308 | | | | 100.0 | % | | | 47 | | | | 5,597,211 | | | | 99.6 | % |
Lease up properties | | | 14 | | | | 1,439,771 | | | | 55.0 | % | | | 2 | | | | 420,000 | | | | 26.8 | % | | | 16 | | | | 1,859,771 | | | | 48.7 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total operating portfolio | | | 57 | | | | 6,779,674 | | | | 90.1 | % | | | 6 | | | | 677,308 | | | | 54.6 | % | | | 63 | | | | 7,456,982 | | | | 86.9 | % |
Repositioning and redevelopment properties | | | 2 | | | | 1,543,858 | | | | 21.8 | % | | | — | | | | — | | | | n/a | | | | 2 | | | | 1,543,858 | | | | 21.8 | % |
Construction in progress | | | 3 | | | | 1,160,867 | | | | 79.8 | % | | | 1 | | | | 280,000 | | | | — | | | | 4 | | | | 1,440,867 | | | | 64.3 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total portfolio | | | 62 | | | | 9,484,399 | | | | 77.7 | % | | | 7 | | | | 957,308 | | | | 38.6 | % | | | 69 | | | | 10,441,707 | | | | 74.1 | % |
Land parcels | | | n/a | | | | 1,367,000 | | | | n/a | | | | — | | | | — | | | | n/a | | | | n/a | | | | 1,367,000 | | | | n/a | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total proforma portfolio | | | 62 | | | | 10,851,399 | | | | n/a | | | | 7 | | | | 957,308 | | | | n/a | | | | 69 | | | | 11,808,707 | | | | n/a | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | Consolidated Portfolio | | Total Portfolio |
| | 3/31/09 | | 12/31/08 | | 3/31/09 | | 12/31/08 |
Properties | | | 62 | | | | 62 | | | | 69 | | | | 69 | |
Buildings | | | 105 | | | | 105 | | | | 112 | | | | 112 | |
Tenants | | | 121 | | | | 119 | | | | 126 | | | | 123 | |
Percent leased — operating portfolio | | | 88.7 | % | | | 90.1 | % | | | 85.9 | % | | | 86.9 | % |
Weighted average remaining lease term (years) | | | 9.0 | | | | 9.0 | | | | 8.9 | | | | 9.0 | |
| | |
(1) | | Includes 72,863 rentable square feet of McKellar Court (21%) and 881,735 rentable square feet of PREI joint venture properties (20%). See page 25 for additional detail. |
|
(2) | | See pages 21-22 for detail of consolidated portfolio, page 25 for detail of the unconsolidated partnership portfolio, and page 34 for definitions of terms. |
|
(3) | | See page 23 for detail of consolidated portfolio, and page 34 for definitions of terms. |
|
(4) | | See page 24 for detail of consolidated portfolio, page 25 for detail of the unconsolidated partnership portfolio, and page 34 for definitions of terms. |
8
CONSOLIDATED BALANCE SHEETS
MARCH 31, 2009
(In thousands)
| | | | | | | | | | | | | | | | | | | | |
| | 3/31/09 | | | 12/31/08 | | | 9/30/08 | | | 6/30/08 | | | 3/31/08 | |
| | | | | | (Revised) | | | (Revised) | | | (Revised) | | | (Revised) | |
Assets | | | | | | | | | | | | | | | | | | | | |
Investments in real estate, net | | $ | 3,001,077 | | | $ | 2,960,429 | | | $ | 2,918,157 | | | $ | 2,888,049 | | | $ | 2,870,474 | |
Investments in unconsolidated partnerships | | | 49,756 | | | | 18,173 | | | | 20,296 | | | | 21,158 | | | | 21,356 | |
Cash and cash equivalents | | | 32,318 | | | | 21,422 | | | | 23,451 | | | | 21,357 | | | | 19,383 | |
Restricted cash | | | 4,951 | | | | 7,877 | | | | 8,291 | | | | 7,991 | | | | 8,351 | |
Accounts receivable, net | | | 14,749 | | | | 9,417 | | | | 7,284 | | | | 3,377 | | | | 4,716 | |
Accrued straight-line rents, net | | | 62,040 | | | | 58,138 | | | | 52,721 | | | | 46,997 | | | | 40,682 | |
Acquired above-market leases, net | | | 4,009 | | | | 4,329 | | | | 4,661 | | | | 5,017 | | | | 5,374 | |
Deferred leasing costs, net | | | 95,204 | | | | 101,519 | | | | 107,145 | | | | 109,380 | | | | 112,334 | |
Deferred loan costs, net | | | 8,451 | | | | 9,754 | | | | 11,804 | | | | 12,978 | | | | 14,301 | |
Other assets | | | 37,607 | | | | 38,256 | | | | 70,837 | | | | 68,323 | | | | 30,767 | |
| | | | | | | | | | | | | | | |
Total assets | | $ | 3,310,162 | | | $ | 3,229,314 | | | $ | 3,224,647 | | | $ | 3,184,627 | | | $ | 3,127,738 | |
| | | | | | | | | | | | | | | |
Liabilities and Equity | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | |
Mortgage notes payable, net | | $ | 351,469 | | | $ | 353,161 | | | $ | 354,828 | | | $ | 373,571 | | | $ | 377,675 | |
Secured construction loan | | | 507,128 | | | | 507,128 | | | | 500,998 | | | | 483,997 | | | | 457,628 | |
Secured term loan | | | 250,000 | | | | 250,000 | | | | 250,000 | | | | 250,000 | | | | 250,000 | |
Exchangeable senior notes, net | | | 111,068 | | | | 122,043 | | | | 165,825 | | | | 165,142 | | | | 164,459 | |
Unsecured line of credit | | | 204,334 | | | | 108,767 | | | | 266,660 | | | | 213,210 | | | | 310,747 | |
Security deposits | | | 7,641 | | | | 7,623 | | | | 7,469 | | | | 7,611 | | | | 7,326 | |
Dividends and distributions payable | | | 32,563 | | | | 32,445 | | | | 29,441 | | | | 29,441 | | | | 27,385 | |
Accounts payable, accrued expenses and other liabilities | | | 87,359 | | | | 66,821 | | | | 74,878 | | | | 73,362 | | | | 80,893 | |
Derivative instruments | | | 100,840 | | | | 126,091 | | | | 31,676 | | | | 23,264 | | | | 53,858 | |
Acquired below-market leases, net | | | 14,762 | | | | 17,286 | | | | 19,212 | | | | 20,702 | | | | 22,199 | |
| | | | | | | | | | | | | | | |
Total liabilities | | | 1,667,164 | | | | 1,591,365 | | | | 1,700,987 | | | | 1,640,300 | | | | 1,752,170 | |
| | | | | | | | | | | | | | | | | | | | |
Equity: | | | | | | | | | | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | |
Preferred stock | | | 222,413 | | | | 222,413 | | | | 222,413 | | | | 222,413 | | | | 222,413 | |
Common stock | | | 812 | | | | 808 | | | | 717 | | | | 717 | | | | 656 | |
Additional paid-in capital | | | 1,661,656 | | | | 1,661,009 | | | | 1,446,320 | | | | 1,444,913 | | | | 1,293,822 | |
Accumulated other comprehensive loss | | | (100,314 | ) | | | (112,126 | ) | | | (35,657 | ) | | | (25,778 | ) | | | (54,824 | ) |
Dividends in excess of earnings | | | (154,708 | ) | | | (146,536 | ) | | | (125,101 | ) | | | (113,510 | ) | | | (103,189 | ) |
| | | | | | | | | | | | | | | |
Total stockholders’ equity | | | 1,629,859 | | | | 1,625,568 | | | | 1,508,692 | | | | 1,528,755 | | | | 1,358,878 | |
Noncontrolling interests | | | 13,139 | | | | 12,381 | | | | 14,968 | | | | 15,572 | | | | 16,690 | |
| | | | | | | | | | | | | | | |
Total equity | | | 1,642,998 | | | | 1,637,949 | | | | 1,523,660 | | | | 1,544,327 | | | | 1,375,568 | |
| | | | | | | | | | | | | | | |
Total liabilities and equity | | $ | 3,310,162 | | | $ | 3,229,314 | | | $ | 3,224,647 | | | $ | 3,184,627 | | | $ | 3,127,738 | |
| | | | | | | | | | | | | | | |
9
CONSOLIDATED STATEMENTS OF INCOME
MARCH 31, 2009
(In thousands, except share and per share data)
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | |
| | 3/31/09 | | | 12/31/08 | | | 9/30/08 | | | 6/30/08 | | | 3/31/08 | |
| | | | | | (Revised) | | | (Revised) | | | (Revised) | | | (Revised) | |
Revenues: | | | | | | | | | | | | | | | | | | | | |
Rental | | $ | 68,419 | | | $ | 63,518 | | | $ | 59,381 | | | $ | 54,223 | | | $ | 50,342 | |
Tenant recoveries | | | 21,081 | | | | 18,869 | | | | 20,911 | | | | 15,804 | | | | 16,582 | |
Other income | | | 4,451 | | | | 646 | | | | 519 | | | | 744 | | | | 434 | |
| | | | | | | | | | | | | | | |
Total revenues | | | 93,951 | | | | 83,033 | | | | 80,811 | | | | 70,771 | | | | 67,358 | |
| | | | | | | | | | | | | | | |
Expenses: | | | | | | | | | | | | | | | | | | | | |
Rental operations | | | 22,152 | | | | 17,255 | | | | 17,027 | | | | 13,454 | | | | 13,865 | |
Real estate taxes | | | 7,233 | | | | 6,181 | | | | 6,763 | | | | 4,915 | | | | 5,269 | |
Depreciation and amortization | | | 27,313 | | | | 25,703 | | | | 21,506 | | | | 19,331 | | | | 17,687 | |
General and administrative | | | 5,280 | | | | 6,406 | | | | 4,589 | | | | 5,645 | | | | 6,194 | |
| | | | | | | | | | | | | | | |
Total expenses | | | 61,978 | | | | 55,545 | | | | 49,885 | | | | 43,345 | | | | 43,015 | |
| | | | | | | | | | | | | | | |
Income from operations | | | 31,973 | | | | 27,488 | | | | 30,926 | | | | 27,426 | | | | 24,343 | |
Equity in net (loss)/income of unconsolidated partnerships | | | (301 | ) | | | (862 | ) | | | (208 | ) | | | 43 | | | | (172 | ) |
Interest income | | | 63 | | | | 115 | | | | 110 | | | | 106 | | | | 155 | |
Interest expense | | | (12,080 | ) | | | (12,137 | ) | | | (12,855 | ) | | | (9,009 | ) | | | (7,173 | ) |
Loss on derivative instruments | | | (56 | ) | | | (19,222 | ) | | | (726 | ) | | | — | | | | — | |
Gain on extinguishment of debt | | | 4,371 | | | | 14,783 | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | |
Net income | | | 23,970 | | | | 10,165 | | | | 17,247 | | | | 18,566 | | | | 17,153 | |
Net income attributable to noncontrolling interests | | | (705 | ) | | | (306 | ) | | | (570 | ) | | | (620 | ) | | | (581 | ) |
Preferred stock dividends | | | (4,241 | ) | | | (4,241 | ) | | | (4,241 | ) | | | (4,241 | ) | | | (4,241 | ) |
| | | | | | | | | | | | | | | |
Net income attributable to common stockholders | | $ | 19,024 | | | $ | 5,618 | | | $ | 12,436 | | | $ | 13,705 | | | $ | 12,331 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Net income per share available to common stockholders: | | | | | | | | | | | | | | | | | | | | |
Basic and diluted earnings per share | | $ | 0.23 | | | $ | 0.07 | | | $ | 0.17 | | | $ | 0.19 | | | $ | 0.19 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Weighted-average common shares outstanding: | | | | | | | | | | | | | | | | | | | | |
Basic | | | 80,261,363 | | | | 79,692,998 | | | | 71,513,333 | | | | 70,094,003 | | | | 65,350,512 | |
| | | | | | | | | | | | | | | |
Diluted | | | 84,499,365 | | | | 83,485,531 | | | | 75,223,818 | | | | 73,811,597 | | | | 69,024,935 | |
| | | | | | | | | | | | | | | |
10
FFO (1) AND AFFO (1)
MARCH 31, 2009
(In thousands, except per share and ratio amounts)
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | |
| | 3/31/09 | | | 12/31/08 | | | 9/30/08 | | | 6/30/08 | | | 3/31/08 | |
| | | | | | (Revised) | | | (Revised) | | | (Revised) | | | (Revised) | |
Reconciliation of net income attributable to common stockholders to funds from operations (FFO): | | | | | | | | | | | | | | | | | | | | |
Net income attributable to common stockholders | | $ | 19,024 | | | $ | 5,618 | | | $ | 12,436 | | | $ | 13,705 | | | $ | 12,331 | |
Adjustments: | | | | | | | | | | | | | | | | | | | | |
Noncontrolling interests in operating partnership | | | 722 | | | | 319 | | | | 559 | | | | 619 | | | | 589 | |
Depreciation & amortization — unconsolidated partnerships | | | 662 | | | | 662 | | | | 524 | | | | 450 | | | | 451 | |
Depreciation & amortization — consolidated entities | | | 27,313 | | | | 25,703 | | | | 21,506 | | | | 19,331 | | | | 17,687 | |
Depreciation & amortization — allocable to noncontrolling interests of consolidated joint ventures | | | (20 | ) | | | (16 | ) | | | (8 | ) | | | (8 | ) | | | (8 | ) |
| | | | | | | | | | | | | | | |
FFO | | $ | 47,701 | | | $ | 32,286 | | | $ | 35,017 | | | $ | 34,097 | | | $ | 31,050 | |
| | | | | | | | | | | | | | | |
FFO per share — diluted | | $ | 0.56 | | | $ | 0.39 | | | $ | 0.47 | | | $ | 0.46 | | | $ | 0.45 | |
| | | | | | | | | | | | | | | |
Dividends and distributions declared per common share | | $ | 0.335 | | | $ | 0.335 | | | $ | 0.335 | | | $ | 0.335 | | | $ | 0.335 | |
| | | | | | | | | | | | | | | |
FFO payout ratio (2) | | | 59.8 | % | | | 85.9 | % | | | 71.3 | % | | | 72.8 | % | | | 74.4 | % |
| | | | | | | | | | | | | | | |
Reconciliation of FFO to adjusted funds from operations (AFFO): | | | | | | | | | | | | | | | | | | | | |
FFO | | $ | 47,701 | | | $ | 32,286 | | | $ | 35,017 | | | $ | 34,097 | | | $ | 31,050 | |
Adjustments: | | | | | | | | | | | | | | | | | | | | |
Master lease receipts (3) | | | — | | | | — | | | | — | | | | — | | | | 103 | |
Second generation capital expenditures | | | (1,285 | ) | | | (1,105 | ) | | | (1,037 | ) | | | (464 | ) | | | (702 | ) |
Gain on extinguishment of debt | | | (4,371 | ) | | | (14,783 | ) | | | — | | | | — | | | | — | |
Loss on derivative instruments | | | 4,480 | | | | 18,167 | | | | — | | | | — | | | | — | |
Changes in fair-value and ineffectiveness on derivative instruments | | | (4,424 | ) | | | 1,055 | | | | 726 | | | | — | | | | — | |
Amortization of deferred loan costs | | | 1,320 | | | | 2,128 | | | | 1,313 | | | | 1,317 | | | | 1,019 | |
Amortization of fair-value of debt acquired | | | (457 | ) | | | (456 | ) | | | (490 | ) | | | (561 | ) | | | (558 | ) |
Amortization of debt discount | | | 1,024 | | | | 2,968 | | | | 683 | | | | 683 | | | | 662 | |
Non-cash equity compensation | | | 1,404 | | | | 1,771 | | | | 1,496 | | | | 1,456 | | | | 1,382 | |
Straight line rents | | | (4,061 | ) | | | (5,256 | ) | | | (5,892 | ) | | | (6,315 | ) | | | (4,296 | ) |
Fair-value lease revenue | | | (3,581 | ) | | | (1,594 | ) | | | (1,134 | ) | | | (1,140 | ) | | | (1,139 | ) |
| | | | | | | | | | | | | | | |
AFFO | | $ | 37,750 | | | $ | 35,181 | | | $ | 30,682 | | | $ | 29,073 | | | $ | 27,521 | |
| | | | | | | | | | | | | | | |
AFFO per share — diluted | | $ | 0.45 | | | $ | 0.42 | | | $ | 0.41 | | | $ | 0.39 | | | $ | 0.40 | |
| | | | | | | | | | | | | | | |
Dividends and distributions declared per common share | | $ | 0.335 | | | $ | 0.335 | | | $ | 0.335 | | | $ | 0.335 | | | $ | 0.335 | |
| | | | | | | | | | | | | | | |
AFFO payout ratio (4) | | | 74.4 | % | | | 79.8 | % | | | 81.7 | % | | | 85.9 | % | | | 83.8 | % |
| | | | | | | | | | | | | | | |
| | |
(1) | | For definitions and discussion of FFO and AFFO, see page 33. |
|
(2) | | Calculated as dividends and distributions declared per common share divided by FFO per share — diluted. |
|
(3) | | Revenues earned and received per the terms of master lease agreements that for GAAP purposes are not included in rental revenues, but as a reduction to assets. |
|
(4) | | Calculated as dividends and distributions declared per common share divided by AFFO per share — diluted. |
11
RECONCILIATION OF EBITDA (1)
MARCH 31, 2009
(In thousands)
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | |
| | 3/31/09 | | | 12/31/08 | | | 9/30/08 | | | 6/30/08 | | | 3/31/08 | |
| | | | | | (Revised) | | | (Revised) | | | (Revised) | | | (Revised) | |
Reconciliation of net income attributable to common stockholders to earnings before interest, taxes, depreciation and amortization (EBITDA): | | | | | | | | | | | | | | | | | | | | |
Net income attributable to common stockholders | | $ | 19,024 | | | $ | 5,618 | | | $ | 12,436 | | | $ | 13,705 | | | $ | 12,331 | |
Interest expense | | | 12,080 | | | | 12,137 | | | | 12,855 | | | | 9,009 | | | | 7,173 | |
Depreciation & amortization — consolidated entities | | | 27,313 | | | | 25,703 | | | | 21,506 | | | | 19,331 | | | | 17,687 | |
Depreciation & amortization — unconsolidated partnerships | | | 662 | | | | 662 | | | | 524 | | | | 450 | | | | 451 | |
| | | | | | | | | | | | | | | |
EBITDA | | | 59,079 | | | | 44,120 | | | | 47,321 | | | | 42,495 | | | | 37,642 | |
Noncontrolling interests | | | 705 | | | | 306 | | | | 570 | | | | 620 | | | | 581 | |
Preferred dividends | | | 4,241 | | | | 4,241 | | | | 4,241 | | | | 4,241 | | | | 4,241 | |
| | | | | | | | | | | | | | | |
Adjusted EBITDA | | $ | 64,025 | | | $ | 48,667 | | | $ | 52,132 | | | $ | 47,356 | | | $ | 42,464 | |
| | | | | | | | | | | | | | | |
| | |
(1) | | For definitions and discussion of EBITDA and adjusted EBITDA, see page 33. |
12
RECONCILIATION OF NET OPERATING INCOME (1)
MARCH 31, 2009
(Dollars in thousands)
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | |
| | 3/31/09 | | | 12/31/08 | | | 9/30/08 | | | 6/30/08 | | | 3/31/08 | |
| | | | | | (Revised) | | | (Revised) | | | (Revised) | | | (Revised) | |
Net income | | $ | 23,970 | | | $ | 10,165 | | | $ | 17,247 | | | $ | 18,566 | | | $ | 17,153 | |
Equity in net loss/(income) of unconsolidated partnerships | | | 301 | | | | 862 | | | | 208 | | | | (43 | ) | | | 172 | |
Interest expense | | | 12,080 | | | | 12,137 | | | | 12,855 | | | | 9,009 | | | | 7,173 | |
Interest income | | | (63 | ) | | | (115 | ) | | | (110 | ) | | | (106 | ) | | | (155 | ) |
Loss on derivative instruments | | | 56 | | | | 19,222 | | | | 726 | | | | — | | | | — | |
Gain on extinguishment of debt | | | (4,371 | ) | | | (14,783 | ) | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | |
Income from operations | | | 31,973 | | | | 27,488 | | | | 30,926 | | | | 27,426 | | | | 24,343 | |
Depreciation and amortization | | | 27,313 | | | | 25,703 | | | | 21,506 | | | | 19,331 | | | | 17,687 | |
General and administrative | | | 5,280 | | | | 6,406 | | | | 4,589 | | | | 5,645 | | | | 6,194 | |
| | | | | | | | | | | | | | | |
Consolidated net operating income | | $ | 64,566 | | | $ | 59,597 | | | $ | 57,021 | | | $ | 52,402 | | | $ | 48,224 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Revenues: | | | | | | | | | | | | | | | | | | | | |
Rental | | $ | 68,419 | | | $ | 63,518 | | | $ | 59,381 | | | $ | 54,223 | | | $ | 50,342 | |
Tenant recoveries | | | 21,081 | | | | 18,869 | | | | 20,911 | | | | 15,804 | | | | 16,582 | |
Other income | | | 4,451 | | | | 646 | | | | 519 | | | | 744 | | | | 434 | |
| | | | | | | | | | | | | | | |
Total revenues | | | 93,951 | | | | 83,033 | | | | 80,811 | | | | 70,771 | | | | 67,358 | |
| | | | | | | | | | | | | | | | | | | | |
Expenses: | | | | | | | | | | | | | | | | | | | | |
Rental operations | | | 22,152 | | | | 17,255 | | | | 17,027 | | | | 13,454 | | | | 13,865 | |
Real estate taxes | | | 7,233 | | | | 6,181 | | | | 6,763 | | | | 4,915 | | | | 5,269 | |
| | | | | | | | | | | | | | | |
Total operating expenses | | | 29,385 | | | | 23,436 | | | | 23,790 | | | | 18,369 | | | | 19,134 | |
| | | | | | | | | | | | | | | |
Consolidated net operating income | | $ | 64,566 | | | $ | 59,597 | | | $ | 57,021 | | | $ | 52,402 | | | $ | 48,224 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Consolidated net operating income — cash basis | | $ | 57,448 | | | $ | 53,586 | | | $ | 49,687 | | | $ | 45,068 | | | $ | 42,915 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Operating margin (2) (4) | | | 67.2 | % | | | 71.6 | % | | | 70.4 | % | | | 73.8 | % | | | 71.4 | % |
| | | | | | | | | | | | | | | | | | | | |
Operating expense recovery (3) (4) | | | 71.7 | % | | | 80.5 | % | | | 87.9 | % | | | 86.0 | % | | | 86.7 | % |
| | |
(1) | | For a definition and discussion of net operating income, see page 33. |
|
(2) | | Operating margin is calculated as ((rental revenues + tenant recovery revenues — rental operations — real estate taxes) / (rental revenues + tenant recovery revenues)). |
|
(3) | | Operating expense recovery is calculated as (tenant recovery revenues / (rental operations + real estate taxes)). |
|
(4) | | Includes historical activity for disposed properties, except in the period disposed. |
13
INTEREST COVERAGE RATIOS (1)
MARCH 31, 2009
(In thousands, except ratios)
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | |
| | 3/31/09 | | | 12/31/08 | | | 9/30/08 | | | 6/30/08 | | | 3/31/08 | |
| | | | | | (Revised) | | | (Revised) | | | (Revised) | | | (Revised) | |
Excluding capitalized interest: | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA | | $ | 64,025 | | | $ | 48,667 | | | $ | 52,132 | | | $ | 47,356 | | | $ | 42,464 | |
Interest expense: | | | | | | | | | | | | | | | | | | | | |
Interest expense | | | 12,080 | | | | 12,137 | | | | 12,855 | | | | 9,009 | | | | 7,173 | |
Interest expense — unconsolidated partnerships | | | 420 | | | | 729 | | | | 489 | | | | 421 | | | | 524 | |
Amortization of deferred loan costs | | | (1,320 | ) | | | (2,128 | ) | | | (1,313 | ) | | | (1,317 | ) | | | (1,019 | ) |
Amortization of debt discount | | | (1,024 | ) | | | (2,968 | ) | | | (683 | ) | | | (683 | ) | | | (662 | ) |
Amortization of fair-value of debt acquired | | | 457 | | | | 456 | | | | 490 | | | | 561 | | | | 558 | |
| | | | | | | | | | | | | | | |
Total interest expense | | $ | 10,613 | | | $ | 8,226 | | | $ | 11,838 | | | $ | 7,991 | | | $ | 6,574 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Interest coverage ratio | | | 6.0 | | | | 5.9 | | | | 4.4 | | | | 5.9 | | | | 6.5 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Including capitalized interest: | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA | | $ | 64,025 | | | $ | 48,667 | | | $ | 52,132 | | | $ | 47,356 | | | $ | 42,464 | |
Interest expense: | | | | | | | | | | | | | | | | | | | | |
Interest expense | | | 12,080 | | | | 12,137 | | | | 12,855 | | | | 9,009 | | | | 7,173 | |
Interest expense — unconsolidated partnerships | | | 420 | | | | 729 | | | | 489 | | | | 421 | | | | 524 | |
Interest expense — accumulated other comprehensive income | | | 897 | | | | 265 | | | | 1,996 | | | | 1,831 | | | | 995 | |
Capitalized interest | | | 4,130 | | | | 6,839 | | | | 8,574 | | | | 11,844 | | | | 15,064 | |
Amortization of deferred loan costs | | | (1,320 | ) | | | (2,128 | ) | | | (1,313 | ) | | | (1,317 | ) | | | (1,019 | ) |
Amortization of debt discount | | | (1,024 | ) | | | (2,968 | ) | | | (683 | ) | | | (683 | ) | | | (662 | ) |
Amortization of fair-value of debt acquired | | | 457 | | | | 456 | | | | 490 | | | | 561 | | | | 558 | |
| | | | | | | | | | | | | | | |
Total interest expense | | $ | 15,640 | | | $ | 15,330 | | | $ | 22,408 | | | $ | 21,666 | | | $ | 22,633 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Interest coverage ratio | | | 4.1 | | | | 3.2 | | | | 2.3 | | | | 2.2 | | | | 1.9 | |
| | | | | | | | | | | | | | | |
| | |
(1) | | For a discussion of coverage ratios, see page 33. |
14
FIXED CHARGE COVERAGE RATIOS (1)
MARCH 31, 2009
(In thousands, except ratios)
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | |
| | 3/31/09 | | | 12/31/08 | | | 9/30/08 | | | 6/30/08 | | | 3/31/08 | |
| | | | | | (Revised) | | | (Revised) | | | (Revised) | | | (Revised) | |
Excluding capitalized interest: | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA | | $ | 64,025 | | | $ | 48,667 | | | $ | 52,132 | | | $ | 47,356 | | | $ | 42,464 | |
Fixed charges: | | | | | | | | | | | | | | | | | | | | |
Interest expense | | | 12,080 | | | | 12,137 | | | | 12,855 | | | | 9,009 | | | | 7,173 | |
Interest expense — unconsolidated partnerships | | | 420 | | | | 729 | | | | 489 | | | | 421 | | | | 524 | |
Amortization of deferred loan costs | | | (1,320 | ) | | | (2,128 | ) | | | (1,313 | ) | | | (1,317 | ) | | | (1,019 | ) |
Amortization of debt discount | | | (1,024 | ) | | | (2,968 | ) | | | (683 | ) | | | (683 | ) | | | (662 | ) |
Amortization of fair-value of debt acquired | | | 457 | | | | 456 | | | | 490 | | | | 561 | | | | 558 | |
Principal payments | | | 1,446 | | | | 1,210 | | | | 1,185 | | | | 1,448 | | | | 1,446 | |
Principal payments — unconsolidated partnerships | | | 8 | | | | 8 | | | | 7 | | | | 7 | | | | 7 | |
Preferred dividends | | | 4,241 | | | | 4,241 | | | | 4,241 | | | | 4,241 | | | | 4,241 | |
| | | | | | | | | | | | | | | |
Total fixed charges | | $ | 16,308 | | | $ | 13,685 | | | $ | 17,271 | | | $ | 13,687 | | | $ | 12,268 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Fixed charge coverage ratio | | | 3.9 | | | | 3.6 | | | | 3.0 | | | | 3.5 | | | | 3.5 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Including capitalized interest: | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA | | $ | 64,025 | | | $ | 48,667 | | | $ | 52,132 | | | $ | 47,356 | | | $ | 42,464 | |
Fixed charges: | | | | | | | | | | | | | | | | | | | | |
Interest expense | | | 12,080 | | | | 12,137 | | | | 12,855 | | | | 9,009 | | | | 7,173 | |
Interest expense — unconsolidated partnerships | | | 420 | | | | 729 | | | | 489 | | | | 421 | | | | 524 | |
Interest expense — accumulated other comprehensive income | | | 897 | | | | 265 | | | | 1,996 | | | | 1,831 | | | | 995 | |
Capitalized interest | | | 4,130 | | | | 6,839 | | | | 8,574 | | | | 11,844 | | | | 15,064 | |
Amortization of deferred loan costs | | | (1,320 | ) | | | (2,128 | ) | | | (1,313 | ) | | | (1,317 | ) | | | (1,019 | ) |
Amortization of debt discount | | | (1,024 | ) | | | (2,968 | ) | | | (683 | ) | | | (683 | ) | | | (662 | ) |
Amortization of fair-value of debt acquired | | | 457 | | | | 456 | | | | 490 | | | | 561 | | | | 558 | |
Principal payments | | | 1,446 | | | | 1,210 | | | | 1,185 | | | | 1,448 | | | | 1,446 | |
Principal payments — unconsolidated partnerships | | | 8 | | | | 8 | | | | 7 | | | | 7 | | | | 7 | |
Preferred dividends | | | 4,241 | | | | 4,241 | | | | 4,241 | | | | 4,241 | | | | 4,241 | |
| | | | | | | | | | | | | | | |
Total fixed charges | | $ | 21,335 | | | $ | 20,789 | | | $ | 27,841 | | | $ | 27,362 | | | $ | 28,327 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Fixed charge coverage ratio | | | 3.0 | | | | 2.3 | | | | 1.9 | | | | 1.7 | | | | 1.5 | |
| | | | | | | | | | | | | | | |
| | |
(1) | | For a discussion of coverage ratios, see page 33. |
15
DEBT SUMMARY
MARCH 31, 2009
(Dollars in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | Unamortized | | | | | | | |
| | Stated | | | Effective | | | Principal | | | Premium / | | | Carrying | | | Maturity | |
| | Rate | | | Rate | | | Balance | | | (Discount) | | | Value | | | Date | |
Consolidated debt: | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage notes payable: | | | | | | | | | | | | | | | | | | | | | | | | |
Ardentech Court | | | 7.25 | % | | | 5.06 | % | | $ | 4,436 | | | $ | 285 | | | $ | 4,721 | | | | 07/12 | |
Bayshore Boulevard | | | 4.55 | % | | | 4.55 | % | | | 14,817 | | | | — | | | | 14,817 | | | | 01/10 | |
Bridgeview Technology Park I | | | 8.07 | % | | | 5.04 | % | | | 11,347 | | | | 609 | | | | 11,956 | | | | 01/11 | |
500 Kendall Street (Kendall D) | | | 6.38 | % | | | 5.45 | % | | | 67,386 | | | | 4,008 | | | | 71,394 | | | | 12/18 | |
Lucent Drive | | | 5.50 | % | | | 5.50 | % | | | 5,289 | | | | — | | | | 5,289 | | | | 01/15 | |
Monte Villa Parkway | | | 4.55 | % | | | 4.55 | % | | | 9,020 | | | | — | | | | 9,020 | | | | 01/10 | |
6828 Nancy Ridge Drive | | | 7.15 | % | | | 5.38 | % | | | 6,668 | | | | 387 | | | | 7,055 | | | | 09/12 | |
Road to the Cure | | | 6.70 | % | | | 5.78 | % | | | 15,140 | | | | 572 | | | | 15,712 | | | | 01/14 | |
Science Center Drive | | | 7.65 | % | | | 5.04 | % | | | 11,105 | | | | 641 | | | | 11,746 | | | | 07/11 | |
Shady Grove Road | | | 5.97 | % | | | 5.97 | % | | | 147,000 | | | | — | | | | 147,000 | | | | 09/16 | |
Sidney Street | | | 7.23 | % | | | 5.11 | % | | | 28,974 | | | | 1,747 | | | | 30,721 | | | | 06/12 | |
9885 Towne Centre Drive | | | 4.55 | % | | | 4.55 | % | | | 20,602 | | | | — | | | | 20,602 | | | | 01/10 | |
900 Uniqema Boulevard | | | 8.61 | % | | | 5.61 | % | | | 1,317 | | | | 119 | | | | 1,436 | | | | 05/15 | |
| | | | | | | | | | | | | | | | | | | |
Total / weighted average on fixed rate mortgages | | | 6.18 | % | | | 5.51 | % | | | 343,101 | | | | 8,368 | | | | 351,469 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Fixed rate debt: | | | | | | | | | | | | | | | | | | | | | | | | |
Unsecured exchangeable senior notes | | | 4.50 | % | | | 6.45 | % | | | 116,250 | | | | (5,182 | ) | | | 111,068 | | | | 10/26 | |
| | | | | | | | | | | | | | | | | | | |
Total / weighted average fixed rate debt | | | 5.75 | % | | | 5.75 | % | | | 459,351 | | | | 3,186 | | | | 462,537 | | | | | |
Variable rate debt: | | | | | | | | | | | | | | | | | | | | | | | | |
Secured term loan | | | 2.15 | % | | | 2.15 | % | | | 250,000 | | | | — | | | | 250,000 | | | | 08/12 | |
$600 million unsecured line of credit | | | 1.63 | % | | | 1.63 | % | | | 204,334 | | | | — | | | | 204,334 | | | | 08/11 | |
$550 million secured construction loan | | | 1.74 | % | | | 1.74 | % | | | 507,128 | | | | — | | | | 507,128 | | | | 11/09 | |
| | | | | | | | | | | | | | | | | | | |
Total / weighted average variable rate debt | | | 1.82 | % | | | 1.82 | % | | | 961,462 | | | | — | | | | 961,462 | | | | | |
| | | | | | | | | | | | | | | | | | | |
Total / weighted average consolidated debt | | | 3.08 | % | | | 3.07 | % | | $ | 1,420,813 | | | $ | 3,186 | | | $ | 1,423,999 | | | | | |
| | | | | | | | | | | | | | | | | | | |
Share of unconsolidated partnership debt: | | | | | | | | | | | | | | | | | | | | | | | | |
PREI secured loan (20%) (variable) | | | 4.06 | % | | | 4.06 | % | | $ | 40,650 | | | $ | — | | | $ | 40,650 | | | | 02/11 | |
PREI secured construction loan (20%) (variable) | | | 2.06 | % | | | 2.06 | % | | | 31,451 | | | | — | | | | 31,451 | | | | 08/10 | |
McKellar Court (21%) (fixed) | | | 8.56 | % | | | 4.63 | % | | | 2,166 | | | | — | | | | 2,166 | | | | 01/10 | |
| | | | | | | | | | | | | | | | | | | |
Total / weighted average share of unconsolidated partnership debt | | | 3.34 | % | | | 3.23 | % | | | 74,267 | | | | — | | | | 74,267 | | | | | |
| | | | | | | | | | | | | | | | | | | |
Total / weighted average consolidated and share of unconsolidated partnership debt | | | 3.10 | % | | | 3.10 | % | | $ | 1,495,080 | | | $ | 3,186 | | | $ | 1,498,266 | | | | | |
| | | | | | | | | | | | | | | | | | | |
16
DEBT ANALYSIS
MARCH 31, 2009
(Dollars in thousands)
Secured and Unsecured Debt Analysis
| | | | | | | | | | | | | | | | |
| | | | | | | | | | Weighted | | | Weighted | |
| | | | | | Percentage | | | Average | | | Average | |
| | Principal | | | of Principal | | | Stated | | | Effective | |
| | Balance | | | Balance | | | Interest Rate | | | Interest Rate | |
Secured debt | | $ | 1,100,229 | | | | 77.4 | % | | | 3.21 | % | | | 3.01 | % |
Unsecured debt | | | 320,584 | | | | 22.6 | % | | | 2.67 | % | | | 3.38 | % |
| | | | | | | | | | | | |
Total consolidated debt | | $ | 1,420,813 | | | | 100.0 | % | | | 3.08 | % | | | 3.07 | % |
| | | | | | | | | | | | |
Fixed and Variable Rate Debt Analysis (1)
| | | | | | | | | | | | | | | | |
| | | | | | | | | | Weighted | | | Weighted | |
| | | | | | Percentage | | | Average | | | Average | |
| | Principal | | | of Principal | | | Stated | | | Effective | |
| | Balance | | | Balance | | | Interest Rate | | | Interest Rate | |
Fixed rate debt | | $ | 459,351 | | | | 32.3 | % | | | 5.75 | % | | | 5.75 | % |
Variable rate debt — hedged | | | 400,000 | | | | 28.2 | % | | | 5.80 | % | | | 5.80 | % |
Variable rate debt — unhedged | | | 561,462 | | | | 39.5 | % | | | 1.89 | % | | | 1.89 | % |
| | | | | | | | | | | | |
Total consolidated debt | | $ | 1,420,813 | | | | 100.0 | % | | | 4.24 | % | | | 4.24 | % |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | 3/31/09 | | 12/31/08 | | 9/30/08 | | 6/30/08 | | 3/31/08 |
Total consolidated debt: | | | | | | | | | | | | | | | | | | | | |
Fixed rate debt / Total debt | | | 32.3 | % | | | 35.3 | % | | | 33.8 | % | | | 36.3 | % | | | 34.7 | % |
Adjusted fixed rate debt / Total debt (1) | | | 60.5 | % | | | 65.2 | % | | | 59.8 | % | | | 89.1 | % | | | 85.0 | % |
| | | | | | | | | | | | | | | | | | | | |
Total consolidated debt and share of unconsolidated partnership debt: | | | | | | | | | | | | | | | | | | | | |
Fixed rate debt / Total debt | | | 33.0 | % | | | 34.9 | % | | | 33.5 | % | | | 34.2 | % | | | 33.0 | % |
Adjusted fixed rate debt / Total debt (1) | | | 59.7 | % | | | 62.6 | % | | | 57.9 | % | | | 83.9 | % | | | 80.5 | % |
| | |
(1) | | Includes interest rate swap agreements that were effective at quarter end. Excludes forward swap agreements. |
17
DEBT MATURITIES
MARCH 31, 2009
(In thousands)
Weighted average debt maturity is 4 years and 3.9 years for consolidated and unconsolidated debt, respectively.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2009 | | | 2010 | | | 2011 | | | 2012 | | | 2013 | | | Thereafter | | | Total | |
Consolidated debt: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed rate debt: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed rate mortgages | | $ | 3,789 | | | $ | 47,446 | | | $ | 26,221 | | | $ | 41,421 | | | $ | 4,862 | | | $ | 219,362 | | | $ | 343,101 | |
Unsecured exchangeable senior notes (1) | | | — | | | | — | | | | — | | | | — | | | | — | | | | 116,250 | | | | 116,250 | |
| | | | | | | | | | | | | | | | | | | | | |
Total fixed rate debt | | | 3,789 | | | | 47,446 | | | | 26,221 | | | | 41,421 | | | | 4,862 | | | | 335,612 | | | | 459,351 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Variable rate debt: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Secured term loan | | | — | | | | — | | | | — | | | | 250,000 | | | | — | | | | — | | | | 250,000 | |
$600 million unsecured line of credit (2) | | | — | | | | — | | | | 204,334 | | | | — | | | | — | | | | — | | | | 204,334 | |
$550 million secured construction loan (3) | | | 507,128 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 507,128 | |
| | | | | | | | | | | | | | | | | | | | | |
Total variable rate debt | | | 507,128 | | | | — | | | | 204,334 | | | | 250,000 | | | | — | | | | — | | | | 961,462 | |
| | | | | | | | | | | | | | | | | | | | | |
Total consolidated debt | | $ | 510,917 | | | $ | 47,446 | | | $ | 230,555 | | | $ | 291,421 | | | $ | 4,862 | | | $ | 335,612 | | | $ | 1,420,813 | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Share of unconsolidated partnership debt: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
PREI secured loan (20%) (variable) (4) | | $ | — | | | $ | — | | | $ | 40,650 | | | $ | — | | | $ | — | | | $ | — | | | $ | 40,650 | |
PREI secured construction loan (20%) (variable) (5) | | | — | | | | 31,451 | | | | — | | | | — | | | | — | | | | — | | | | 31,451 | |
McKellar Court (21%) (fixed) | | | 24 | | | | 2,142 | | | | — | | | | — | | | | — | | | | — | | | | 2,166 | |
| | | | | | | | | | | | | | | | | | | | | |
Share of total unconsolidated partnership debt | | $ | 24 | | | $ | 33,593 | | | $ | 40,650 | | | $ | — | | | $ | — | | | $ | — | | | $ | 74,267 | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total consolidated and share of unconsolidated partnership debt | | $ | 510,941 | | | $ | 81,039 | | | $ | 271,205 | | | $ | 291,421 | | | $ | 4,862 | | | $ | 335,612 | | | $ | 1,495,080 | |
| | | | | | | | | | | | | | | | | | | | | |
| | |
(1) | | The holders of the unsecured exchangeable senior notes (the “Notes”) have the right to require the Company to repurchase the Notes, in whole or in part, for cash on each of October 1, 2011, October 1, 2016 and October 1, 2021, or upon the occurrence of a designated event, in each case for a repurchase price equal to 100% of the principal amount of the |
|
| | Notes plus accrued and unpaid interest. |
|
(2) | | The maturity date may be extended to August 1, 2012 after satisfying certain conditions. |
|
(3) | | The maturity date may be extended to November 16, 2010 after satisfying certain conditions. |
|
(4) | | The maturity date may be extended to February 10, 2012 after satisfying certain conditions. |
|
(5) | | The maturity date may be extended to August 13, 2011 after satisfying certain conditions. |
18
COMMON AND PREFERRED STOCK DATA
MARCH 31, 2009
(Shares in thousands)
SUMMARY OF COMMON SHARES
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | |
| | 3/31/09 | | | 12/31/08 | | | 9/30/08 | | | 6/30/08 | | | 3/31/08 | |
| | | | | | (Revised) | | | (Revised) | | | (Revised) | | | (Revised) | |
Weighted average common shares outstanding | | | 80,261 | | | | 79,693 | | | | 71,513 | | | | 70,094 | | | | 65,351 | |
Weighted average OP and LTIP units outstanding | | | 3,415 | | | | 3,481 | | | | 3,504 | | | | 3,503 | | | | 3,439 | |
Dilutive effect of restricted stock | | | 823 | | | | 312 | | | | 207 | | | | 215 | | | | 235 | |
| | | | | | | | | | | | | | | |
Diluted common shares | | | 84,499 | | | | 83,486 | | | | 75,224 | | | | 73,812 | | | | 69,025 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Closing common shares, OP and LTIP units outstanding | | | 84,543 | | | | 84,193 | | | | 75,224 | | | | 75,224 | | | | 69,089 | |
Preferred shares outstanding | | | 9,200 | | | | 9,200 | | | | 9,200 | | | | 9,200 | | | | 9,200 | |
| | | | | | | | | | | | | | | | | | | | |
High price | | $ | 13.52 | | | $ | 25.43 | | | $ | 29.50 | | | $ | 27.75 | | | $ | 25.33 | |
Low price | | $ | 6.02 | | | $ | 5.88 | | | $ | 22.72 | | | $ | 23.59 | | | $ | 19.32 | |
Average closing price | | $ | 9.52 | | | $ | 13.41 | | | $ | 26.20 | | | $ | 25.91 | | | $ | 22.46 | |
Closing price | | $ | 6.77 | | | $ | 11.72 | | | $ | 26.45 | | | $ | 24.53 | | | $ | 23.89 | |
Dividends per share — annualized | | $ | 1.34 | | | $ | 1.34 | | | $ | 1.34 | | | $ | 1.34 | | | $ | 1.34 | |
Closing dividend yield — annualized | | | 19.8 | % | | | 11.4 | % | | | 5.1 | % | | | 5.5 | % | | | 5.6 | % |
DIVIDENDS PER SHARE
| | | | | | | | | | | | | | | | | | | | |
| | 3/31/09 | | 12/31/08 | | 9/30/08 | | 6/30/08 | | 3/31/08 |
Common Stock — BMR | | | | | | | | | | | | | | | | | | | | |
Amount | | $ | 0.335 | | | $ | 0.335 | | | $ | 0.335 | | | $ | 0.335 | | | $ | 0.335 | |
Declared | | March 16, 2009 | | December 15, 2008 | | September 15, 2008 | | June 16, 2008 | | March 14, 2008 |
Record | | March 31, 2009 | | December 31, 2008 | | September 30, 2008 | | June 30, 2008 | | March 31, 2008 |
Paid | | April 15, 2009 | | January 15, 2009 | | October 15, 2008 | | July 15, 2008 | | April 15, 2008 |
| | | | | | | | | | | | | | | | | | | | |
Preferred Stock — BMR PrA | | | | | | | | | | | | | | | | | | | | |
Amount | | $ | 0.46094 | | | $ | 0.46094 | | | $ | 0.46094 | | | $ | 0.46094 | | | $ | 0.46094 | |
Declared | | March 16, 2009 | | December 15, 2008 | | September 15, 2008 | | June 16, 2008 | | March 14, 2008 |
Record | | March 31, 2009 | | December 31, 2008 | | September 30, 2008 | | June 30, 2008 | | March 31, 2008 |
Paid | | April 15, 2009 | | January 15, 2009 | | October 15, 2008 | | July 15, 2008 | | April 15, 2008 |
19
MARKET SUMMARY
MARCH 31, 2009
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | Current (1) | | | Expiration | |
| | | | | | | | | | | | | | Annualized | | | | | | | | | | | Annualized | |
| | Leased | | | | | | | Percent of | | | Base Rent | | | | | | | Percent of | | | Base Rent | |
| | Square | | | Annualized | | | Annualized | | | per Leased | | | Annualized | | | Annualized | | | per Leased | |
Market | | Feet | | | Base Rent | | | Base Rent | | | Sq Ft | | | Base Rent | | | Base Rent | | | Sq Ft | |
| | (in thousands) | | | | | | | (in thousands) | | | | | | | | | |
Boston | | | 2,201,822 | | | $ | 112,376 | | | | 40.3 | % | | $ | 51.04 | | | $ | 127,712 | | | | 37.8 | % | | $ | 58.00 | |
Maryland | | | 1,144,968 | | | | 45,831 | | | | 16.5 | % | | | 40.03 | | | | 63,578 | | | | 18.9 | % | | | 55.53 | |
San Francisco | | | 1,198,078 | | | | 28,833 | | | | 10.4 | % | | | 24.07 | | | | 35,944 | | | | 10.7 | % | | | 30.00 | |
San Diego | | | 1,046,226 | | | | 33,015 | | | | 11.9 | % | | | 31.56 | | | | 41,788 | | | | 12.4 | % | | | 39.94 | |
New York / New Jersey | | | 1,012,873 | | | | 27,563 | | | | 9.9 | % | | | 27.21 | | | | 33,495 | | | | 9.9 | % | | | 33.07 | |
Pennsylvania | | | 691,921 | | | | 15,194 | | | | 5.5 | % | | | 21.96 | | | | 16,547 | | | | 4.9 | % | | | 23.91 | |
Seattle | | | 179,232 | | | | 7,569 | | | | 2.7 | % | | | 42.23 | | | | 9,328 | | | | 2.8 | % | | | 52.04 | |
University Related — Other | | | 249,507 | | | | 7,806 | | | | 2.8 | % | | | 31.29 | | | | 8,890 | | | | 2.6 | % | | | 35.63 | |
| | | | | | | | | | | | | | | | | | | | | |
Total portfolio / weighted average | | | 7,724,627 | | | $ | 278,187 | | | | 100.0 | % | | $ | 36.01 | | | $ | 337,282 | | | | 100.0 | % | | $ | 43.66 | |
| | | | | | | | | | | | | | | | | | | | | |
| | |
(1) | | Current annualized base rent is the monthly contractual rent as of the current quarter ended, or if rent has not yet commenced, the first monthly rent payment due at each rent commencement date, multiplied by 12 months. |
20
PROPERTY LISTING — CONSOLIDATED PORTFOLIO
MARCH 31, 2009
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | Rentable | | Percent of | | Leased | | |
| | | | | | | | Property | | | | | | Square | | Rentable | | Square | | Percent Leased |
Property | | Acquisition Date | | Status (1) | | Buildings | | Feet | | Sq Ft | | Feet | | 3/31/09 | | 12/31/08 |
| | | | Boston | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 1 | | | Albany Street | | May 31, 2005 | | Stabilized | | | 2 | | | | 75,003 | | | | 0.8 | % | | | 75,003 | | | | 100.0 | % | | | 100.0 | % |
| 2 | | | Center for Life Science | Boston | | November 17, 2006 | | Stabilized | | | 1 | | | | 704,159 | | | | 7.4 | % | | | 639,486 | | | | 90.8 | % | | | 87.1 | % |
| 3 | | | Charles Street | | April 7, 2006 | | Stabilized | | | 1 | | | | 47,912 | | | | 0.5 | % | | | 47,912 | | | | 100.0 | % | | | 100.0 | % |
| 4 | | | Coolidge Avenue | | April 5, 2005 | | Stabilized | | | 1 | | | | 37,400 | | | | 0.4 | % | | | 37,400 | | | | 100.0 | % | | | 100.0 | % |
| 5 | | | 21 Erie Street | | May 31, 2005 | | Stabilized | | | 1 | | | | 48,627 | | | | 0.5 | % | | | 48,627 | | | | 100.0 | % | | | 100.0 | % |
| 6 | | | 40 Erie Street | | May 31, 2005 | | Stabilized | | | 1 | | | | 100,854 | | | | 1.1 | % | | | 100,854 | | | | 100.0 | % | | | 100.0 | % |
| 7 | | | 47 Erie Street Parking Structure | | May 31, 2005 | | Stabilized | | | 1 | | | 447 Stalls | | | n/a | | | 447 Stalls | | | n/a | | | | n/a | |
| 8 | | | Fresh Pond Research Park | | April 5, 2005 | | Lease Up | | | 6 | | | | 90,702 | | | | 0.9 | % | | | 66,696 | | | | 73.5 | % | | | 78.7 | % |
| 9 | | | 675 W. Kendall Street (Kendall A) | | May 31, 2005 | | Stabilized | | | 1 | | | | 302,919 | | | | 3.2 | % | | | 298,487 | | | | 98.5 | % | | | 98.5 | % |
| 10 | | | 500 Kendall Street (Kendall D) | | May 31, 2005 | | Stabilized | | | 1 | | | | 349,325 | | | | 3.7 | % | | | 344,400 | | | | 98.6 | % | | | 98.6 | % |
| 11 | | | Sidney Street | | May 31, 2005 | | Stabilized | | | 1 | | | | 191,904 | | | | 2.0 | % | | | 191,904 | | | | 100.0 | % | | | 100.0 | % |
| 12 | | | Vassar Street | | May 31, 2005 | | Stabilized | | | 1 | | | | 52,520 | | | | 0.5 | % | | | 52,520 | | | | 100.0 | % | | | 100.0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Total Boston | | | | | | | 18 | | | | 2,001,325 | | | | 21.0 | % | | | 1,903,289 | | | | 95.1 | % | | | 94.0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Maryland | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 13 | | | Beckley Street | | December 17, 2004 | | Stabilized | | | 1 | | | | 77,225 | | | | 0.8 | % | | | 77,225 | | | | 100.0 | % | | | 100.0 | % |
| 14 | | | 9911 Belward Campus Drive | | May 24, 2006 | | Stabilized | | | 1 | | | | 289,912 | | | | 3.0 | % | | | 289,912 | | | | 100.0 | % | | | 100.0 | % |
| 15 | | | 9920 Belward Campus Drive | | May 8, 2007 | | Stabilized | | | 1 | | | | 51,181 | | | | 0.5 | % | | | 51,181 | | | | 100.0 | % | | | 100.0 | % |
| 16 | | | Shady Grove Road | | May 24, 2006 | | Stabilized | | | 4 | | | | 635,058 | | | | 6.6 | % | | | 635,058 | | | | 100.0 | % | | | 100.0 | % |
| 17 | | | Tributary Street | | December 17, 2004 | | Stabilized | | | 1 | | | | 91,592 | | | | 1.0 | % | | | 91,592 | | | | 100.0 | % | | | 100.0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Total Maryland | | | | | | | 8 | | | | 1,144,968 | | | | 11.9 | % | | | 1,144,968 | | | | 100.0 | % | | | 100.0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | San Francisco | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 18 | | | Ardentech Court | | November 18, 2004 | | Stabilized | | | 1 | | | | 55,588 | | | | 0.6 | % | | | 55,588 | | | | 100.0 | % | | | 100.0 | % |
| 19 | | | Ardenwood Venture (2) | | June 14, 2006 | | Lease Up | | | 1 | | | | 72,500 | | | | 0.8 | % | | | 27,620 | | | | 38.1 | % | | | 38.1 | % |
| 20 | | | Bayshore Boulevard | | August 17, 2004 | | Stabilized | | | 1 | | | | 183,344 | | | | 1.9 | % | | | 183,344 | | | | 100.0 | % | | | 100.0 | % |
| 21 | | | Bridgeview Technology Park I | | September 10, 2004 | | Lease Up | | | 2 | | | | 201,567 | | | | 2.1 | % | | | 143,591 | | | | 71.2 | % | | | 96.8 | % |
| 22 | | | Bridgeview Technology Park II | | March 16, 2005 | | Lease Up | | | 1 | | | | 50,400 | | | | 0.5 | % | | | — | | | | — | | | | 100.0 | % |
| 23 | | | Dumbarton Circle | | May 27, 2005 | | Stabilized | | | 3 | | | | 44,000 | | | | 0.5 | % | | | 44,000 | | | | 100.0 | % | | | 100.0 | % |
| 24 | | | Eccles Avenue | | December 1, 2005 | | Lease Up | | | 1 | | | | 152,145 | | | | 1.6 | % | | | — | | | | — | | | | — | |
| 25 | | | Forbes Boulevard | | September 5, 2007 | | Stabilized | | | 1 | | | | 237,984 | | | | 2.5 | % | | | 237,984 | | | | 100.0 | % | | | 100.0 | % |
| 26 | | | Industrial Road | | August 17, 2004 | | Stabilized | | | 1 | | | | 169,490 | | | | 1.8 | % | | | 169,490 | | | | 100.0 | % | | | 100.0 | % |
| 27 | | | Kaiser Drive | | August 25, 2005 | | Lease Up | | | 1 | | | | 87,953 | | | | 0.9 | % | | | — | | | | — | | | | — | |
| 28 | | | Pacific Research Center | | July 11, 2006 | | Rep / Redev | | | 10 | | | | 1,389,517 | | | | 14.5 | % | | | 336,461 | | | | 24.2 | % | | | 24.2 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Total San Francisco | | | | | | | 23 | | | | 2,644,488 | | | | 27.7 | % | | | 1,198,078 | | | | 45.3 | % | | | 49.2 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | San Diego | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 29 | | | Balboa Avenue | | August 13, 2004 | | Stabilized | | | 1 | | | | 35,344 | | | | 0.4 | % | | | 35,344 | | | | 100.0 | % | | | 100.0 | % |
| 30 | | | Bernardo Center Drive | | August 13, 2004 | | Stabilized | | | 1 | | | | 61,286 | | | | 0.6 | % | | | 61,286 | | | | 100.0 | % | | | 100.0 | % |
| 31 | | | Faraday Avenue | | September 19, 2005 | | Stabilized | | | 1 | | | | 28,704 | | | | 0.3 | % | | | 28,704 | | | | 100.0 | % | | | 100.0 | % |
| 32 | | | John Hopkins Court | | August 16, 2006 | | Lease Up | | | 1 | | | | 72,192 | | | | 0.8 | % | | | 21,470 | | | | 29.7 | % | | | 29.7 | % |
| 33 | | | 6114-6154 Nancy Ridge Drive | | May 2, 2007 | | Stabilized | | | 3 | | | | 196,557 | | | | 2.1 | % | | | 196,557 | | | | 100.0 | % | | | 100.0 | % |
| 34 | | | 6828 Nancy Ridge Drive | | April 21, 2005 | | Lease Up | | | 1 | | | | 42,138 | | | | 0.4 | % | | | 31,199 | | | | 74.0 | % | | | 58.0 | % |
| 35 | | | Pacific Center Boulevard | | August 24, 2007 | | Lease Up | | | 2 | | | | 66,745 | | | | 0.7 | % | | | 34,820 | | | | 52.2 | % | | | 100.0 | % |
| 36 | | | Road to the Cure | | December 14, 2006 | | Lease Up | | | 1 | | | | 67,998 | | | | 0.7 | % | | | 40,456 | | | | 59.5 | % | | | 54.4 | % |
| 37 | | | San Diego Science Center | | October 21, 2004 | | Lease Up | | | 1 | | | | 105,364 | | | | 1.1 | % | | | 83,868 | | | | 79.6 | % | | | 76.7 | % |
21
PROPERTY LISTING — CONSOLIDATED PORTFOLIO
MARCH 31, 2009
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | Rentable | | Percent of | | Leased | | |
| | | | | | | | Property | | | | | | Square | | Rentable | | Square | | Percent Leased |
Property | | Acquisition Date | | Status (1) | | Buildings | | Feet | | Sq Ft | | Feet | | 3/31/09 | | 12/31/08 |
| | | | San Diego (Cont.) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 38 | | | Science Center Drive | | September 24, 2004 | | Stabilized | | | 1 | | | | 53,740 | | | | 0.6 | % | | | 53,740 | | | | 100.0 | % | | | 100.0 | % |
| 39 | | | Sorrento Valley Boulevard | | December 7, 2006 | | Stabilized | | | 1 | | | | 54,924 | | | | 0.6 | % | | | 54,924 | | | | 100.0 | % | | | 100.0 | % |
| 40 | | | Torreyana Road | | March 22, 2007 | | Stabilized | | | 1 | | | | 81,204 | | | | 0.8 | % | | | 81,204 | | | | 100.0 | % | | | 100.0 | % |
| 41 | | | 9865 Towne Centre Drive | | August 12, 2004 | | Stabilized | | | 1 | | | | 94,866 | | | | 1.0 | % | | | 94,866 | | | | 100.0 | % | | | 100.0 | % |
| 42 | | | 9885 Towne Centre Drive | | August 12, 2004 | | Stabilized | | | 3 | | | | 104,870 | | | | 1.1 | % | | | 104,870 | | | | 100.0 | % | | | 100.0 | % |
| 43 | | | Waples Street | | March 1, 2005 | | Stabilized | | | 1 | | | | 50,055 | | | | 0.5 | % | | | 50,055 | | | | 100.0 | % | | | 100.0 | % |
| | | | | | �� | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Total San Diego | | | | | | | 20 | | | | 1,115,987 | | | | 11.7 | % | | | 973,363 | | | | 87.2 | % | | | 88.1 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | New York / New Jersey | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 44 | | | Graphics Drive | | March 17, 2005 | | Lease Up | | | 1 | | | | 72,300 | | | | 0.8 | % | | | 18,574 | | | | 25.7 | % | | | 25.7 | % |
| 45 | | | Landmark at Eastview | | August 12, 2004 | | Stabilized | | | 8 | | | | 751,648 | | | | 7.9 | % | | | 744,655 | | | | 99.1 | % | | | 99.1 | % |
| 46 | | | Landmark at Eastview II | | August 12, 2004 | | CIP | | | 3 | | | | 360,520 | | | | 3.8 | % | | | 249,644 | | | | 69.2 | % | | | 69.2 | % |
| 47 | | | One Research Way | | May 31, 2006 | | Lease Up | | | 1 | | | | 49,421 | | | | 0.5 | % | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Total New York / New Jersey | | | | | | | 13 | | | | 1,233,889 | | | | 13.0 | % | | | 1,012,873 | | | | 82.1 | % | | | 82.1 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Pennsylvania | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 48 | | | Eisenhower Road | | August 13, 2004 | | Lease Up | | | 1 | | | | 27,750 | | | | 0.3 | % | | | 16,565 | | | | 59.7 | % | | | 59.7 | % |
| 49 | | | George Patterson Boulevard | | October 28, 2005 | | Stabilized | | | 1 | | | | 71,500 | | | | 0.7 | % | | | 71,500 | | | | 100.0 | % | | | 100.0 | % |
| 50 | | | King of Prussia | | August 11, 2004 | | Lease Up | | | 5 | | | | 427,109 | | | | 4.5 | % | | | 374,387 | | | | 87.7 | % | | | 87.7 | % |
| 51 | | | Phoenixville Pike | | May 5, 2005 | | Lease Up | | | 1 | | | | 104,400 | | | | 1.1 | % | | | 81,977 | | | | 78.5 | % | | | 74.2 | % |
| 52 | | | Spring Mill Drive | | July 20, 2006 | | Stabilized | | | 1 | | | | 76,378 | | | | 0.8 | % | | | 76,378 | | | | 100.0 | % | | | 100.0 | % |
| 53 | | | 900 Uniqema Boulevard | | January 13, 2006 | | Stabilized | | | 1 | | | | 11,293 | | | | 0.1 | % | | | 11,293 | | | | 100.0 | % | | | 100.0 | % |
| 54 | | | 1000 Uniqema Boulevard | | September 30, 2005 | | Stabilized | | | 1 | | | | 59,821 | | | | 0.6 | % | | | 59,821 | | | | 100.0 | % | | | 100.0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Total Pennsylvania | | | | | | | 11 | | | | 778,251 | | | | 8.1 | % | | | 691,921 | | | | 88.9 | % | | | 88.3 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Seattle | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 55 | | | Elliott Avenue | | August 24, 2004 | | Rep / Redev | | | 1 | | | | 154,341 | | | | 1.6 | % | | | — | | | | — | | | | — | |
| 56 | | | 500 Fairview Avenue | | January 28, 2008 | | Stabilized | | | 1 | | | | 22,213 | | | | 0.2 | % | | | 22,213 | | | | 100.0 | % | | | 100.0 | % |
| 57 | | | 530 Fairview Avenue | | January 12, 2006 | | CIP | | | 1 | | | | 96,188 | | | | 1.0 | % | | | 63,391 | | | | 65.9 | % | | | 65.9 | % |
| 58 | | | Monte Villa Parkway | | August 17, 2004 | | Stabilized | | | 1 | | | | 51,000 | | | | 0.5 | % | | | 51,000 | | | | 100.0 | % | | | 100.0 | % |
| 59 | | | 217th Place | | November 21, 2006 | | Lease Up | | | 1 | | | | 67,799 | | | | 0.7 | % | | | 42,628 | | | | 62.9 | % | | | 62.9 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Total Seattle | | | | | | | 5 | | | | 391,541 | | | | 4.0 | % | | | 179,232 | | | | 45.8 | % | | | 45.8 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | University Related — Other | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 60 | | | Lucent Drive | | May 31, 2005 | | Stabilized | | | 1 | | | | 21,500 | | | | 0.2 | % | | | 21,500 | | | | 100.0 | % | | | 100.0 | % |
| 61 | | | Trade Centre Avenue | | August 9, 2006 | | Stabilized | | | 2 | | | | 78,023 | | | | 0.8 | % | | | 78,023 | | | | 100.0 | % | | | 100.0 | % |
| 62 | | | Walnut Street | | July 7, 2006 | | Stabilized | | | 4 | | | | 149,984 | | | | 1.6 | % | | | 149,984 | | | | 100.0 | % | | | 100.0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Total University Related — Other | | | | | | | 7 | | | | 249,507 | | | | 2.6 | % | | | 249,507 | | | | 100.0 | % | | | 100.0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Total / weighted average | | | | | | | 105 | | | | 9,559,956 | | | | 100.0 | % | | | 7,353,231 | | | | 76.9 | % | | | 77.7 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
(1) | | For a definition of Property Status, see page 34. |
|
(2) | | We own 87.5% of the limited liability company that owns the Ardenwood Venture property. |
22
REPOSITIONING AND REDEVELOPMENT
MARCH 31, 2009
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Total Property | | | | | | | | | | | | | | | Estimated | | | Estimated |
| | | | Rentable | | | Percent | | | Percent | | | Investment | | | Total | | | In-Service |
Property | | Market | | Square Feet | | | Leased | | | In Service | | | to Date (1) | | | Investment (2) | | | Date (3) |
Elliott Avenue | | Seattle | | | 154,341 | | | | — | | | | — | | | $ | 69,700 | | | $ | 78,300 | | | Q1 2010 |
Pacific Research Center | | San Francisco | | | 1,389,517 | | | | 24.2 | % | | | 49.8 | % | | | 254,800 | | | | 280,100 | | | Q2 2009 |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total / weighted average | | | | | 1,543,858 | | | | 21.8 | % | | | 44.8 | % | | $ | 324,500 | | | $ | 358,400 | | | |
| | | | | | | | | | | | | | | | | |
| | |
(1) | | Consists of amounts paid through period end and excludes any amounts accrued. |
|
(2) | | Excludes costs associated with speculative leasing. |
|
(3) | | Management’s estimate of the time in which construction is substantially completed. A project is considered substantially complete and held available for occupancy upon the completion of tenant improvements, but no later than one year from cessation of major construction activity. |
23
DEVELOPMENT AND LAND PARCELS
MARCH 31, 2009
(Dollars in thousands)
CONSTRUCTION IN PROGRESS:
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | Estimated | | | Estimated |
| | | | Rentable | | | Percent | | | Percent | | | Investment | | | Total | | | In-Service |
Property | | Market | | Square Feet | | | Leased | | | In Service | | | to Date (1) | | | Investment (2) | | | Date (3) |
530 Fairview Avenue | | Seattle | | | 96,188 | | | | 65.9 | % | | | 27.5 | % | | $ | 41,400 | | | $ | 44,800 | | | Q2 2009 |
Landmark at Eastview II | | New York / New Jersey | | | 360,520 | | | | 69.2 | % | | | — | | | | 91,700 | | | | 117,500 | | | Q2 2009 |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total / weighted average | | | | | 456,708 | | | | 68.5 | % | | | 5.8 | % | | $ | 133,100 | | | $ | 162,300 | | | |
| | | | | | | | | | | | | | | | | | | |
LAND PARCELS:
| | | | | |
| | | Estimated |
| | | Developable |
Market | | | Square Feet |
| | |
Boston | | | | 50,000 | |
Maryland | | | | 500,000 | |
San Francisco | | | | 508,000 | |
New York / New Jersey | | | | 130,000 | |
Pennsylvania | | | | 50,000 | |
Seattle | | | | 114,000 | |
| | | | | |
| | | | | |
Total | | | | 1,352,000 | |
| | | | | |
| | |
(1) | | Consists of amounts paid through period end and excludes any amounts accrued. |
|
(2) | | Excludes costs associated with speculative leasing. |
|
(3) | | Management’s estimate of the time in which construction is substantially completed. A project is considered substantially complete and held available for occupancy upon the completion of tenant improvements, but no later than one year from cessation of major construction activity. |
24
PROPERTY LISTING — UNCONSOLIDATED PARTNERSHIPS
MARCH 31, 2009
(Dollars in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | Rentable | | | Leased | | | | | | |
| | | | Property | | | | | | Square | | | Square | | | Percent Leased | | | |
Property | | Acquisition Date | | Status (1) | | Buildings | | | Feet (2) | | | Feet | | | 3/31/09 | | | 12/31/08 | | | Market |
McKellar Court | | | | | | | | | | | | | | | | | | | | | | | | | | |
1 McKellar Court | | September 30, 2004 | | Stabilized | | | 1 | | | | 72,863 | | | | 72,863 | | | | 100.0 | % | | | 100.0 | % | | San Diego |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
PREI | | | | | | | | | | | | | | | | | | | | | | | | | | |
2 320 Bent Street | | April 4, 2007 | | Stabilized | | | 1 | | | | 184,445 | | | | 184,445 | | | | 100.0 | % | | | 100.0 | % | | Boston |
3 301 Binney Street | | April 4, 2007 | | Lease Up | | | 1 | | | | 417,290 | | | | 114,088 | | | | 27.3 | % | | | 26.8 | % | | Boston |
4 301 Binney Garage | | April 4, 2007 | | Lease Up | | | 1 | | | 503 Stalls | | | | n/a | | | | n/a | | | | n/a | | | Boston |
5 650 E. Kendall Street (Kendall B) | | April 4, 2007 | | CIP | | | 1 | | | | 280,000 | | | | — | | | | — | | | | — | | | Boston |
6 350 E. Kendall Street Garage (Kendall F) | | April 4, 2007 | | Stabilized | | | 1 | | | 1,409 Stalls | | | | n/a | | | | n/a | | | | n/a | | | Boston |
7 Kendall Crossing Apartments | | April 4, 2007 | | Stabilized | | | 1 | | | 37 Apts. | | | | n/a | | | | n/a | | | | n/a | | | Boston |
| | | | | | | | | | | | |
| | McKellar | | | | |
| | Court (3) | | PREI | | Total |
Total assets | | $ | 16,135 | | | $ | 624,133 | | | $ | 640,268 | |
Total debt | | | 10,316 | | | | 360,505 | | | | 370,821 | |
Current annualized base rent | | | 1,809 | | | | 17,128 | | | | 18,937 | |
| | | | | | | | | | | | |
BioMed’s net investment in unconsolidated partnerships | | $ | 2,364 | | | $ | 47,392 | | | $ | 49,756 | |
BioMed’s pro rata share of debt | | | 2,166 | | | | 72,101 | | | | 74,267 | |
BioMed ownership percentage | | | 21 | % | | | 20 | % | | | | |
| | |
(1) | | For a definition of Property Status, see page 34. |
|
(2) | | Estimates for purposes of construction in progress. |
|
(3) | | We own a general partnership interest in the limited partnership that owns this property, which entitles us to 75% of the gains upon a sale of the property and 21% of the operating cash flows. |
25
LEASE EXPIRATIONS
MARCH 31, 2009
Weighted average remaining lease term is 9 years for the consolidated portfolio and 8.9 years for the total portfolio.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | Current (1) | | | Expiration | |
| | | | | | | | | | | | | | | | | | Annualized | | | | | | | | | | | Annualized | |
| | | | | | Percent of | | | | | | | Percent of | | | Base Rent | | | | | | | Percent of | | | Base Rent | |
| | Leased | | | Leased | | | Annualized | | | Annualized | | | per Leased | | | Annualized | | | Annualized | | | per Leased | |
Expiration | | Square Feet | | | Square Feet | | | Base Rent | | | Base Rent | | | Square Feet | | | Base Rent | | | Base Rent | | | Square Feet | |
| | | | | | | | | | (in thousands) | | | | | | | | | | | (in thousands) | | | | | | | | | |
Month-to-month | | | 48,044 | | | | 0.6 | % | | $ | 1,082 | | | | 0.4 | % | | $ | 22.52 | | | $ | 1,082 | | | | 0.3 | % | | $ | 22.52 | |
Second quarter 2009 | | | 17,548 | | | | 0.2 | % | | | 797 | | | | 0.3 | % | | | 45.42 | | | | 797 | | | | 0.2 | % | | | 45.42 | |
Third quarter 2009 | | | 149,405 | | | | 1.9 | % | | | 2,621 | | | | 0.9 | % | | | 17.54 | | | | 2,621 | | | | 0.8 | % | | | 17.54 | |
Fourth quarter 2009 | | | 74,543 | | | | 1.0 | % | | | 1,873 | | | | 0.7 | % | | | 25.13 | | | | 1,882 | | | | 0.6 | % | | | 25.25 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
2009 | | | 289,540 | | | | 3.7 | % | | | 6,373 | | | | 2.3 | % | | | 22.01 | | | | 6,382 | | | | 1.9 | % | | | 22.04 | |
2010 | | | 580,582 | | | | 7.5 | % | | | 13,184 | | | | 4.7 | % | | | 22.71 | | | | 13,284 | | | | 3.9 | % | | | 22.88 | |
2011 | | | 276,662 | | | | 3.6 | % | | | 9,333 | | | | 3.4 | % | | | 33.73 | | | | 9,863 | | | | 2.9 | % | | | 35.65 | |
2012 | | | 481,114 | | | | 6.2 | % | | | 11,534 | | | | 4.1 | % | | | 23.97 | | | | 12,374 | | | | 3.7 | % | | | 25.72 | |
2013 | | | 434,305 | | | | 5.6 | % | | | 10,367 | | | | 3.7 | % | | | 23.87 | | | | 11,950 | | | | 3.5 | % | | | 27.52 | |
2014 | | | 617,695 | | | | 8.0 | % | | | 14,284 | | | | 5.1 | % | | | 23.12 | | | | 16,128 | | | | 4.8 | % | | | 26.11 | |
2015 | | | 84,157 | | | | 1.1 | % | | | 2,777 | | | | 1.0 | % | | | 33.00 | | | | 3,260 | | | | 1.0 | % | | | 38.74 | |
2016 | | | 920,347 | | | | 11.9 | % | | | 32,806 | | | | 11.8 | % | | | 35.65 | | | | 42,607 | | | | 12.6 | % | | | 46.29 | |
2017 | | | 96,575 | | | | 1.3 | % | | | 3,017 | | | | 1.1 | % | | | 31.24 | | | | 3,440 | | | | 1.0 | % | | | 35.62 | |
2018 | | | 1,085,616 | | | | 14.1 | % | | | 47,274 | | | | 17.0 | % | | | 43.55 | | | | 53,896 | | | | 16.0 | % | | | 49.65 | |
Thereafter | | | 2,858,034 | | | | 37.0 | % | | | 127,238 | | | | 45.8 | % | | | 44.52 | | | | 164,098 | | | | 48.7 | % | | | 57.42 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total / weighted average | | | 7,724,627 | | | | 100.0 | % | | $ | 278,187 | | | | 100.0 | % | | $ | 36.01 | | | $ | 337,282 | | | | 100.0 | % | | $ | 43.66 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | |
(1) | | Current annualized base rent is the monthly contractual rent as of the current quarter ended, or if rent has not yet commenced, the first monthly rent payment due at each rent commencement date, multiplied by 12 months. |
26
EXPIRATIONS BY MARKET
MARCH 31, 2009
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Leased Square Feet | |
Expiration | | Boston | | | Maryland | | | San Francisco | | | San Diego | | | NY/NJ | | | Pennsylvania | | | Seattle | | | University/Other | | | Total | |
2009 | | | 16,153 | | | | — | | | | — | | | | 108,725 | | | | 132,817 | | | | 22,206 | | | | 9,639 | | | | — | | | | 289,540 | |
2010 | | | 146,466 | | | | — | | | | 164,894 | | | | 11,556 | | | | 224,577 | | | | 33,089 | | | | — | | | | — | | | | 580,582 | |
2011 | | | 35,093 | | | | — | | | | 71,308 | | | | 46,787 | | | | 5,742 | | | | 117,732 | | | | — | | | | — | | | | 276,662 | |
2012 | | | 20,608 | | | | — | | | | 188,442 | | | | 92,860 | | | | 144,117 | | | | 12,874 | | | | 22,213 | | | | — | | | | 481,114 | |
2013 | | | — | | | | — | | | | 156,604 | | | | 143,462 | | | | 73,069 | | | | 44,318 | | | | 16,852 | | | | — | | | | 434,305 | |
2014 | | | 28,019 | | | | — | | | | 66,002 | | | | 127,787 | | | | — | | | | 374,387 | | | | — | | | | 21,500 | | | | 617,695 | |
2015 | | | — | | | | — | | | | — | | | | 53,740 | | | | 19,124 | | | | 11,293 | | | | — | | | | — | | | | 84,157 | |
2016 | | | 445,278 | | | | — | | | | 100,040 | | | | — | | | | 20,000 | | | | 76,022 | | | | 51,000 | | | | 228,007 | | | | 920,347 | |
2017 | | | — | | | | 51,181 | | | | — | | | | — | | | | 45,394 | | | | — | | | | — | | | | — | | | | 96,575 | |
2018 | | | 807,347 | | | | — | | | | 199,329 | | | | 36,312 | | | | — | | | | — | | | | 42,628 | | | | — | | | | 1,085,616 | |
Thereafter | | | 702,858 | | | | 1,093,787 | | | | 251,459 | | | | 424,997 | | | | 348,033 | | | | — | | | | 36,900 | | | | — | | | | 2,858,034 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total | | | 2,201,822 | | | | 1,144,968 | | | | 1,198,078 | | | | 1,046,226 | | | | 1,012,873 | | | | 691,921 | | | | 179,232 | | | | 249,507 | | | | 7,724,627 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
27
10 LARGEST TENANTS
MARCH 31, 2009
Our properties were leased to 126 tenants.
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | Annualized | | | Percent of | | | | |
| | | | | | | | | | | | | | | | Base Rent | | | Annualized | | | | |
| | | | Leased | | | | | | | Annualized | | | per Leased | | | Base Rent | | | | |
| | | | Square | | | Percent of | | | Base Rent | | | Sq Ft | | | Current | | | Lease |
Tenant | | Feet | | | Leased Sq Ft | | | Current (1) | | | Current | | | Total Portfolio | | | Expiration |
| | | | | | | | | | | | (In thousands) | | | | | | | | | | | | | |
1 | | Human Genome Sciences, Inc. | | | 924,970 | | | | 12.0 | % | | $ | 41,096 | | | $ | 44.43 | | | | 14.8 | % | | June 2026 |
2 | | Vertex Pharmaceuticals Incorporated (2) | | | 685,286 | | | | 8.9 | % | | | 28,875 | | | | 42.14 | | | | 10.4 | % | | Multiple |
3 | | Beth Israel Deaconess Medical Center, Inc. | | | 362,364 | | | | 4.7 | % | | | 25,543 | | | | 70.49 | | | | 9.2 | % | | July 2023 |
4 | | Genzyme Corporation | | | 343,000 | | | | 4.4 | % | | | 15,464 | | | | 45.08 | | | | 5.6 | % | | August 2018 |
5 | | Regeneron Pharmaceuticals, Inc. (3) | | | 477,257 | | | | 5.0 | % | | | 14,115 | | | | 29.58 | | | | 5.1 | % | | Multiple |
6 | | Ironwood Pharmaceuticals, Inc. (4) (5) | | | 162,466 | | | | 2.1 | % | | | 9,509 | | | | 58.53 | | | | 3.4 | % | | Multiple |
7 | | Children's Hospital Corporation | | | 150,215 | | | | 1.9 | % | | | 8,750 | | | | 58.25 | | | | 3.1 | % | | May 2023 |
8 | | Centocor, Inc. (Johnson & Johnson) | | | 374,387 | | | | 4.8 | % | | | 8,428 | | | | 22.51 | | | | 3.0 | % | | April 2014 |
9 | | Schering Corporation (4) | | | 136,067 | | | | 1.8 | % | | | 7,609 | | | | 55.92 | | | | 2.7 | % | | September 2016 |
10 | | Arena Pharmaceuticals, Inc. | | | 196,557 | | | | 2.5 | % | | | 7,557 | | | | 38.45 | | | | 2.7 | % | | June 2027 |
| | | | | | | | | | | | | | | | | | | | | |
| | Total / weighted average (6) | | | 3,812,569 | | | | 48.1 | % | | $ | 166,946 | | | $ | 43.79 | | | | 60.0 | % | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | |
(1) | | Based on current annualized base rent. Current annualized base rent is the monthly contractual rent as of the current quarter ended, or if rent has not yet commenced, the first monthly rent payment due at each rent commencement date, multiplied by 12 months. |
|
(2) | | 20,608 square feet expires May 2012, 81,204 square feet expires October 2013, 292,758 square feet expires January 2016, and 290,716 square feet expires May 2018. |
|
(3) | | 129,224 square feet expires July 2009, which will be replaced with a 15-year 229,644 square foot lease at the new buildings under construction at the Landmark at Eastview II property, and 118,389 square feet expires in July 2024. |
|
(4) | | We own 20% of the limited liability company that owns the property that this tenant occupies. |
|
(5) | | 9,277 square feet expires June 2009, 39,101 square feet expires December 2010 and 114,088 square feet expires January 2014. |
|
(6) | | Without regard to any early lease terminations and/or renewal options. |
28
SAME PROPERTY ANALYSIS
MARCH 31, 2009
(Dollars in thousands)
| | | | | | | | | | | | |
| | Quarter Ended | |
| | 3/31/09 | | | 3/31/08 | | | Percent Change | |
Total Same Property Portfolio (1) | | | | | | | | | | | | |
Number of properties | | | 50 | | | | 50 | | | | | |
Rentable square feet | | | 6,335,309 | | | | 6,335,309 | | | | | |
Percent of total portfolio | | | 60.3 | % | | | 60.8 | % | | | | |
Percent leased | | | 91.9 | % | | | 92.9 | % | | | | |
| | | | | | | | | | | | |
Revenues: | | | | | | | | | | | | |
Rental | | $ | 54,311 | | | $ | 49,217 | | | | 10.4 | % |
Tenant recoveries | | | 14,921 | | | | 16,087 | | | | (7.2 | %) |
| | | | | | | | | |
Total revenues | | | 69,232 | | | | 65,304 | | | | 6.0 | % |
| | | | | | | | | |
| | | | | | | | | | | | |
Expenses: | | | | | | | | | | | | |
Rental operations | | | 14,923 | | | | 12,497 | | | | 19.4 | % |
Real estate taxes | | | 4,860 | | | | 5,028 | | | | (3.3 | %) |
| | | | | | | | | |
Total expenses | | | 19,783 | | | | 17,525 | | | | 12.9 | % |
| | | | | | | | | |
Same property net operating income (2) | | $ | 49,449 | | | $ | 47,779 | | | | 3.5 | % |
| | | | | | | | | |
Less straight line rents, fair-value and incentive revenue | | | (4,340 | ) | | | (5,239 | ) | | | (17.2 | %) |
| | | | | | | | | |
Same property net operating income — cash basis (2) (3) | | $ | 45,109 | | | $ | 42,540 | | | | 6.0 | % |
| | | | | | | | | |
| | | | | | | | | | | | |
Rental revenue — cash basis (3) | | $ | 49,971 | | | $ | 43,978 | | | | 13.6 | % |
| | | | | | | | | |
| | | | | | | | | | | | |
Same property net operating income (2) | | $ | 49,449 | | | $ | 47,779 | | | | 3.5 | % |
Plus other income | | | 3,904 | | | | 137 | | | | 2749.6 | % |
| | | | | | | | | |
Same property net operating income — including non-recurring items | | $ | 53,353 | | | $ | 47,916 | | | | 11.3 | % |
| | | | | | | | | |
|
| | | 3/31/09 | | | | 12/31/08 | | | | | |
| | | | | | | | | | |
Number of properties | | | 50 | | | | 49 | | | | | |
Change in same property net operating income | | | 3.5 | % | | | 0.2 | % | | | | |
Change in same property net operating income — cash basis | | | 6.0 | % | | | 3.7 | % | | | | |
| | |
(1) | | The same property portfolio includes properties in the consolidated portfolio that were stabilized or in lease up throughout the full quarter in both the current year and the prior year. |
|
(2) | | For a definition and discussion of net operating income, see page 33. For a quantitative reconciliation of net operating income to net income in accordance with GAAP, see page 13. |
|
(3) | | Represents rents on a “cash-on-cash” basis. |
29
ACQUISITIONS
MARCH 31, 2009
| | | | | | | | | | | | |
| | | | | | Rentable | | | | |
| | Number of | | | Square | | | | |
Acquisitions since August 11, 2004: | | Properties | | | Feet (1) | | | Investment | |
| | | (In thousands) | |
2004 acquisitions | | | 17 | | | | 2,626,875 | | | $ | 533,434 | |
2005 acquisitions | | | 23 | | | | 2,121,421 | | | | 715,159 | |
2006 acquisitions | | | 16 | | | | 3,099,826 | | | | 1,309,600 | |
2007 acquisitions (2) | | | 14 | | | | 1,102,822 | | | | 653,800 | |
2008 acquisitions | | | 1 | | | | 22,213 | | | | 4,000 | |
2009 acquisitions | | | — | | | | — | | | | — | |
| | | | | | | | | |
Total acquisitions since August 11, 2004 | | | 71 | | | | 8,973,157 | | | | 3,215,993 | |
| | | | | | | | | |
| | |
(1) | | Rentable square feet at the time of acquisition. |
|
(2) | | Includes an investment of approximately $506.7 million in properties owned through our joint venture with PREI, of which our investment was $18.5 million. |
30
LEASING ACTIVITY (1)
MARCH 31, 2009
| | | | | | | | |
| | | | | | Current |
| | Leased | | Annualized |
| | Square | | Base Rent per |
| | Feet | | Leased Sq Ft |
Leased Square Feet as of December 31, 2008 | | | 7,742,288 | | | | | |
Expirations | | | (298,426 | ) | | $ | 30.03 | |
Terminations | | | (138,477 | ) | | | 18.14 | |
Renewals, amendments, and extensions | | | 298,520 | | | | 45.15 | |
New leases | | | 120,722 | | | | 33.27 | |
| | | | | | | | |
Leased Square Feet as of March 31, 2009 | | | 7,724,627 | | | | | |
| | | | | | | | |
| | | | | | | | |
Gross Leasing Activity — First Quarter 2009 | | | 419,242 | | | $ | 41.73 | |
| | | | | | | | |
| | |
(1) | | Leasing activity for leases signed during the periods presented, which may be different than the period of actual occupancy. |
31
TENANT IMPROVEMENTS AND LEASING COMMISSIONS
MARCH 31, 2009
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | |
| | 3/31/09 | | | 12/31/08 | | | 9/30/08 | | | 6/30/08 | | | 3/31/08 | |
Renewals, Amendments, and Extensions (1) | | | | | | | | | | | | | | | | | | | | |
Number of renewals | | | 4 | | | | 5 | | | | 7 | | | | 5 | | | | 1 | |
Square feet | | | 298,520 | | | | 65,194 | | | | 146,725 | | | | 103,011 | | | | 5,884 | |
Tenant improvement costs per square foot (2) | | $ | — | | | $ | — | | | $ | 22.32 | | | $ | 29.12 | | | $ | — | |
Leasing commission costs per square foot (2) | | | 3.35 | | | | — | | | | 9.94 | | | | 4.95 | | | | — | |
| | | | | | | | | | | | | | | |
Total tenant improvement and leasing commission costs psf | | $ | 3.35 | | | $ | — | | | $ | 32.26 | | | $ | 34.07 | | | $ | — | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
New Leases (3) | | | | | | | | | | | | | | | | | | | | |
Number of leases | | | 9 | | | | 5 | | | | 6 | | | | 9 | | | | 8 | |
Square feet | | | 120,722 | | | | 129,816 | | | | 52,366 | | | | 224,293 | | | | 121,006 | |
Tenant improvement costs per square foot (2) | | $ | 3.26 | | | $ | 63.32 | | | $ | 28.20 | | | $ | 8.98 | | | $ | 137.52 | |
Leasing commission costs per square foot (2) | | | 4.25 | | | | 10.32 | | | | 5.35 | | | | 6.06 | | | | 15.40 | |
| | | | | | | | | | | | | | | |
Total tenant improvement and leasing commission costs psf | | $ | 7.51 | | | $ | 73.64 | | | $ | 33.55 | | | $ | 15.04 | | | $ | 152.92 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Total | | | | | | | | | | | | | | | | | | | | |
Number of renewals/leases | | | 13 | | | | 10 | | | | 13 | | | | 14 | | | | 9 | |
Square feet | | | 419,242 | | | | 195,010 | | | | 199,091 | | | | 327,304 | | | | 126,890 | |
Tenant improvement costs per square foot (2) | | $ | 0.94 | | | $ | 42.15 | | | $ | 23.87 | | | $ | 15.32 | | | $ | 131.15 | |
Leasing commission costs per square foot (2) | | | 3.61 | | | | 6.87 | | | | 8.73 | | | | 5.71 | | | | 14.68 | |
| | | | | | | | | | | | | | | |
Total tenant improvement and leasing commission costs psf | | $ | 4.55 | | | $ | 49.02 | | | $ | 32.60 | | | $ | 21.03 | | | $ | 145.83 | |
| | | | | | | | | | | | | | | |
| | |
(1) | | Does not include retained tenants that have relocated to new space or expanded into new space. |
|
(2) | | Assumes all tenant improvements and leasing commissions are paid in the calendar year in which the lease commences, which may be different than the year in which they are actually paid. |
|
(3) | | Includes pre-leasing activity and retained tenants that have relocated to new space or expanded into new space within our portfolio. |
32
NON-GAAP FINANCIAL MEASURE DEFINITIONS
MARCH 31, 2009
This document includes certain non-GAAP financial measures that management believes are helpful in understanding our business, as further described below. Our definition and calculation of non-GAAP financial measures may differ from those of other REITs, and therefore, may not be comparable. The non-GAAP measures should not be considered an alternative to net income as an indicator of our performance and should be considered only a supplement to cash flows from operating, investing or financing activities as a measure of liquidity, computed in accordance with GAAP.
Funds from Operations (FFO)
We present funds from operations, or FFO, because we consider it an important supplemental measure of our operating performance and believe it is frequently used by securities analysts, investors and other interested parties in the evaluation of REITs, many of which present FFO when reporting their results. FFO is intended to exclude GAAP historical cost depreciation and amortization of real estate and related assets, which assumes that the value of real estate assets diminishes ratably over time. Historically, however, real estate values have risen or fallen with market conditions. Because FFO excludes depreciation and amortization unique to real estate, gains and losses from property dispositions and extraordinary items, it provides a performance measure that, when compared year over year, reflects the impact to operations from trends in occupancy rates, rental rates, operating costs, development activities and interest costs, providing perspective not immediately apparent from net income. We compute FFO in accordance with standards established by the Board of Governors of the National Association of Real Estate Investment Trusts, or NAREIT, in its March 1995 White Paper (as amended in November 1999 and April 2002). As defined by NAREIT, FFO represents net income (computed in accordance with GAAP), excluding gains (or losses) from sales of property, plus real estate related depreciation and amortization (excluding amortization of loan origination costs) and after adjustments for unconsolidated partnerships and joint ventures. Our computation may differ from the methodology for calculating FFO utilized by other equity REITs and, accordingly, may not be comparable to such other REITs. Further, FFO does not represent amounts available for management’s discretionary use because of needed capital replacement or expansion, debt service obligations, or other commitments and uncertainties. FFO should not be considered as an alternative to net income (loss) (computed in accordance with GAAP) as an indicator of our financial performance or to cash flow from operating activities (computed in accordance with GAAP) as an indicator of our liquidity, nor is it indicative of funds available to fund our cash needs, including our ability to pay dividends or make distributions.
Adjusted Funds from Operations (AFFO)
We present adjusted funds from operations, or AFFO, as a supplemental operating measure because, when compared year over year, it assesses our ability to fund dividend and distribution requirements from our operating activities. We also believe that, as a widely recognized measure of the operations of REITs, AFFO will be used by investors as a basis to assess our ability to fund dividend payments in comparison to other REITs. We calculate AFFO by adding to FFO: (a) amounts received pursuant to master lease agreements on certain properties, which are not included in rental income for GAAP purposes, and (b) non-cash operating revenues and expenses. Other equity REITs may not calculate AFFO in a consistent manner. Accordingly, our AFFO may not be comparable to other equity REITs’ AFFO. AFFO should be considered only as a supplement to net income computed in accordance with GAAP as a measure of our operations.
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) and Adjusted EBITDA
EBITDA is defined as earnings before interest, taxes, depreciation and amortization. We calculate adjusted EBITDA by adding to EBITDA: (a) minority interests in our operating partnership and (b) dividends payable on our series A preferred stock. Management uses EBITDA and adjusted EBITDA as indicators of our ability to incur and service debt. In addition, we consider EBITDA and adjusted EBITDA to be appropriate supplemental measures of our performance because they eliminate depreciation and interest, which permits investors to view income from operations without the impact of non-cash depreciation or the cost of debt. However, because EBITDA and adjusted EBITDA are calculated before recurring cash charges including interest expense and taxes, and are not adjusted for capital expenditures or other recurring cash requirements of our business, their utility is limited.
Coverage Ratios
We present interest and fixed charge ratios as supplemental liquidity measures. Management uses these ratios as indicators of our financial flexibility to service current interest expense and debt amortization from current cash net operating income. In addition, we believe that these coverage ratios represent common metrics used by securities analysts, investors and other interested parties to evaluate our ability to service fixed cash payments. However, because these ratios are derived from adjusted EBITDA, their utility is limited by the same factors that limit the usefulness of adjusted EBITDA as a liquidity measure.
Net Operating Income (NOI)
We use net operating income, or NOI, as a performance measure and believe NOI provides useful information to investors regarding our financial condition and results of operations because it reflects only those income and expense items that are incurred at the property level. We compute NOI by adding or subtracting certain items from net income, minority interest in the operating partnership, gains/losses from investment in unconsolidated partnerships, interest expense, interest income, depreciation and amortization, and general and administrative expenses. NOI presented by us may not be comparable to NOI reported by other REITs that define NOI differently. NOI should not be considered as an alternative to net income as an indication of our performance or to cash flows as a measure of liquidity or ability to make distributions.
33
PROPERTY DEFINITIONS
MARCH 31, 2009
Property Status
Stabilized
Represents operating properties that are more than 90% leased
Lease up
Represents operating properties that are less than 90% leased
Repositioning and redevelopment, or Rep / Redev
Represents properties that we are currently preparing for their intended use, and accordingly are capitalizing interest and other costs as of the end of the quarter
Construction in progress, or CIP
Represents properties that we are currently developing through ground up construction
Land parcels, or Land
Represents estimates of the additional rentable square footage that we could put into service if management made the strategic election to pursue additional development
34