Filed Pursuant to Rule 424(b)(3)
Registration No. 333-152653
CB RICHARD ELLIS REALTY TRUST
![LOGO](https://capedge.com/proxy/424B3/0001193125-10-267311/g122321g62j74.jpg)
Supplement No. 15 dated November 23, 2010
to the Prospectus dated April 28, 2010
This Supplement No. 15 supersedes and replaces the following prior supplements to our prospectus dated April 28, 2010: Supplement No. 7 dated September 3, 2010, which superseded and replaced all prior supplements to the registrant’s prospectus dated April 28, 2010, Supplement No. 8 dated September 16, 2010, Supplement No. 9 dated October 6, 2010, Supplement No. 10 dated October 15, 2010, Supplement No. 11 dated October 21, 2010, Supplement No. 12 dated October 29, 2010, Supplement No. 13 dated November 2, 2010 and Supplement No. 14 dated November 15, 2010. This Supplement No. 15 provides information that shall be deemed part of, and must be read in conjunction with, the prospectus and the additional information incorporated by reference herein and described under the heading “Incorporation by Reference” in this Supplement No. 15. Capitalized terms used in this Supplement No. 15 have the same meanings in the prospectus unless otherwise stated herein. The terms “we,” “our,” “us” and CBRE REIT include CB Richard Ellis Realty Trust and its subsidiaries.
Table of Contents
Status of Our Current Offering
Our registration statement on Form S-11 relating to this public offering was declared effective by the Securities and Exchange Commission, or the SEC, on January 30, 2009. From January 30, 2009 through September 30, 2010, we have accepted subscriptions from 23,684 investors and issued 91,787,884 common shares pursuant to this public offering, which includes 3,772,899 common shares issued pursuant to our dividend reinvestment plan, and received gross offering proceeds of approximately $915,992,387. As of September 30, 2010, approximately $2,084,007,613 in common shares were available to be offered and sold in this public offering. As of November 12, 2010, 160,342,823 common shares were issued and outstanding. Unless extended, this public offering will not last beyond January 30, 2011 (which is two years after the date of the original prospectus dated January 30, 2009). In certain states, we will be required to renew this registration statement or file a new registration statement to extend the offering beyond this date. If we continue our offering beyond two years from the date of our original prospectus, we will provide that information in a prospectus supplement. We reserve the right to terminate this offering at any time.
Fees Paid in Connection with Our Offerings
For the nine months ended September 30, 2010 and the year ended December 31, 2009, our Dealer Manager earned the following fees:
| | | | | | | | | | | | | | | | |
| | Nine Months Ended September 30, 2010 | | | Year Ended December 31, 2009 | |
| | Earned(1) | | | Payable(2) | | | Earned(1) | | | Payable(2) | |
Selling commissions | | $ | 23,503,000 | | | $ | 383,000 | | | $ | 23,204,000 | | | $ | 347,000 | |
Dealer manager fees | | $ | 9,612,000 | | | $ | 1,197,000 | | | $ | 8,359,000 | | | $ | 412,000 | |
Marketing support fees | | $ | 3,682,000 | | | $ | 200,000 | | | $ | 3,462,000 | | | $ | 111,000 | |
(1) | Earned represents the amount expensed on an accrual basis for services provided by the Dealer Manager during the period. |
(2) | Payable represents the total unpaid amount due on an accrual basis to the Dealer Manager for services provided as of the balance sheet date specified. |
1
For the nine months ended September 30, 2010 and the year ended December 31, 2009, our Dealer Manager and our Investment Advisor and/or its affiliates earned the following other offering costs:
| | | | | | | | | | | | | | | | |
| | Nine Months Ended September 30, 2010 | | | Year Ended December 31, 2009 | |
| | Earned(1) | | | Payable(2) | | | Earned(3) | | | Payable(4) | |
Other Offering Costs | | $ | 1,259,000 | | | $ | 323,000 | | | $ | 1,426,000 | | | $ | 244,000 | |
(1) | Included in the other offering costs earned is $1,110,000 and $149,000 for the Dealer Manager and the Investment Advisor, respectively. |
(2) | Included in the payable amount is $323,000 due to the Dealer Manager as of the balance sheet date specified. |
(3) | Included in the other offering costs earned is $1,266,000 and $160,000 for the Dealer Manager and the Investment Advisor, respectively. |
(4) | Included in the payable amount is $243,000 and $1,000 due to the Dealer Manager and our Investment Advisor, respectively, as of the balance sheet date specified. |
Fees Paid in Connection with Our Operations
For the nine months ended September 30, 2010 and the year ended December 31, 2009, our Investment Advisor and/or its affiliates earned the following fees:
| | | | | | | | | | | | | | | | |
| | Nine Months Ended September 30, 2010 | | | Year Ended December 31, 2009 | |
| | Earned(1) | | | Payable(2) | | | Earned(1) | | | Payable(2) | |
Acquisition fees and expenses(3) | | $ | 5,088,000 | | | $ | 79,000 | | | $ | 4,826,000 | | | $ | — | |
Investment management fees(4) | | $ | 8,050,000 | | | $ | 990,000 | | | $ | 7,803,000 | | | $ | 757,000 | |
Property management fees | | $ | 606,000 | | | $ | 132,000 | | | $ | 656,000 | | | $ | 106,000 | |
(1) | Earned represents the amount expensed on an accrual basis for services provided by the Investment Advisor during the period. |
(2) | Payable represents the unpaid amount due on an accrual basis to the Investment Advisor for services provided. |
(3) | In connection with services provided to the Investment Advisor, the Sub-Advisor, pursuant to a sub-advisory agreement, was paid $863,000 and $820,000 by the Investment Advisor for the nine months ended September 30, 2010 and the year ended December 31, 2009, respectively. |
(4) | The Investment Advisor did not waive any investment management fees for the nine months ended September 30, 2010 or the year ended December 31, 2009.In connection with services provided to the Investment Advisor, the Sub-Advisor, pursuant to a sub-advisory agreement, was paid $1,112,000 and $1,078,000 by the Investment Advisor for the nine months ended September 30, 2010 and the year ended December 31, 2009, respectively. |
$238,000 and $0 mortgage banking fees were paid to CBRE Capital Markets, an affiliate of the Investment Advisor, for the nine months ended September 30, 2010 and for the year ended December 31, 2009, respectively. Leasing and brokerage fees aggregating $494,000 and $198,000 were paid to the Investment Advisor or its affiliates for the nine months ended September 30, 2010 and the year ended December 31, 2009, respectively. Construction management fees of $15,000 and $0 were paid to affiliates of the Investment Advisor for the nine months ended September 30, 2010 and the year ended December 31, 2009, respectively. In addition, no management services fees were paid to CB Richard Ellis, UK, an affiliate of the Investment Advisor, for the nine months ended September 30, 2010.
Our share of investment management and acquisition fees paid to CB Richard Ellis Investors SP Asia II, LLC in connection with our investment in CBRE Strategic Partners Asia were approximately $225,000 and $0, respectively, for the nine months ended September 30, 2010. Through September 30, 2010, we had paid no fees to our Investment Advisor relating to this investment.
Real Estate Investments
This section contains certain information that supplements and updates the information under the section “Real Estate Investments,” which begins on page 53 of our prospectus.
Properties
As of September 30, 2010, we owned, on a consolidated basis, 63 office, retail, and industrial (primarily warehouse/distribution) properties located in 11 states (California, Florida, Georgia, Illinois, Massachusetts, Minnesota, New Jersey, North Carolina, South Carolina, Texas and Virginia) and in the United Kingdom, encompassing approximately 9,295,000 rentable square feet, as well as one undeveloped land parcel in Georgia. Our properties previously held for sale have been transferred to continuing operations. Our consolidated properties were approximately 82.86% leased (based upon square feet) as of September 30, 2010. As of September 30, 2010, certain of our consolidated properties were subject to mortgage debt, a description of which is set forth in our Quarterly Report on Form 10-Q for the quarter ended September 30, 2010, which is incorporated herein by reference.
2
In addition, we have ownership interests in five unconsolidated entities that, as of September 30, 2010, owned interests in 30 properties. Excluding those properties owned through our investment in CBRE Strategic Partners Asia, we owned, on an unconsolidated basis, 22 industrial, office and retail properties located in seven states (Arizona, Florida, Indiana, North Carolina, Ohio, Tennessee and Texas) and in the United Kingdom and Germany encompassing approximately 8,633,000 rentable square feet. Our unconsolidated properties were approximately 99.82% leased (based upon square feet) as of September 30, 2010. As of September 30, 2010, certain of our unconsolidated properties were subject to mortgage debt, a description of which is set forth in our Quarterly Report on Form 10-Q for the quarter ended September 30, 2010, which is incorporated herein by reference.
The average effective annual rents for our industrial properties, office properties and retail properties, both consolidated and unconsolidated (but excluding those properties owned through our investment in CBRE Strategic Partners Asia) were approximately $45,439,000, $57,783,000 and $8,297,000, as of September 30, 2010, respectively.
The following table provides information relating to our properties, excluding those owned through our investment in CBRE Strategic Partners Asia, as of September 30, 2010. These properties consisted of 54 industrial properties, encompassing 14,358,000 rentable square feet, 28 office properties, encompassing 3,073,000 rentable square feet and three retail properties, encompassing 497,000 rentable square feet.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Property and Market | | Date Acquired | | | Year Built | | | Property Type | | | Our Effective Ownership | | | Net Rentable Square Feet (in thousands) | | | Percentage Leased | | | Approximate Total Acquisition Cost(1) (in thousands) | |
Domestic Consolidated Properties: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
REMEC Corporate Campus 1 San Diego, CA | | | 9/15/2004 | | | | 1983 | | | | Office | | | | 100.00 | % | | | 34 | | | | 100.00 | % | | $ | 6,833 | |
REMEC Corporate Campus 2 San Diego, CA | | | 9/15/2004 | | | | 1983 | | | | Office | | | | 100.00 | % | | | 30 | | | | 100.00 | % | | | 6,125 | |
REMEC Corporate Campus 3 San Diego, CA | | | 9/15/2004 | | | | 1983 | | | | Office | | | | 100.00 | % | | | 37 | | | | 100.00 | % | | | 7,523 | |
REMEC Corporate Campus 4 San Diego, CA | | | 9/15/2004 | | | | 1983 | | | | Office | | | | 100.00 | % | | | 31 | | | | 100.00 | % | | | 6,186 | |
300 Constitution Drive Boston, MA | | | 11/3/2004 | | | | 1998 | | | | Warehouse/Distribution | | | | 100.00 | % | | | 330 | | | | 100.00 | % | | | 19,805 | |
Deerfield Commons(2) Atlanta, GA | | | 6/21/2005 | | | | 2000 | | | | Office | | | | 100.00 | % | | | 122 | | | | 100.00 | % | | | 21,834 | |
505 Century(3) Dallas, TX | | | 1/9/2006 | | | | 1997 | | | | Warehouse/Distribution | | | | 100.00 | % | | | 100 | | | | 100.00 | % | | | 6,095 | |
631 International(3) Dallas, TX | | | 1/9/2006 | | | | 1998 | | | | Warehouse/Distribution | | | | 100.00 | % | | | 73 | | | | 100.00 | % | | | 5,407 | |
660 North Dorothy(3) Dallas, TX | | | 1/9/2006 | | | | 1997 | | | | Warehouse/Distribution | | | | 100.00 | % | | | 120 | | | | 87.50 | % | | | 6,836 | |
Bolingbrook Point III Chicago, IL | | | 8/29/2007 | | | | 2006 | | | | Warehouse/Distribution | | | | 100.00 | % | | | 185 | | | | 53.18 | % | | | 18,170 | |
Cherokee Corporate Park(3) Spartanburg, SC | | | 8/30/2007 | | | | 2000 | | | | Warehouse/Distribution | | | | 100.00 | % | | | 60 | | | | 0.00 | % | | | 3,775 | |
Community Cash Complex 1(3) Spartanburg, SC | | | 8/30/2007 | | | | 1960 | | | | Warehouse/Distribution | | | | 100.00 | % | | | 205 | | | | 39.64 | % | | | 2,690 | |
Community Cash Complex 2(3) Spartanburg, SC | | | 8/30/2007 | | | | 1978 | | | | Warehouse/Distribution | | | | 100.00 | % | | | 145 | | | | 83.44 | % | | | 2,225 | |
Community Cash Complex 3(3) Spartanburg, SC | | | 8/30/2007 | | | | 1981 | | | | Warehouse/Distribution | | | | 100.00 | % | | | 116 | | | | 100.00 | % | | | 1,701 | |
Community Cash Complex 4(3) Spartanburg, SC | | | 8/30/2007 | | | | 1984 | | | | Warehouse/Distribution | | | | 100.00 | % | | | 33 | | | | 100.00 | % | | | 547 | |
Community Cash Complex 5(3) Spartanburg, SC | | | 8/30/2007 | | | | 1984 | | | | Warehouse/Distribution | | | | 100.00 | % | | | 53 | | | | 100.00 | % | | | 824 | |
Fairforest Building 1(3) Spartanburg, SC | | | 8/30/2007 | | | | 2000 | | | | Manufacturing | | | | 100.00 | % | | | 51 | | | | 100.00 | % | | | 2,974 | |
Fairforest Building 2(3) Spartanburg, SC | | | 8/30/2007 | | | | 1999 | | | | Manufacturing | | | | 100.00 | % | | | 104 | | | | 100.00 | % | | | 5,379 | |
Fairforest Building 3(3) Spartanburg, SC | | | 8/30/2007 | | | | 2000 | | | | Manufacturing | | | | 100.00 | % | | | 100 | | | | 100.00 | % | | | 5,760 | |
Fairforest Building 4(3) Spartanburg, SC | | | 8/30/2007 | | | | 2001 | | | | Manufacturing | | | | 100.00 | % | | | 101 | | | | 100.00 | % | | | 5,640 | |
Fairforest Building 5 Spartanburg, SC | | | 8/30/2007 | | | | 2006 | | | | Warehouse/Distribution | | | | 100.00 | % | | | 316 | | | | 100.00 | % | | | 16,968 | |
3
| | | | | | | | | | | | | | | | | | | | | | | | |
Property and Market | | Date Acquired | | | Year Built | | Property Type | | Our Effective Ownership | | | Net Rentable Square Feet (in thousands) | | | Percentage Leased | | | Approximate Total Acquisition Cost(1) (in thousands) | |
Fairforest Building 6 Spartanburg, SC | | | 8/30/2007 | | | 2005 | | Manufacturing | | | 100.00 | % | | | 101 | | | | 100.00 | % | | | 7,469 | |
Fairforest Building 7(3) Spartanburg, SC | | | 8/30/2007 | | | 2006 | | Warehouse/Distribution | | | 100.00 | % | | | 101 | | | | 83.78 | % | | | 5,626 | |
Greenville/Spartanburg Industrial Park(3) Spartanburg, SC | | | 8/30/2007 | | | 1990 | | Manufacturing | | | 100.00 | % | | | 67 | | | | 100.00 | % | | | 3,388 | |
Highway 290 Commerce Park Building 1(3) Spartanburg, SC | | | 8/30/2007 | | | 1995 | | Warehouse/Distribution | | | 100.00 | % | | | 150 | | | | 100.00 | % | | | 5,388 | |
Highway 290 Commerce Park Building 5(3) Spartanburg, SC | | | 8/30/2007 | | | 1993 | | Warehouse/Distribution | | | 100.00 | % | | | 30 | | | | 100.00 | % | | | 1,420 | |
Highway 290 Commerce Park Building 7(3) Spartanburg, SC | | | 8/30/2007 | | | 1994 | | Warehouse/Distribution | | | 100.00 | % | | | 88 | | | | 0.00 | % | | | 4,889 | |
HJ Park Building 1 Spartanburg, SC | | | 8/30/2007 | | | 2003 | | Manufacturing | | | 100.00 | % | | | 70 | | | | 100.00 | % | | | 4,216 | |
Jedburg Commerce Park(3) Charleston, SC | | | 8/30/2007 | | | 2007 | | Manufacturing | | | 100.00 | % | | | 513 | | | | 100.00 | % | | | 41,991 | |
Kings Mountain I Charlotte, NC | | | 8/30/2007 | | | 1998 | | Warehouse/Distribution | | | 100.00 | % | | | 100 | | | | 100.00 | % | | | 5,497 | |
Kings Mountain II Charlotte, NC | | | 8/30/2007 | | | 2002 | | Warehouse/Distribution | | | 100.00 | % | | | 302 | | | | 100.00 | % | | | 11,311 | |
Mount Holly Building Charleston, SC | | | 8/30/2007 | | | 2003 | | Warehouse/Distribution | | | 100.00 | % | | | 101 | | | | 0.00 | % | | | 6,208 | |
North Rhett I Charleston, SC | | | 8/30/2007 | | | 1973 | | Warehouse/Distribution | | | 100.00 | % | | | 285 | | | | 100.00 | % | | | 10,302 | |
North Rhett II Charleston, SC | | | 8/30/2007 | | | 2001 | | Warehouse/Distribution | | | 100.00 | % | | | 102 | | | | 0.00 | % | | | 7,073 | |
North Rhett III Charleston, SC | | | 8/30/2007 | | | 2002 | | Warehouse/Distribution | | | 100.00 | % | | | 80 | | | | 100.00 | % | | | 4,812 | |
North Rhett IV Charleston, SC | | | 8/30/2007 | | | 2005 | | Warehouse/Distribution | | | 100.00 | % | | | 316 | | | | 100.00 | % | | | 17,060 | |
Orangeburg Park Building Charleston, SC | | | 8/30/2007 | | | 2003 | | Warehouse/Distribution | | | 100.00 | % | | | 101 | | | | 100.00 | % | | | 5,474 | |
Orchard Business Park 2(3) Spartanburg, SC | | | 8/30/2007 | | | 1993 | | Warehouse/Distribution | | | 100.00 | % | | | 18 | | | | 100.00 | % | | | 761 | |
Union Cross Building I Winston-Salem, NC | | | 8/30/2007 | | | 2005 | | Warehouse/Distribution | | | 100.00 | % | | | 101 | | | | 100.00 | % | | | 6,585 | |
Union Cross Building II Winston-Salem, NC | | | 8/30/2007 | | | 2005 | | Warehouse/Distribution | | | 100.00 | % | | | 316 | | | | 0.00 | % | | | 17,216 | |
Highway 290 Commerce Park Building 2(3) Spartanburg, SC | | | 9/24/2007 | | | 1995 | | Warehouse/Distribution | | | 100.00 | % | | | 100 | | | | 100.00 | % | | | 4,626 | |
Highway 290 Commerce Park Building 6(3) Spartanburg, SC | | | 11/1/2007 | | | 1996 | | Warehouse/Distribution | | | 100.00 | % | | | 105 | | | | 42.86 | % | | | 3,760 | |
Orchard Business Park 1(3) Spartanburg, SC | | | 11/1/2007 | | | 1994 | | Warehouse/Distribution | | | 100.00 | % | | | 33 | | | | 100.00 | % | | | 1,378 | |
Lakeside Office Center Dallas, TX | | | 3/5/2008 | | | 2006 | | Office | | | 100.00 | % | | | 99 | | | | 91.74 | % | | | 17,994 | |
Kings Mountain III(3) Charlotte, NC | | | 3/14/2008 | | | 2007 | | Warehouse/Distribution | | | 100.00 | % | | | 542 | | | | 0.00 | % | | | 25,728 | |
Enclave on the Lake Houston, TX | | | 7/1/2008 | | | 1999 | | Office | | | 100.00 | % | | | 171 | | | | 100.00 | % | | | 37,827 | |
Avion Midrise III Washington, DC | | | 11/18/2008 | | | 2002 | | Office | | | 100.00 | % | | | 71 | | | | 100.00 | % | | | 21,111 | |
Avion Midrise IV Washington, DC | | | 11/18/2008 | | | 2002 | | Office | | | 100.00 | % | | | 72 | | | | 100.00 | % | | | 21,112 | |
13201 Wilfred Minneapolis, MN | | | 6/29/2009 | | | 1999 | | Warehouse/Distribution | | | 100.00 | % | | | 335 | | | | 100.00 | % | | | 15,340 | |
3011, 3055 & 3077 Comcast Place Oakland, CA | | | 7/1/2009 | | | 1988 | | Office | | | 100.00 | % | | | 220 | | | | 100.00 | % | | | 49,000 | |
140 Depot Street Boston, MA | | | 7/31/2009 | | | 2007 | | Warehouse/Distribution | | | 100.00 | % | | | 238 | | | | 100.00 | % | | | 18,950 | |
12650 Ingenuity Drive Orlando, FL | | | 8/5/2009 | | | 1999 | | Office | | | 100.00 | % | | | 125 | | | | 100.00 | % | | | 25,350 | |
4
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Property and Market | | Date Acquired | | | Year Built | | | Property Type | | | Our Effective Ownership | | | Net Rentable Square Feet (in thousands) | | | Percentage Leased | | | Approximate Total Acquisition Cost(1) (in thousands) | |
Crest Ridge Corporate Center 1 Minneapolis, MN | | | 8/17/2009 | | | | 2009 | | | | Office | | | | 100.00 | % | | | 116 | | | | 100.00 | % | | | 28,419 | |
West Point Trade Center Jacksonville, FL | | | 12/30/2009 | | | | 2009 | | | | Warehouse/Distribution | | | | 100.00 | % | | | 602 | | | | 100.00 | % | | | 29,000 | |
5160 Hacienda Drive(4) Oakland, CA | | | 4/8/2010 | | | | 1988 | | | | Office | | | | 100.00 | % | | | 202 | | | | 100.00 | % | | | 38,500 | |
10450 Pacific Center Court(4) San Diego, CA | | | 5/7/2010 | | | | 1985 | | | | Office | | | | 100.00 | % | | | 134 | | | | 100.00 | % | | | 32,750 | |
225 Summit Ave(4) New York, NY | | | 6/21/2010 | | | | 1966 | | | | Office | | | | 100.00 | % | | | 143 | | | | 100.00 | % | | | 40,600 | |
One Wayside Road(3)(4) Boston, MA | | | 6/24/2010 | | | | 1998 | | | | Office | | | | 100.00 | % | | | 200 | | | | 100.00 | % | | | 55,525 | |
100 Tice Blvd.(3)(4) New York, NY | | | 9/28/2010 | | | | 2007 | | | | Office | | | | 100.00 | % | | | 209 | | | | 100.00 | % | | | 67,600 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Domestic Consolidated Properties | | | | 9,005 | | | | 82.86 | % | | | 854,553 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
International Consolidated Properties: | | | | | | | | | | | | | | | | | | | | | | | | | |
602 Central Blvd.(3) Coventry, UK | | | 4/27/2007 | | | | 2001 | | | | Office | | | | 100.00 | % | | | 50 | | | | 0.00 | % | | | 23,847 | |
Thames Valley Five Reading, UK | | | 3/20/2008 | | | | 1998 | | | | Office | | | | 100.00 | % | | | 40 | | | | 100.00 | % | | | 29,572 | |
Albion Mills Retail Park Wakefield, UK | | | 7/11/2008 | | | | 2000 | | | | Retail | | | | 100.00 | % | | | 55 | | | | 100.00 | % | | | 22,098 | |
Maskew Retail Park Peterborough, UK | | | 10/23/2008 | | | | 2007 | | | | Retail | | | | 100.00 | % | | | 145 | | | | 100.00 | % | | | 53,740 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total International Consolidated Properties | | | | 290 | | | | 82.77 | % | | | 129,257 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Consolidated Properties | | | | 9,295 | | | | 82.86 | % | | | 983,810 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Domestic Unconsolidated Properties(5) : | | | | | | | | | | | | | | | | | | | | | | | | | |
Buckeye Logistics Center(6) Phoenix, AZ | | | 6/12/2008 | | | | 2008 | | | | Warehouse/Distribution | | | | 80.00 | % | | | 605 | | | | 100.00 | % | | | 35,573 | |
Afton Ridge Shopping Center(7) Charlotte, NC | | | 9/18/2008 | | | | 2007 | | | | Retail | | | | 90.00 | % | | | 296 | | | | 94.83 | % | | | 44,530 | |
AllPoints at Anson Bldg. 1(6) Indianapolis, IN | | | 9/30/2008 | | | | 2008 | | | | Warehouse/Distribution | | | | 80.00 | % | | | 631 | | | | 100.00 | % | | | 27,150 | |
12200 President’s Court(6) Jacksonville, FL | | | 9/30/2008 | | | | 2008 | | | | Warehouse/Distribution | | | | 80.00 | % | | | 772 | | | | 100.00 | % | | | 29,995 | |
201 Sunridge Blvd.(6) Dallas, TX | | | 9/30/2008 | | | | 2008 | | | | Warehouse/Distribution | | | | 80.00 | % | | | 823 | | | | 100.00 | % | | | 25,690 | |
Aspen Corporate Center 500(6) Nashville, TN | | | 9/30/2008 | | | | 2008 | | | | Office | | | | 80.00 | % | | | 180 | | | | 100.00 | % | | | 30,033 | |
125 Enterprise Parkway(6) Columbus, OH | | | 12/10/2008 | | | | 2008 | | | | Warehouse/Distribution | | | | 80.00 | % | | | 1,142 | | | | 100.00 | % | | | 38,088 | |
AllPoints Midwest Bldg. I(6) Indianapolis, IN | | | 12/10/2008 | | | | 2008 | | | | Warehouse/Distribution | | | | 80.00 | % | | | 1,200 | | | | 100.00 | % | | | 41,428 | |
Celebration Office Center(3)(6) Orlando, FL | | | 5/13/2009 | | | | 2009 | | | | Office | | | | 80.00 | % | | | 101 | | | | 100.00 | % | | | 13,640 | |
22535 Colonial Pkwy(3)(6) Houston, TX | | | 5/13/2009 | | | | 2009 | | | | Office | | | | 80.00 | % | | | 90 | | | | 100.00 | % | | | 11,596 | |
Fairfield Distribution Ctr. IX(3)(6) Tampa, FL | | | 5/13/2009 | | | | 2008 | | | | Warehouse/Distribution | | | | 80.00 | % | | | 136 | | | | 100.00 | % | | | 7,151 | |
Northpoint III(3)(6) Orlando, FL | | | 10/15/2009 | | | | 2001 | | | | Office | | | | 80.00 | % | | | 108 | | | | 100.00 | % | | | 14,592 | |
Goodyear Crossing Ind. Park II(3)(6) Phoenix, AZ | | | 12/07/2009 | | | | 2009 | | | | Warehouse/Distribution | | | | 80.00 | % | | | 820 | | | | 100.00 | % | | | 36,516 | |
3900 North Paramount Parkway(3)(4)(6) Raleigh, NC | | | 3/31/2010 | | | | 1999 | | | | Office | | | | 80.00 | % | | | 101 | | | | 100.00 | % | | | 11,176 | |
3900 South Paramount Parkway(3)(4)(6) Raleigh, NC | | | 3/31/2010 | | | | 1999 | | | | Office | | | | 80.00 | % | | | 119 | | | | 100.00 | % | | | 13,055 | |
1400 Perimeter Park Drive(3)(4)(6) Raleigh, NC | | | 3/31/2010 | | | | 1991 | | | | Office | | | | 80.00 | % | | | 45 | | | | 100.00 | % | | | 3,970 | |
5
| | | | | | | | | | | | | | | | | | | | | | | | |
Property and Market | | Date Acquired | | | Year Built | | Property Type | | Our Effective Ownership | | | Net Rentable Square Feet (in thousands) | | | Percentage Leased | | | Approximate Total Acquisition Cost(1) (in thousands) | |
Miramar I(3)(4)(6)(8) Fort Lauderdale, FL | | | 3/31/2010 | | | 2001 | | Office | | | 80.00 | % | | | 94 | | | | 100.00 | % | | | 13,645 | |
Miramar II(3)(4)(6)(8) Fort Lauderdale, FL | | | 3/31/2010 | | | 2001 | | Office | | | 80.00 | % | | | 129 | | | | 100.00 | % | | | 20,899 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total Domestic Unconsolidated Properties | | | | 7,392 | | | | 99.79 | % | | | 418,727 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
International Unconsolidated Properties | | | | | | | | | | | | | | | | | | | | | |
Amber Park(3)(4)(9) South Normanton, UK | | | 6/10/2010 | | | 1997 | | Warehouse/Distribution | | | 80.00 | % | | | 208 | | | | 100.00 | % | | | 12,514 | |
Brackmills(3)(4)(9) Northhampton, UK | | | 6/10/2010 | | | 1980 | | Warehouse/Distribution | | | 80.00 | % | | | 187 | | | | 100.00 | % | | | 13,407 | |
Düren(3)(4)(10) Düren, Germany | | | 6/10/2010 | | | 2008 | | Warehouse/Distribution | | | 80.00 | % | | | 392 | | | | 100.00 | % | | | 13,148 | |
Shönberg(3)(4)(10) Shönberg, Germany | | | 6/10/2010 | | | 2009 | | Warehouse/Distribution | | | 80.00 | % | | | 454 | | | | 100.00 | % | | | 13,819 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total International Unconsolidated Properties | | | | 1,241 | | | | 100.00 | % | | | 52,888 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total Unconsolidated Properties(5) | | | | 8,633 | | | | 99.82 | % | | | 471,615 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total Properties(5) | | | | 17,928 | | | | 91.03 | % | | $ | 1,455,425 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
(1) | Approximate total acquisition cost represents the pro rata purchase price inclusive of customary closing costs and acquisition fees/acquisition expenses. |
(2) | Includes undeveloped land zoned for future use. |
(3) | This property is unencumbered and not secured by mortgage debt. |
(4) | The estimated acquisition cap rates for 5160 Hacienda Drive, 10450 Pacific Center Court, 225 Summit Ave, One Wayside Road, 3900 North Paramount Parkway, 3900 South Paramount Parkway, 1400 Perimeter Park Drive, Miramar I, Miramar II, Amber Park, Brackmills, Düren, Shönberg and 100 Tice Blvd. were 8.6%, 7.6%, 7.9%, 7.3%, 9.3%, 9.3%, 9.3%, 10.1%, 10.1%, 8.3%, 8.6%, 8.0%, 8.4% and 6.9%, respectively. Acquisition cap rate equals annualized in-place net operating income divided by total acquisition cost for the property. Annualized in-place net operating income equals, on an annualized cash basis as derived from leases in-place at the time we acquire the property, rental income and tenant reimbursements less property and related expenses (operating maintenance, management fees and real estate taxes) and excludes other non-property income and expenses, interest expense, depreciation and amortization and our company-level general and administrative expenses. |
(5) | Does not include CBRE Strategic Partners Asia properties. For a discussion of these properties, see the “Real Estate Investments—International Properties—Unconsolidated” section in our prospectus. |
(6) | This property is held through the Duke joint venture. For a discussion of the Duke joint venture, see the “Real Estate Investments—Domestic Properties—Unconsolidated” section in our prospectus. |
(7) | This property is held through the Afton Ridge joint venture. |
(8) | Consolidated properties acquired on December 31, 2009 and contributed to the Duke joint venture. |
(9) | This property is held through the UK JV. For a discussion of the UK JV, see our Current Report on Form 8-K filed on June 11, 2010. |
(10) | This property is held through the European JV. For a discussion of the European JV, see our Current Report on Form 8-K filed on June 11, 2010. |
6
Property Type Concentration
Our property type concentrations as of September 30, 2010 are as follows (Net Rentable Square Feet and Approximate Total Acquisition Cost in thousands):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Consolidated Properties | | | Unconsolidated Properties(1) | | | Consolidated & Unconsolidated Properties (1) | |
Property Type | | Properties | | | Net Rentable Square Feet | | | Approximate Total Acquisition Cost | | | Properties | | | Net Rentable Square Feet | | | Approximate Total Acquisition Cost | | | Properties | | | Net Rentable Square Feet | | | Approximate Total Acquisition Cost | |
Office | | | 19 | | | | 2,106 | | | $ | 537,708 | | | | 9 | | | | 967 | | | $ | 132,606 | | | | 28 | | | | 3,073 | | | $ | 670,314 | |
Warehouse/ Distribution | | | 34 | | | | 5,881 | | | | 293,447 | | | | 12 | | | | 7,370 | | | | 294,479 | | | | 46 | | | | 13,251 | | | | 587,926 | |
Retail | | | 2 | | | | 201 | | | | 75,838 | | | | 1 | | | | 296 | | | | 44,530 | | | | 3 | | | | 497 | | | | 120,368 | |
Manufacturing | | | 8 | | | | 1,107 | | | | 76,817 | | | | — | | | | — | | | | — | | | | 8 | | | | 1,107 | | | | 76,817 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total | | | 63 | | | | 9,295 | | | $ | 983,810 | | | | 22 | | | | 8,633 | | | $ | 471,615 | | | | 85 | | | | 17,928 | | | $ | 1,455,425 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(1) | Number of Properties and Net Rentable Square Feet for Unconsolidated Properties are at 100%. Approximate Total Acquisition Cost for Unconsolidated Properties is at our pro rata share of effective ownership. Does not include our investment in CBRE Strategic Partners Asia. |
Geographic Concentration
Our geographic concentrations as of September 30, 2010 are as follows (Net Rentable Square Feet and Approximate Total Acquisition Cost in thousands):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Consolidated Properties | | | Unconsolidated Properties(1) | | | Consolidated & Unconsolidated Properties (1) | |
Domestic | | Properties | | | Net Rentable Square Feet | | | Approximate Total Acquisition Cost | | | Properties | | | Net Rentable Square Feet | | | Approximate Total Acquisition Cost | | | Properties | | | Net Rentable Square Feet | | | Approximate Total Acquisition Cost | |
South Carolina | | | 29 | | | | 3,647 | | | $ | 184,324 | | | | — | | | | — | | | $ | — | | | | 29 | | | | 3,647 | | | $ | 184,324 | |
Florida | | | 2 | | | | 725 | | | | 54,350 | | | | 6 | | | | 1,340 | | | | 99,922 | | | | 8 | | | | 2,065 | | | | 154,272 | |
California | | | 7 | | | | 688 | | | | 146,917 | | | | — | | | | — | | | | — | | | | 7 | | | | 688 | | | | 146,917 | |
North Carolina | | | 5 | | | | 1,360 | | | | 66,337 | | | | 4 | | | | 561 | | | | 72,731 | | | | 9 | | | | 1,921 | | | | 139,068 | |
Texas | | | 5 | | | | 563 | | | | 74,159 | | | | 2 | | | | 913 | | | | 37,286 | | | | 7 | | | | 1,476 | | | | 111,445 | |
New Jersey | | | 2 | | | | 351 | | | | 108,200 | | | | — | | | | — | | | | — | | | | 2 | | | | 351 | | | | 108,200 | |
Massachusetts | | | 3 | | | | 769 | | | | 94,280 | | | | — | | | | — | | | | — | | | | 3 | | | | 769 | | | | 94,280 | |
Arizona | | | — | | | | — | | | | — | | | | 2 | | | | 1,425 | | | | 72,089 | | | | 2 | | | | 1,425 | | | | 72,089 | |
Indiana | | | — | | | | — | | | | — | | | | 2 | | | | 1,831 | | | | 68,578 | | | | 2 | | | | 1,831 | | | | 68,578 | |
Minnesota | | | 2 | | | | 452 | | | | 43,759 | | | | — | | | | — | | | | — | | | | 2 | | | | 452 | | | | 43,759 | |
Virginia | | | 2 | | | | 143 | | | | 42,223 | | | | — | | | | — | | | | — | | | | 2 | | | | 143 | | | | 42,223 | |
Ohio | | | — | | | | — | | | | — | | | | 1 | | | | 1,142 | | | | 38,088 | | | | 1 | | | | 1,142 | | | | 38,088 | |
Tennessee | | | — | | | | — | | | | — | | | | 1 | | | | 180 | | | | 30,033 | | | | 1 | | | | 180 | | | | 30,033 | |
Georgia | | | 1 | | | | 122 | | | | 21,834 | | | | — | | | | — | | | | — | | | | 1 | | | | 122 | | | | 21,834 | |
Illinois | | | 1 | | | | 185 | | | | 18,170 | | | | — | | | | — | | | | — | | | | 1 | | | | 185 | | | | 18,170 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Domestic | | | 59 | | | | 9,005 | | | | 854,553 | | | | 18 | | | | 7,392 | | | | 418,727 | | | | 77 | | | | 16,397 | | | | 1,273,280 | |
| | | | | | | | | |
International | | | | | | | | | | | | | | | | | | | | | | | | | | | |
United Kingdom | | | 4 | | | | 290 | | | | 129,257 | | | | 2 | | | | 395 | | | | 25,921 | | | | 6 | | | | 685 | | | | 155,178 | |
Germany | | | — | | | | — | | | | — | | | | 2 | | | | 846 | | | | 26,967 | | | | 2 | | | | 846 | | | | 26,967 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total International | | | 4 | | | | 290 | | | | 129,257 | | | | 4 | | | | 1,241 | | | | 52,888 | | | | 8 | | | | 1,531 | | | | 182,145 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total | | | 63 | | | | 9,295 | | | $ | 983,810 | | | | 22 | | | | 8,633 | | | $ | 471,615 | | | | 85 | | | | 17,928 | | | $ | 1,455,425 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(1) | Number of Properties and Net Rentable Square Feet for Unconsolidated Properties are at 100%. Approximate Total Acquisition Cost for Unconsolidated Properties is at our pro rata share of effective ownership. Does not include our investment in CBRE Strategic Partners Asia. |
7
Significant Tenants
The following table details our largest tenants as of September 30, 2010 (in thousands):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Tenant | | Primary Industry | | Consolidated Properties | | | Unconsolidated Properties(1) | | | Consolidated & Unconsolidated Properties (1) | |
| | | Net Rentable Square Feet | | | Annualized Base Rent | | | Net Rentable Square Feet | | | Annualized Base Rent | | | Net Rentable Square Feet | | | Annualized Base Rent | |
1 | | Amazon.com(2) | | Internet Retail | | | — | | | $ | — | | | | 2,056 | | | $ | 7,747 | | | | 2,056 | | | $ | 7,747 | |
2 | | Nuance | | Software | | | 201 | | | | 5,263 | | | | — | | | | — | | | | 201 | | | | 5,263 | |
3 | | Eisai | | Pharmaceutical and Health care Related | | | 209 | | | | 4,772 | | | | — | | | | — | | | | 209 | | | | 4,772 | |
4 | | Comcast | | Telecommunications | | | 220 | | | | 4,578 | | | | — | | | | — | | | | 220 | | | | 4,578 | |
5 | | SBM Offshore(3) | | Petroleum and Mining | | | 171 | | | | 4,277 | | | | — | | | | — | | | | 171 | | | | 4,277 | |
6 | | Barr Laboratories | | Pharmaceutical and Health Care Related | | | 143 | | | | 4,061 | | | | — | | | | — | | | | 143 | | | | 4,061 | |
7 | | Unilever(4) | | Consumer Products | | | — | | | | — | | | | 1,595 | | | | 3,864 | | | | 1,595 | | | | 3,864 | |
8 | | PPD Development | | Pharmaceutical and Health Care Related | | | — | | | | — | | | | 251 | | | | 3,616 | | | | 251 | | | | 3,616 | |
9 | | Carl Zeiss | | Pharmaceutical and Health Care Related | | | 202 | | | | 3,337 | | | | — | | | | — | | | | 202 | | | | 3,337 | |
10 | | American LaFrance | | Vehicle Related Manufacturing | | | 513 | | | | 2,979 | | | | — | | | | — | | | | 513 | | | | 2,979 | |
11 | | Prime Distribution Services | | Logistics and Distribution | | | — | | | | — | | | | 1,200 | | | | 2,958 | | | | 1,200 | | | | 2,958 | |
12 | | Kellogg’s | | Consumer Product | | | — | | | | — | | | | 1,142 | | | | 2,817 | | | | 1,142 | | | | 2,817 | |
13 | | B&Q | | Home Furnishings/ Home Improvement | | | 104 | | | | 2,624 | | | | — | | | | — | | | | 104 | | | | 2,624 | |
14 | | Syngenta Seed | | Agriculture | | | 116 | | | | 2,472 | | | | — | | | | — | | | | 116 | | | | 2,472 | |
15 | | Time Warner | | Telecommunications | | | 134 | | | | 2,412 | | | | — | | | | — | | | | 134 | | | | 2,412 | |
16 | | Dr. Pepper | | Food service and Retail | | | 602 | | | | 2,388 | | | | — | | | | — | | | | 602 | | | | 2,388 | |
17 | | REMEC | | Defense and Aerospace | | | 133 | | | | 2,376 | | | | — | | | | — | | | | 133 | | | | 2,376 | |
18 | | US General Services Administration | | Government | | | 72 | | | | 2,197 | | | | — | | | | — | | | | 72 | | | | 2,197 | |
19 | | Verizon Wireless(5) | | Telecommunications | | | — | | | | — | | | | 180 | | | | 2,180 | | | | 180 | | | | 2,180 | |
20 | | Royal Caribbean | | Travel/Leisure | | | — | | | | — | | | | 129 | | | | 2,139 | | | | 129 | | | | 2,139 | |
21 | | Kaplan(6) | | Education | | | 125 | | | | 2,117 | | | | — | | | | — | | | | 125 | | | | 2,117 | |
22 | | Regus Business Centers | | Executive Office Suites | | | 86 | | | | 2,009 | | | | — | | | | — | | | | 86 | | | | 2,009 | |
23 | | Best Buy | | Specialty Retail | | | 238 | | | | 1,657 | | | | 30 | | | | 317 | | | | 268 | | | | 1,974 | |
24 | | Disney Vacation Development | | Entertainment | | | — | | | | — | | | | 101 | | | | 1,800 | | | | 101 | | | | 1,800 | |
25 | | Lockheed Martin | | Defense and Aerospace | | | 72 | | | | 1,793 | | | | — | | | | — | | | | 72 | | | | 1,793 | |
| | Other (101 tenants) | | Other (101 tenants) | | | 4,362 | | | | 20,122 | | | | 1,934 | | | | 12,647 | | | | 6,296 | | | | 32,769 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | 7,703 | | | $ | 71,434 | | | | 8,618 | | | $ | 40,085 | | | | 16,321 | | | $ | 111,519 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(1) | Net Rentable Square Feet for Unconsolidated Properties is at 100%. Annualized Base Rent for Unconsolidated Properties is at our pro rata share of effective ownership. Does not include our investment in CBRE Strategic Partners Asia. |
(2) | Our tenants are Amazon.com.azdc, Inc. in our Buckeye Logistics Center and Goodyear Crossing Park II properties, and Amazon.com.indc, LLC in our AllPoints at Anson Bldg. 1 property, which are all wholly-owned subsidiaries of Amazon.com. |
(3) | Our tenant is Atlantic Offshore Ltd., a wholly-owned subsidiary of SBM Offshore. |
(4) | Our tenant is CONOPCO, Inc., a wholly-owned subsidiary of Unilever. |
(5) | Verizon Wireless is the d/b/a for Cellco Partnership. |
(6) | Our tenant is Iowa College Acquisitions Corp., an operating subsidiary of Kaplan, Inc. The lease is guaranteed by Kaplan Inc. |
8
Tenant Industries
Our tenants operate across a wide range of industries. The following table details our tenant-industry concentrations as of September 30, 2010 (in thousands):
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Consolidated Properties | | | Unconsolidated Properties(1) | | | Consolidated & Unconsolidated Properties(1) | |
Primary Tenant Industry Category | | Net Rentable Square Feet | | | Annualized Base Rent | | | Net Rentable Square Feet | | | Annualized Base Rent | | | Net Rentable Square Feet | | | Annualized Base Rent | |
Pharmaceutical and Health Care Related | | | 905 | | | $ | 13,769 | | | | 462 | | | $ | 4,809 | | | | 1,367 | | | $ | 18,578 | |
Telecommunications | | | 673 | | | | 8,276 | | | | 180 | | | | 2,180 | | | | 853 | | | | 10,456 | |
Consumer Products | | | 164 | | | | 917 | | | | 3,325 | | | | 9,393 | | | | 3,489 | | | | 10,310 | |
Internet Retail | | | 330 | | | | 1,426 | | | | 2,056 | | | | 7,747 | | | | 2,386 | | | | 9,173 | |
Logistics and Distribution | | | 614 | | | | 2,120 | | | | 1,791 | | | | 4,973 | | | | 2,405 | | | | 7,093 | |
Software | | | 201 | | | | 5,263 | | | | — | | | | — | | | | 201 | | | | 5,263 | |
Home Furnishings/Home Improvement | | | 462 | | | | 4,468 | | | | 35 | | | | 391 | | | | 497 | | | | 4,859 | |
Petroleum and Mining | | | 171 | | | | 4,277 | | | | — | | | | — | | | | 171 | | | | 4,277 | |
Defense and Aerospace | | | 204 | | | | 4,170 | | | | — | | | | — | | | | 204 | | | | 4,170 | |
Vehicle Related Manufacturing | | | 709 | | | | 4,022 | | | | — | | | | — | | | | 709 | | | | 4,022 | |
Travel and Leisure | | | — | | | | — | | | | 229 | | | | 3,939 | | | | 229 | | | | 3,939 | |
Business Services | | | 682 | | | | 2,462 | | | | 103 | | | | 1,224 | | | | 785 | | | | 3,686 | |
Education | | | 125 | | | | 2,117 | | | | 94 | | | | 1,517 | | | | 219 | | | | 3,634 | |
Food Service and Retail | | | 743 | | | | 3,238 | | | | 16 | | | | 308 | | | | 759 | | | | 3,546 | |
Specialty Retail | | | 284 | | | | 2,752 | | | | 75 | | | | 712 | | | | 359 | | | | 3,464 | |
Other Manufacturing | | | 893 | | | | 3,082 | | | | — | | | | — | | | | 893 | | | | 3,082 | |
Agriculture | | | 116 | | | | 2,472 | | | | — | | | | — | | | | 116 | | | | 2,472 | |
Government | | | 72 | | | | 2,197 | | | | — | | | | — | | | | 72 | | | | 2,197 | |
Executive Office Suites | | | 86 | | | | 2,009 | | | | — | | | | — | | | | 86 | | | | 2,009 | |
Financial Services | | | 182 | | | | 1,601 | | | | — | | | | — | | | | 182 | | | | 1,601 | |
Utilities | | | — | | | | — | | | | 108 | | | | 1,280 | | | | 108 | | | | 1,280 | |
Apparel Retail | | | — | | | | — | | | | 91 | | | | 842 | | | | 91 | | | | 842 | |
Professional Services | | | 65 | | | | 673 | | | | 6 | | | | 125 | | | | 71 | | | | 798 | |
Other Retail | | | 22 | | | | 123 | | | | 47 | | | | 645 | | | | 69 | | | | 768 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | | 7,703 | | | $ | 71,434 | | | | 8,618 | | | $ | 40,085 | | | | 16,321 | | | $ | 111,519 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
(1) | Net Rentable Square Feet for Unconsolidated Properties is at 100%. Annualized Base Rent for Unconsolidated Properties is at our pro rata share of effective ownership. Does not include our investment in CBRE Strategic Partners Asia. |
Tenant Lease Expirations
The following table sets forth a schedule of expiring leases for our consolidated and unconsolidated properties as of September 30, 2010 (in thousands):
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Consolidated Properties | | | Unconsolidated Properties(1) | | | Consolidated & Unconsolidated Properties(1) | |
| | Expiring Net Rentable Square Feet | | | Expiring Base Rent | | | Expiring Net Rentable Square Feet | | | Expiring Base Rent | | | Expiring Net Rentable Square Feet | | | Expiring Base Rent | |
2010 (Three months ending December 31, 2010) | | | 118 | | | $ | 185 | | | | — | | | $ | — | | | | 118 | | | $ | 185 | |
2011 | | | 189 | | | | 916 | | | | — | | | | — | | | | 189 | | | | 916 | |
2012 | | | 775 | | | | 10,091 | | | | 33 | | | | 557 | | | | 808 | | | | 10,648 | |
2013 | | | 1,258 | | | | 6,531 | | | | 411 | | | | 1,566 | | | | 1,669 | | | | 8,097 | |
2014 | | | 105 | | | | 576 | | | | 15 | | | | 254 | | | | 120 | | | | 830 | |
2015 | | | 889 | | | | 3,582 | | | | 458 | | | | 1,288 | | | | 1,347 | | | | 4,870 | |
2016 | | | 307 | | | | 1,711 | | | | 259 | | | | 4,684 | | | | 566 | | | | 6,395 | |
2017 | | | 200 | | | | 3,421 | | | | 605 | | | | 5,235 | | | | 805 | | | | 8,656 | |
2018 | | | 743 | | | | 8,510 | | | | 3,088 | | | | 12,840 | | | | 3,831 | | | | 21,350 | |
2019 | | | 1,697 | | | | 13,239 | | | | 3,253 | | | | 11,216 | | | | 4,950 | | | | 24,455 | |
2020 | | | 326 | | | | 5,702 | | | | — | | | | — | | | | 326 | | | | 5,702 | |
Thereafter | | | 1,095 | | | | 23,101 | | | | 496 | | | | 7,021 | | | | 1,591 | | | | 30,122 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | | 7,702 | | | $ | 77,565 | | | | 8,618 | | | $ | 44,661 | | | | 16,320 | | | $ | 122,226 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Weighted Average Expiration (years) | | | | | | | 8.46 | | | | | | | | 8.57 | | | | | | | | 8.50 | |
(1) | Expiring Net Rentable Square Feet for Unconsolidated Properties is at 100%. Expiring Base Rent for Unconsolidated Properties is at our pro rata share of effective ownership. Does not include our investment in CBRE Strategic Partners Asia. |
9
Property Portfolio Size
Our portfolio size at the end of each quarter since commencement of our initial public offering through September 30, 2010 is as follows (Net Rentable Square Feet and Approximate Total Acquisition Cost in thousands):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Consolidated Properties | | | Unconsolidated Properties(1) | | | Consolidated & Unconsolidated Properties(1) | |
Cumulative Property Portfolio as of: | | Properties | | | Net Rentable Square Feet | | | Approximate Total Acquisition Cost | | | Properties | | | Net Rentable Square Feet | | | Approximate Total Acquisition Cost | | | Properties | | | Net Rentable Square Feet | | | Approximate Total Acquisition Cost | |
9/30/2006 | | | 9 | | | | 878 | | | $ | 86,644 | | | | — | | | | — | | | $ | — | | | | 9 | | | | 878 | | | $ | 86,644 | |
12/31/2006 | | | 9 | | | | 878 | | | | 86,644 | | | | — | | | | — | | | | — | | | | 9 | | | | 878 | | | | 86,644 | |
3/31/2007 | | | 9 | | | | 878 | | | | 86,644 | | | | — | | | | — | | | | — | | | | 9 | | | | 878 | | | | 86,644 | |
6/30/2007 | | | 10 | | | | 928 | | | | 110,491 | | | | — | | | | — | | | | — | | | | 10 | | | | 928 | | | | 110,491 | |
9/30/2007 | | | 42 | | | | 5,439 | | | | 348,456 | | | | — | | | | — | | | | — | | | | 42 | | | | 5,439 | | | | 348,456 | |
12/31/2007 | | | 44 | | | | 5,576 | | | | 353,594 | | | | — | | | | — | | | | — | | | | 44 | | | | 5,576 | | | | 353,594 | |
3/31/2008 | | | 47 | | | | 6,257 | | | | 426,856 | | | | — | | | | — | | | | — | | | | 47 | | | | 6,257 | | | | 426,856 | |
6/30/2008 | | | 47 | | | | 6,257 | | | | 426,856 | | | | 1 | | | | 605 | | | | 35,636 | | | | 48 | | | | 6,862 | | | | 462,492 | |
9/30/2008 | | | 49 | | | | 6,483 | | | | 486,777 | | | | 6 | | | | 3,307 | | | | 193,773 | | | | 55 | | | | 9,790 | | | | 680,550 | |
12/31/2008 | | | 52 | | | | 6,771 | | | | 582,682 | | | | 8 | | | | 5,649 | | | | 273,205 | | | | 60 | | | | 12,420 | | | | 855,887 | |
3/31/2009 | | | 52 | | | | 6,771 | | | | 582,717 | | | | 8 | | | | 5,649 | | | | 273,130 | | | | 60 | | | | 12,420 | | | | 855,847 | |
6/30/2009 | | | 53 | | | | 7,106 | | | | 598,103 | | | | 11 | | | | 5,976 | | | | 305,308 | | | | 64 | | | | 13,082 | | | | 903,411 | |
9/30/2009 | | | 57 | | | | 7,805 | | | | 719,822 | | | | 11 | | | | 5,976 | | | | 305,202 | | | | 68 | | | | 13,781 | | | | 1,025,024 | |
12/31/2009 | | | 60 | | | | 8,630 | | | | 791,314 | | | | 13 | | | | 6,904 | | | | 356,158 | | | | 73 | | | | 15,534 | | | | 1,147,472 | |
3/31/2010 | | | 58 | | | | 8,407 | | | | 748,835 | | | | 18 | | | | 7,392 | | | | 418,818 | | | | 76 | | | | 15,799 | | | | 1,167,653 | |
6/30/2010 | | | 62 | | | | 9,086 | | | | 916,210 | | | | 22 | | | | 8,633 | | | | 471,615 | | | | 84 | | | | 17,719 | | | | 1,387,825 | |
9/30/2010 | | | 63 | | | | 9,295 | | | | 983,810 | | | | 22 | | | | 8,633 | | | | 471,615 | | | | 85 | | | | 17,928 | | | | 1,455,425 | |
(1) | Net Rentable Square Feet for unconsolidated properties is at 100%. Approximate Total Acquisition Cost is at our pro rata share of effective ownership and does not include our investment in CBRE Strategic Partners Asia. |
10
Rental Operations
Our reportable segments consist of three types of commercial real estate properties for which our management internally evaluates operating performance and financial results: the Domestic Industrial Properties, Domestic Office Properties and International Office/Retail Properties. All periods presented have been revised to report our segment results under our new reportable segment structure. We evaluate the performance of our segments based on net operating income, defined as: rental income and tenant reimbursements less property and related expenses (operating and maintenance, management fees and real estate taxes) and excludes other non-property income and expenses, interest expense, depreciation and amortization, and our company-level general and administrative expenses. The following tables compare the net operating income for the three and nine months ended September 30, 2010 and 2009 (in thousands):
| | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | | Nine Months Ended September 30, | |
| | 2010 | | | 2009 | | | 2010 | | | 2009 | |
Domestic Industrial Properties | | | | | | | | | | | | | | | | |
Revenues: | | | | | | | | | | | | | | | | |
Rental | | $ | 5,107 | | | $ | 5,291 | | | $ | 16,407 | | | $ | 14,280 | |
Tenant Reimbursements | | | 1,286 | | | | 1,378 | | | | 3,840 | | | | 3,481 | |
| | | | | | | | | | | | | | | | |
Total Revenues | | | 6,393 | | | | 6,669 | | | | 20,247 | | | | 17,761 | |
| | | | | | | | | | | | | | | | |
Property and Related Expenses: | | | | | | | | | | | | | | | | |
Operating and Maintenance | | | 305 | | | | 301 | | | | 1,038 | | | | 971 | |
General and Administrative | | | 29 | | | | 54 | | | | 191 | | | | 193 | |
Property Management Fee to Related Party | | | 66 | | | | 92 | | | | 204 | | | | 272 | |
Property Taxes | | | 1,442 | | | | 1,215 | | | | 4,327 | | | | 3,361 | |
| | | | | | | | | | | | | | | | |
Total Expenses | | | 1,842 | | | | 1,662 | | | | 5,760 | | | | 4,797 | |
| | | | | | | | | | | | | | | | |
Net Operating Income | | | 4,551 | | | | 5,007 | | | | 14,487 | | | | 12,964 | |
| | | | | | | | | | | | | | | | |
Domestic Office Properties | | | | | | | | | | | | | | | | |
Revenues: | | | | | | | | | | | | | | | | |
Rental | | | 10,182 | | | | 5,726 | | | | 25,043 | | | | 13,211 | |
Tenant Reimbursements | | | 1,753 | | | | 857 | | | | 4,799 | | | | 2,558 | |
| | | | | | | | | | | | | | | | |
Total Revenues | | | 11,935 | | | | 6,583 | | | | 29,842 | | | | 15,769 | |
| | | | | | | | | | | | | | | | |
Property and Related Expenses: | | | | | | | | | | | | | | | | |
Operating and Maintenance | | | 1,664 | | | | 894 | | | | 3,778 | | | | 2,422 | |
General and Administrative | | | 73 | | | | 44 | | | | 244 | | | | 145 | |
Property Management Fee to Related Party | | | 129 | | | | 41 | | | | 190 | | | | 105 | |
Property Taxes | | | 1,222 | | | | 878 | | | | 3,509 | | | | 2,096 | |
| | | | | | | | | | | | | | | | |
Total Expenses | | | 3,088 | | | | 1,857 | | | | 7,721 | | | | 4,768 | |
| | | | | | | | | | | | | | | | |
Net Operating Income | | | 8,847 | | | | 4,726 | | | | 22,121 | | | | 11,001 | |
| | | | | | | | | | | | | | | | |
11
| | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | | Nine Months Ended September 30, | |
| | 2010 | | | 2009 | | | 2010 | | | 2009 | |
International Office/Retail Properties | | | | | | | | | | | | | | | | |
Revenues: | | | | | | | | | | | | | | | | |
Rental | | | 1,604 | | | | 2,261 | | | | 5,079 | | | | 5,976 | |
Tenant Reimbursements | | | 172 | | | | 38 | | | | 308 | | | | 218 | |
| | | | | | | | | | | | | | | | |
Total Revenues | | | 1,776 | | | | 2,299 | | | | 5,387 | | | | 6,194 | |
| | | | | | | | | | | | | | | | |
Property and Related Expenses: | | | | | | | | | | | | | | | | |
Operating and Maintenance | | | 175 | | | | 51 | | | | 314 | | | | 225 | |
General and Administrative | | | 313 | | | | 27 | | | | 434 | | | | 94 | |
Property Management Fee to Related Party | | | 71 | | | | 72 | | | | 213 | | | | 82 | |
| | | | | | | | | | | | | | | | |
Total Expenses | | | 559 | | | | 150 | | | | 961 | | | | 401 | |
| | | | | | | | | | | | | | | | |
Net Operating Income | | | 1,217 | | | | 2,149 | | | | 4,426 | | | | 5,793 | |
| | | | | | | | | | | | | | | | |
Reconciliation to Consolidated Net Loss | | | | | | | | | | | | | | | | |
Total Segment Net Operating Income | | | 14,615 | | | | 11,882 | | | | 41,034 | | | | 29,758 | |
Interest Expense | | | 3,898 | | | | 2,775 | | | | 10,232 | | | | 8,220 | |
General and Administrative | | | 1,151 | | | | 857 | | | | 3,374 | | | | 2,478 | |
Investment Management Fee to Related Party | | | 2,933 | | | | 2,098 | | | | 8,050 | | | | 5,584 | |
Acquisition Expenses | | | 2,195 | | | | 2,536 | | | | 7,414 | | | | 3,534 | |
Depreciation and Amortization | | | 7,941 | | | | 6,501 | | | | 21,902 | | | | 18,371 | |
| | | | | | | | | | | | | | | | |
| | | (3,503 | ) | | | (2,885 | ) | | | (9,938 | ) | | | (8,429 | ) |
| | | | | | | | | | | | | | | | |
Other Income and Expenses | | | | | | | | | | | | | | | | |
Interest and Other Income | | | 245 | | | | 77 | | | | 931 | | | | 338 | |
Net Settlement Payments on Interest Rate Swaps | | | (568 | ) | | | (203 | ) | | | (1,012 | ) | | | (436 | ) |
Loss on Interest Rate Swaps and Cap | | | 263 | | | | (338 | ) | | | (239 | ) | | | 19 | |
Loss on Note Payable at Fair Value | | | (21 | ) | | | (109 | ) | | | (98 | ) | | | (802 | ) |
Loss on Early Extinguishment of Debt | | | — | | | | — | | | | (72 | ) | | | — | |
| | | | | | | | | | | | | | | | |
Loss Before Provision for Income Taxes and Equity in Income (Loss) of Unconsolidated Entities | | | (3,584 | ) | | | (3,458 | ) | | | (10,428 | ) | | | (9,310 | ) |
| | | | | | | | | | | | | | | | |
Provision for Income Taxes | | | (163 | ) | | | (44 | ) | | | (248 | ) | | | (131 | ) |
Equity in Income (Loss) of Unconsolidated Entities | | | 2,539 | | | | 74 | | | | 5,385 | | | | (1,775 | ) |
| | | | | | | | | | | | | | | | |
Net Loss | | | (1,208 | ) | | | (3,428 | ) | | | (5,291 | ) | | | (11,216 | ) |
| | | | | | | | | | | | | | | | |
Net Loss Attributable to Non-Controlling Operating Partnership Units | | | 2 | | | | 16 | | | | 9 | | | | 36 | |
| | | | | | | | | | | | | | | | |
Net Loss Attributable to CB Richard Ellis Realty Trust Shareholders | | $ | (1,206 | ) | | $ | (3,412 | ) | | $ | (5,282 | ) | | $ | (11,180 | ) |
| | | | | | | | | | | | | | | | |
(1) | Total Segment Net Operating Income is a Non-GAAP financial measure which may be useful as a supplemental measure for evaluating the relationship of each reporting segment to the combined total. This measure should not be viewed as an alternative measure of operating performance to our U.S. GAAP presentations provided. Segment “Net Operating Income” is defined as operating revenues (rental income, tenant reimbursements and other property income) less property and related expenses (property expenses, including real estate taxes) before depreciation and amortization expense. The Net Operating Income segment information presented consists of the same Net Operating Income segment information disclosed in Note 9 to our consolidated financial statements in our Quarterly Report on Form 10-Q for the quarter ended September 30, 2010. |
12
Tax Basis and Real Estate Tax
The following table provides information regarding our tax basis and real estate taxes at each of our consolidated properties as of September 30, 2010:
| | | | | | | | | | | | |
Location | | Property | | | Original Income Tax Basis | | | 2010 Real Estate Annual Taxes | |
San Diego, CA | | | REMEC Corporate Campus | | | $ | 26,667,000 | | | $ | 316,000 | |
Taunton, MA | | | 300 Constitution Drive | | | | 19,805,000 | | | | 306,000 | |
Alpharetta, GA | | | Deerfield Commons I | | | | 19,572,000 | | | | 299,000 | |
Alpharetta, GA | | | Deerfield Commons II | | | | 2,262,000 | | | | 50,000 | |
Allen, TX | | | 505 Century | | | | 6,095,000 | | | | 106,000 | |
Richardson, TX | | | 631 International | | | | 5,407,000 | | | | 104,000 | |
Richardson, TX | | | 660 North Dorothy | | | | 6,836,000 | | | | 115,000 | |
Bolingbrook, IL | | | Bolingbrook Point III | | | | 18,170,000 | | | | 203,000 | |
Spartanburg, SC | | | Cherokee Corporate Park | | | | 3,775,000 | | | | 38,000 | |
Spartanburg, SC | | | Community Cash Complex 1-5 | | | | 7,987,000 | | | | 145,000 | |
Spartanburg, SC | | | Fairforest Bldgs 1-4 | | | | 19,753,000 | | | | 356,000 | |
Spartanburg, SC | | | Fairforest Bldg. 5 | | | | 16,968,000 | | | | 264,000 | |
Spartanburg, SC | | | Fairforest Bldg. 6 | | | | 7,469,000 | | | | 160,000 | |
Spartanburg, SC | | | Fairforest Bldg. 7 | | | | 5,626,000 | | | | 137,000 | |
Spartanburg, SC | | | Greenville/Spartanburg Ind. Pk | | | | 3,388,000 | | | | 69,000 | |
Spartanburg, SC | | | Highway 290 Commerce Pk Bldgs | | | | 20,083,000 | | | | 370,000 | |
Spartanburg, SC | | | HJ Park Bldg. 1 | | | | 4,216,000 | | | | 105,000 | |
Charleston, SC | | | Jedburg Commerce Park | | | | 41,991,000 | | | | 759,000 | |
Charlotte, NC | | | Kings Mountain I | | | | 5,497,000 | | | | 35,000 | |
Charlotte, NC | | | Kings Mountain II | | | | 11,311,000 | | | | 56,000 | |
Charleston, SC | | | Mount Holly Building | | | | 6,208,000 | | | | 54,000 | |
Charleston, SC | | | North Rhett I | | | | 10,302,000 | | | | 143,000 | |
Charleston, SC | | | North Rhett II | | | | 7,073,000 | | | | 66,000 | |
Charleston, SC | | | North Rhett III | | | | 4,812,000 | | | | 55,000 | |
Charleston, SC | | | North Rhett IV | | | | 17,060,000 | | | | 224,000 | |
Charleston, SC | | | Orangeburg Park Bldg. | | | | 5,474,000 | | | | 181,000 | |
Spartanburg, SC | | | Orchard Business Park 1 & 2 | | | | 2,139,000 | | | | 47,000 | |
Winston-Salem, NC | | | Union Cross Bldg. I | | | | 6,585,000 | | | | 178,000 | |
Winston-Salem, NC | | | Union Cross Bldg. II | | | | 17,216,000 | | | | 172,000 | |
Lewisville, TX | | | Lakeside Office Center | | | | 17,994,000 | | | | 252,000 | |
Charlotte, NC | | | Kings Mountain III | | | | 25,728,000 | | | | 74,000 | |
Houston, TX | | | Enclave on the Lake | | | | 37,827,000 | | | | 739,000 | |
Washington, DC | | | Avion Midrise III | | | | 21,111,000 | | | | 217,000 | |
Washington, DC | | | Avion Midrise IV | | | | 21,112,000 | | | | 217,000 | |
Minneapolis, MN | | | 13201 Wilfred Lane | | | | 15,340,000 | | | | 530,000 | |
Oakland, CA | | | 3011, 3055 & 3077 Comcast Place | | | | 49,000,000 | | | | 783,000 | |
Boston, MA | | | 140 Depot Street | | | | 18,950,000 | | | | 254,000 | |
Orlando, FL | | | 12650 Ingenuity Drive | | | | 25,350,000 | | | | 349,000 | |
Minneapolis, MN | | | Crest Ridge Corporate Center I | | | | 28,419,000 | | | | 285,000 | |
Jacksonville, FL | | | West Point Trade Center | | | | 29,000,000 | | | | 458,000 | |
Oakland, CA | | | 5160 Hacienda Drive | | | | 38,500,000 | | | | 464,000 | |
San Diego, CA | | | 10450 Pacific Center Court | | | | 32,750,000 | | | | 315,000 | |
Montvale, NJ | | | 225 Summit Ave | | | | 40,600,000 | | | | 457,000 | |
Boston, MA | | | One Wayside Road | | | | 55,525,000 | | | | 544,000 | |
New York, NY | | | 100 Tice Blvd. | | | | 67,600,000 | | | | 609,000 | |
Coventry, UK | | | 602 Central Blvd. | | | | 23,847,000 | | |
| N/A
|
|
Reading, UK | | | Thames Valley Five | | | | 29,572,000 | | | | N/A | |
Wakefield, UK | | | Albion Mills Retail Park | | | | 22,098,000 | | | | N/A | |
Peterborough, UK | | | Maskew Retail Park | | | | 53,740,000 | | | | N/A | |
| | | | | | | | | | | | |
Total | | | | | | $ | 983,810,000 | | | $ | 11,660,000 | |
| | | | | | | | | | | | |
13
Recent Developments
On October 12, 2010, we acquired Ten Parkway North, located in the Parkway North Center development in Deerfield, Illinois, a suburb of Chicago. We acquired Ten Parkway North for approximately $25,000,000, exclusive of customary closing costs, using the net proceeds from this offering. Upon closing, we paid the Investment Advisor a $1,014,000 acquisition fee. Ten Parkway North is a 99,566 square foot, three-story office building constructed in 1999 that is 100% leased to Markel Midwest, Inc. through January 2020 and is used as a regional headquarters building. Markel Midwest, Inc. is an operating subsidiary of Markel Corporation (NYSE: MKL), an international insurance holding company that sells specialty insurance products and programs to a variety of niche markets. The estimated acquisition cap rate for Ten Parkway North is 7.5%.(1)
On October 15, 2010, we entered into two agreements of sale, one with 70 Hudson Street, L.L.C. and 70 Hudson Street Urban Renewal Associates, L.L.C. and the other with 90 Hudson Street, L.L.C. and 90 Hudson Street Urban Renewal Associates, L.L.C., all unrelated third parties, to acquire, subject to customary closing conditions, two office buildings located at 70 Hudson Street, or 70 Hudson, and 90 Hudson Street, or 90 Hudson, in Jersey City, New Jersey, or collectively, 70 & 90 Hudson. The total of the two purchase prices for 70 & 90 Hudson is $310,000,000, exclusive of customary closing costs and the assumption of approximately $240,000,000 in two existing mortgage loans. We anticipate that the estimated $70,000,000 balance of the aggregate purchase price will be funded using the net proceeds from this offering. We deposited $3,000,000 into an escrow account upon the execution of the agreements that is refundable in the event certain closing conditions are not met. 70 Hudson is a 409,272 square foot, 12-story office building constructed in 2000 that is 100% net-leased through January 2016 to Long Island Holding, LLC, a wholly-owned subsidiary of Barclays Capital, Inc., a leading global investment bank based in the United Kingdom. Barclay’s Capital Inc. is the investment banking division of Barclay’s Bank PLC (NYSE: BCS), a global bank. 90 Hudson is a 418,046 square foot, 12-story office building constructed in 1999 that is 100% leased with approximately 59% of the building leased through December 2024 to Lord Abbett & Co., LLC, an employee owned investment manager. While we anticipate that these acquisitions will close during the first quarter of 2011, the agreements to acquire the properties are subject to a number of contingencies and therefore there can be no assurances that these acquisitions will occur.
On October 8, 2010, we entered into a purchase and sale agreement with the Teachers Insurance and Annuity Association of America, or TIAA, an unrelated third party, to acquire, subject to customary closing conditions, a portfolio of seven warehouse distribution centers, or the National Industrial Portfolio, located in Arizona, Florida, Kentucky, Ohio, Texas and Utah, for an aggregate purchase price of approximately $95,000,000, exclusive customary closing costs.
The National Industrial Portfolio consists of seven warehouse distribution centers constructed between 1998 and 2002 located in the markets of Dallas/Fort Worth, Texas; Cincinnati, Ohio; Columbus, Ohio; Phoenix, Arizona; Salt Lake City, Utah; and Jacksonville, Florida. The National Industrial Portfolio totals approximately 2,534,037 square feet and is currently 80.5% leased to 10 tenants. On October 27, 2010, we acquired six of the seven warehouse distribution centers that comprise the National Industrial Portfolio, using the net proceeds from this offering, as detailed below. Upon closing, we paid the Investment Advisor a $1,224,000 acquisition fee.
(1) | Acquisition cap rate equals annualized in-place net operating income divided by total acquisition cost for the property. Annualized in-place net operating income equals, on an annualized cash basis as derived from leases in-place at the time we acquire the property, rental income and tenant reimbursements less property and related expenses (operating maintenance, management fees and real estate taxes) and excludes other non-property income and expenses, interest expense, depreciation and amortization and our company-level general and administrative expenses. |
14
While we anticipate that the acquisition of the seventh property in the National Industrial Portfolio will close during the fourth quarter of 2010, the agreement to acquire the seventh property is subject to a number of contingencies and therefore there can be no assurances that this acquisition will occur.
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Property and Market | | Year Built | | | Tenant | | Net Rentable Square Feet | | | Percentage Leased | | | Leased Expiration | | | Approximate Total Acquisition Cost | | | Acquisition Cap Rate(1) | |
4701 Gold Spike Drive Dallas, TX | | | 2002 | | | ConAgra Foods | | | 420,360 | | | | 100 | % | | | 04/2025 | | | $ | 20,000,000 | | | | 7.8 | % |
| | | | | | Packaged Foods, LLC | | | | | | | | | | | | | | | | | | | | |
| | | | | | | |
1985 International Way Cincinnati, OH | | | 1998 | | | McLane Foodservice, Inc. | | | 189,400 | | | | 100 | % | | | 12/2013 | | | $ | 14,750,000 | | | | 9.2 | % |
| | | | | | | |
Tolleson Commerce Park II Phoenix, AZ | | | 1999 | | | Menlo Logistics, Inc.; | | | 217,422 | | | | 47.3 | %; | | | 07/2011; | | | $ | 9,500,000 | | | | 9.3 | % |
| | | | | | Docusafe of Phoenix, Inc.; | | | | | | | 30.6 | %; | | | 03/2017; | | | | | | | | | |
| | | | | | Weber Distribution, LLC | | | | | | | 22.1 | % | | | 02/2012 | | | | | | | | | |
| | | | | | | |
Rickenbacker II Columbus, OH | | | 1999 | | | Excel, Inc | | | 434,120 | | | | 47.4 | % | | | 12/2011 | | | $ | 8,750,000 | | | | 5.4 | % |
| | | | | | | |
Summit Distribution Center Salt Lake City, UT | | | 2001 | | | Cummins Filtration, Inc.; | | | 275,080 | | | | 43.5 | %; | | | 03/2014; | | | $ | 12,500,000 | | | | 8.4 | % |
| | | | | | Big O Development, LLC; | | | | | | | 39.1 | %; | | | 11/2013; | | | | | | | | | |
| | | | | | Marko Product, Inc. | | | | | | | 17.4 | % | | | 01/2013 | | | | | | | | | |
| | | | | | | |
3660 Deerpark Boulevard Jacksonville, FL | | | 2002 | | | ConAgra Foods | | | 321,500 | | | | 100 | % | | | 07/2014 | | | $ | 15,750,000 | | | | 8.8 | % |
| | | | | | Packaged Foods, LLC | | | | | | | | | | | | | | | | | | | | |
On October 28, 2010, the European JV acquired Langenbach, located at 85416 Langenbach, Germany, a suburb of Munich, for approximately $23,339,643, exclusive of customary closing costs, using the net proceeds from this offering. Upon closing, we paid the Investment Advisor a $280,074 acquisition fee. Langenbach is a 225,106 square foot warehouse distribution center that was constructed in 2010 and is 100% leased to DSV Stuttgart GmbH & Co. KG, or DSV, through July 2015. DSV provides transportation services and logistics solutions globally. We own an 80% interest in the European JV. The estimated acquisition cap rate for Langenbach is 7.8%.(1)
On November 5, 2010, we entered into a purchase and sale agreement to acquire, subject to customary closing conditions, 100 Kimball Drive located at 100 Kimball Drive, Parsippany, New Jersey. The total purchase price for 100 Kimball Drive is $60,250,000, exclusive of customary closing costs. We anticipate that the acquisition will be funded using the net proceeds from this offering. We deposited $2,000,000 into an escrow account upon the execution of the agreement that is refundable in the event certain closing conditions are not met. 100 Kimball Drive is a five-story, 175,000 square foot office building constructed in 2007. 100 Kimball Drive is currently 100% net-leased to Deloitte LLP through July 2020. Deloitte LLP is the US member firm of Deloitte Touche Tohmatsu and one of the largest professional services firms in the United States. While we anticipate that this acquisition will close during the fourth quarter of 2010, the agreement to acquire 100 Kimball Drive is subject to a number of contingencies and therefore there can be no assurances that this acquisition will occur.
On November 5, 2010, we entered into a purchase and sale agreement to acquire, subject to customary closing conditions, Sky Harbor Operations Center located at 1820 E. Sky Harbor Circle South, Phoenix, Arizona. The total purchase price for Sky Harbor Operations Center is $53,500,000, exclusive of customary closing costs. We anticipate that the acquisition will be funded using the net proceeds from this offering. We deposited $1,000,000 into an escrow account upon the execution of the agreement that is refundable in the
(1) | Acquisition cap rate equals annualized in-place net operating income divided by total acquisition cost for the property. Annualized in-place net operating income equals, on an annualized cash basis as derived from leases in-place at the time we acquire the property, rental income and tenant reimbursements less property and related expenses (operating maintenance, management fees and real estate taxes) and excludes other non-property income and expenses, interest expense, depreciation and amortization and our company-level general and administrative expenses. |
15
event certain closing conditions are not met. Sky Harbor Operations Center is a two-story 396,179 square foot office building constructed in 2003. Sky Harbor Operations Center is currently 100% net-leased to JPMorgan Chase Bank, National Association, or JPMorgan, through September 2027. JPMorgan is a subsidiary of JP Morgan Chase & Co. and provides commercial banking and retail financial services. While we anticipate that this acquisition will close during the fourth quarter of 2010, the agreement to acquire Sky Harbor Operations Center is subject to a number of contingencies and therefore there can be no assurances that this acquisition will occur.
On November 15, 2010, we acquired four office buildings located at 22110 Pacific Boulevard, 22260 Pacific Boulevard, 22265 Pacific Boulevard and 22270 Pacific Boulevard as well as two parcels of undeveloped land located at 22275 Pacific Boulevard and 22341 Dresden Street in Dulles, Virginia, or collectively, Pacific Corporate Park. The total purchase price for Pacific Corporate Park was approximately $144,500,000, exclusive of customary closing costs, that we funded using the net proceeds from this offering. Upon closing, we paid the Investment Advisor a $2,167,500 acquisition fee. Pacific Corporate Park consists of four office buildings constructed between 2000 and 2002 totaling approximately 696,387 square feet plus 22 acres of additional land entitled for two 180,000 square foot buildings. Pacific Corporate Park is currently 100% net-leased, with 96% leased through February 2021 to Raytheon Company (NYSE: RTN), a developer of products, services and solutions in the defense industry. The estimated acquisition cap rate for Pacific Corporate Park is 6.8%.(1)
(1) | Acquisition cap rate equals annualized in-place net operating income divided by total acquisition cost for the property. Annualized in-place net operating income equals, on an annualized cash basis as derived from leases in-place at the time we acquire the property, rental income and tenant reimbursements less property and related expenses (operating maintenance, management fees and real estate taxes) and excludes other non-property income and expenses, interest expense, depreciation and amortization and our company-level general and administrative expenses |
Management of the Company
This section updates the biography of one of our trustees included under the section “—Our Executive Officers and Trustees,” which begins on page 69 of our prospectus.
Martin A. Reid. Mr. Reid has been one of our trustees since March 2005. Mr. Reid is the Executive Vice President, Development and Acquisitions at Interstate Hotels & Resorts where he focuses on sourcing and acquiring hotels and identifying management contract opportunities. Prior to joining Interstate, Mr. Reid was a partner in Cheswold Real Estate Investment Management from 2008 through 2010. Prior to that, Mr. Reid was the Chief Executive Officer of the General Partner of Redstone Hotel Partners, advising on hotel transactions and fund raising activities from 2006 until 2008. From 1998 until 2006, Mr. Reid was a Managing Director of Thayer Lodging where he was responsible for acquisitions and dispositions. Mr. Reid has a broad professional background in real estate investment, capital markets and finance, including experience in public accounting and financial reporting. Prior to joining Thayer Lodging in 1998, Mr. Reid spent four years as a Principal at LaSalle Advisors in Baltimore, Maryland, successor through merger to Alex. Brown Kleinwort Benson, where he originated and closed real estate transactions for pension fund clients. Prior to his tenure with LaSalle, Mr. Reid spent several years in acquisitions and dispositions with real estate investment and advisory affiliates of Merrill Lynch & Co. and Chase Manhattan Bank, where he was involved in the acquisition of several office, retail and residential properties and portfolios. Mr. Reid received a B.S. in Accounting from the State University of New York at Albany and an M.B.A. in Financial Management from Pace University. Mr. Reid is a Member of the American Institute of Certified Public Accountants and is a Full Member of the Urban Land Institute (ULI).
The Investment Advisor
This section updates the ages of certain of the executive officers of our Investment Advisor included under the section “The Investment Advisor,” which begins on page 73 of our prospectus.
The executive officers of the Investment Advisor are as follows:
| | | | |
Name | | Age | | Position |
Jack A. Cuneo | | 62 | | President and Chief Executive Officer |
Laurie E. Romanak | | 50 | | Managing Director |
Douglas J. Herzbrun | | 55 | | Managing Director/Global Head of Research |
Philip L. Kianka | | 54 | | Director of Operations |
Christopher B. Allen | | 43 | | Director of Finance |
Nickolai S. Dolya | | 33 | | Director of Capital Markets |
Charles W. Hessel | | 39 | | Director of Investments |
Hugh S. O’Beirne | | 39 | | Senior Counsel |
Brian D. Welcker | | 61 | | Director of Asset Management |
G. Eric Fraser | | 60 | | Director of Accounting |
16
Distribution Policy
This section contains certain information that supplements and updates the information under the section “Distribution Policy,” which begins on page 37 of our prospectus.
The following table presents total distributions declared and paid and distributions per share:
| | | | | | | | | | | | |
2010 Quarters | | First | | | Second | | | Third | |
Total distributions declared and paid | | $ | 16,841,000 | | | $ | 19,266,000 | | | $ | 21,623,000 | |
Distributions per share | | $ | 0.15 | | | $ | 0.15 | | | $ | 0.15 | |
Amount of distributions per share funded by cash flows provided by operating entities | | $ | 0.1212 | | | $ | 0.0540 | | | $ | 0.0826 | |
Amount of distributions per share funded by uninvested proceeds from financings of our properties | | $ | 0.0288 | | | $ | 0.0960 | | | $ | 0.0674 | |
| | | | | | | | | | | | | | | | |
2009 Quarters | | First | | | Second | | | Third | | | Fourth | |
Total distributions declared and paid | | $ | 10,066,000 | | | $ | 11,181,000 | | | $ | 12,767,000 | | | $ | 14,750,000 | |
Distributions per share | | $ | 0.15 | | | $ | 0.15 | | | $ | 0.15 | | | $ | 0.15 | |
Amount of distributions per share funded by cash flows provided by operating entities | | $ | 0.0903 | | | $ | 0.0643 | | | $ | 0.1309 | | | $ | 0.0434 | |
Amount of distributions per share funded by uninvested proceeds from financings of our properties | | $ | 0.0597 | | | $ | 0.0857 | | | $ | 0.0191 | | | $ | 0.1066 | |
For the quarter ended September 30, 2010, distributions were funded 55.08% by cash flows provided by operating activities and 44.92% from uninvested proceeds from financings of our properties. In addition, distributions totaling $8,390,000 were reinvested in our common shares pursuant to our dividend reinvestment plan during the quarter ended September 30, 2010.
For the quarter ended June 30, 2010, distributions were funded 35.79% by cash flows provided by operating activities and 64.21% from uninvested proceeds from financings of our properties. In addition, distributions totaling $7,318,000 were reinvested in our common shares pursuant to our dividend reinvestment plan during the quarter ended June 30, 2010.
For the quarter ended March 31, 2010, distributions were funded 80.79% by cash flows provided by operating activities and 19.21% from uninvested proceeds from financings of our properties. In addition, distributions totaling $6,197,000 were reinvested in our common shares pursuant to our dividend reinvestment plan during the quarter ended March 31, 2010.
Our 2009 distributions were funded 53.78% by cash flows provided by operating activities and 46.22% from uninvested proceeds from financings of our properties. In addition, distributions totaling $17,600,000 were reinvested in our common shares pursuant to our dividend reinvestment plan during 2009.
Our board of trustees has approved a quarterly distribution to shareholders of $0.15 per common share for the fourth quarter of 2010. The distribution will be calculated on a daily basis and paid on January 14, 2011 to shareholders of record during the period from October 1, 2010 through and including December 31, 2010.
Summary Selected Financial Data
This section supersedes the information under the section “Summary Selected Financial Data,” which begins on page 39 of our prospectus.
Summary Selected Financial and Operating Data
The following table sets forth summary selected financial and operating data on a consolidated basis for our company. You should read the following summary selected financial data in conjunction with our consolidated historical financial statements and the related notes and with “Management Discussion and Analysis of Financial Conditions and Results of Operations,” which are included in our incorporated documents.
The summary historical consolidated balance sheet information as of September 30, 2010 and 2009, December 31, 2009, 2008, 2007, 2006 and 2005 as well as the summary historical consolidated statement of operations information for the nine months ended September 30, 2010 and September 30, 2009 and for the periods ended December 31, 2009, 2008, 2007, 2006 and 2005 have been derived from our historical consolidated financial statements.
Our unaudited pro forma condensed consolidated balance sheet as of September 30, 2010 is presented as if the acquisition of the National Industrial Portfolio and Pacific Corporate Park had taken place on September 30, 2010. The National Industrial Portfolio was acquired on October 27, 2010 and Pacific Corporate Park was acquired on November 15, 2010.
17
Our unaudited summary selected pro forma consolidated financial data is presented for the nine months ended September 30, 2010 and for the year ended December 31, 2009. Our unaudited summary selected pro forma consolidated statements of operations data for the nine months ended September 30, 2010 and for the year ended December 31, 2009 are based on our historical consolidated statements of operations and gives effect to the acquisitions of the following properties as if they were acquired on January 1, 2009, (i) the 13201 Wilfred Lane property which was acquired on June 29, 2009, (ii) the 3011, 3055, 3077 Comcast Place property which was acquired on July 1, 2009, (iii) the 12650 Ingenuity Drive property which was acquired on August 5, 2009, (iv) the Northpoint III property, a Duke joint venture interest which was acquired on October 15, 2009, (v) the West Point Trade Center property which was acquired on December 30, 2009, (vi) the Miramar I property which was acquired on December 31, 2009 and subsequently contributed to the Duke joint venture on March 31, 2010, (vii) the Miramar II property which was acquired on December 31, 2009 and subsequently contributed to the Duke joint venture on March 31, 2010, (viii) the 3900 North Paramount Parkway, 3900 South Paramount Parkway and 1400 Perimeter Park Drive properties, a Duke joint venture interest which was acquired on March 31, 2010, (ix) the 5160 Hacienda Drive property which was acquired on April 8, 2010, (x) the 10450 Pacific Court Center property which was acquired on May 7, 2010, (xi) the Amber Park and Brackmills properties, UK JV interests which were acquired on June 10, 2010, (xii) the Düren and Shönberg properties, European JV interests which were acquired on June 10, 2010, (xiii) the 225 Summit Avenue property which was acquired on June 21, 2010, (xiv) the One Wayside Road property which was acquired on June 24, 2010, (xv) the 100 Tice Blvd. property which was acquired on September 28, 2010 and (xvi) the National Industrial Portfolio which was acquired on October 27, 2010.
Our unaudited pro-forma financial information is not necessarily indicative of what our results of operations would have been for the periods indicated, nor does it purport to represent our future results of operations.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Pro Forma Consolidated | | | Historical Consolidated | | | Pro Forma Consolidated | | | Historical Consolidated | |
| | Nine Months Ended September 30, | | | Nine Months Ended September 30, | | | Year Ended December 31, | | | Year Ended December 31, | |
| | 2010 | | | 2010 | | | 2009 | | | 2009 | | | 2009 | | | 2008 | | | 2007 | | | 2006 | | | 2005 | |
| | (in thousands, except per share data) | |
Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Rental | | $ | 62,839 | | | $ | 46,529 | | | $ | 33,467 | | | $ | 83,649 | | | $ | 47,023 | | | $ | 33,396 | | | $ | 14,028 | | | $ | 6,630 | | | $ | 4,614 | |
Tenant Reimbursements | | | 11,724 | | | | 8,947 | | | | 6,257 | | | | 14,934 | | | | 9,301 | | | | 6,753 | | | | 2,633 | | | | 1,830 | | | | 872 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Revenue | | | 74,563 | | | | 55,476 | | | | 39,724 | | | | 98,583 | | | | 56,324 | | | | 40,149 | | | | 16,661 | | | | 8,460 | | | | 5,486 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating and Maintenance | | | 6,356 | | | | 5,130 | | | | 3,618 | | | | 7,497 | | | | 4,974 | | | | 3,248 | | | | 1,057 | | | | 860 | | | | 367 | |
Property Taxes | | | 9,872 | | | | 7,836 | | | | 5,457 | | | | 12,032 | | | | 7,624 | | | | 5,479 | | | | 1,778 | | | | 1,103 | | | | 563 | |
Interest | | | 12,970 | | | | 10,232 | | | | 8,220 | | | | 16,274 | | | | 11,378 | | | | 10,323 | | | | 5,049 | | | | 1,784 | | | | 1,195 | |
General and Administrative Expense | | | 4,314 | | | | 4,243 | | | | 2,910 | | | | 4,709 | | | | 4,246 | | | | 3,320 | | | | 1,853 | | | | 851 | | | | 359 | |
Property Management Fee to Related Party | | | 1,179 | | | | 607 | | | | 459 | | | | 1,588 | | | | 656 | | | | 491 | | | | 160 | | | | 41 | | | | 7 | |
Investment Management Fee to Related Party | | | 9,976 | | | | 8,050 | | | | 5,584 | | | | 12,513 | | | | 7,803 | | | | 3,964 | | | | 1,547 | | | | 739 | | | | 603 | |
Class C Fee to Related Party | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 145 | | | | 459 | |
Acquisition Expenses | | | 7,414 | | | | 7,414 | | | | 3,534 | | | | 14,683 | | | | 5,832 | | | | — | | | | — | | | | — | | | | — | |
Depreciation and Amortization | | | 26,424 | | | | 21,902 | | | | 18,371 | | | | 35,202 | | | | 25,093 | | | | 17,171 | | | | 8,050 | | | | 4,618 | | | | 2,478 | |
Loss on Impairment | | | — | | | | — | | | | — | | | | 9,160 | | | | 9,160 | | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Expenses | | | 78,505 | | | | 65,414 | | | | 48,153 | | | | 113,658 | | | | 76,766 | | | | 43,996 | | | | 19,494 | | | | 10,141 | | | | 6,031 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other Income and Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest and Other Income | | | 931 | | | | 931 | | | | 338 | | | | 349 | | | | 344 | | | | 2,039 | | | | 2,855 | | | | 255 | | | | 460 | |
Net Settlement (Payments) Receipts on Interest Rate Swaps | | | (1,012 | ) | | | (1,012 | ) | | | (436 | ) | | | (660 | ) | | | (660 | ) | | | 65 | | | | — | | | | — | | | | — | |
(Loss) Gain on Interest Rate Swaps and Cap | | | (239 | ) | | | (239 | ) | | | 19 | | | | 89 | | | | 89 | | | | (1,496 | ) | | | — | | | | — | | | | — | |
(Loss) Gain on Note Payable at Fair Value | | | (98 | ) | | | (98 | ) | | | (802 | ) | | | (807 | ) | | | (807 | ) | | | 1,168 | | | | — | | | | — | | | | — | |
Loss on Transfer of Real Estate Held for Sale to Continuing Operations | | | — | | | | — | | | | — | | | | — | | | | — | | | | (3,451 | ) | | | — | | | | — | | | | — | |
Loss on Early Extinguishment of Debt | | | (72 | ) | | | (72 | ) | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Other Income and (Expenses) | | | (490 | ) | | | (490 | ) | | | (881 | ) | | | (1,029 | ) | | | (1,034 | ) | | | (1,675 | ) | | | 2,855 | | | | 255 | | | | 460 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Loss) Income Before Provision for Income Taxes and Equity in Income (Loss) of Unconsolidated Entities | | | (4,432 | ) | | | (10,428 | ) | | | (9,310 | ) | | | (16,104 | ) | | | (21,476 | ) | | | (5,522 | ) | | | 22 | | | | (1,426 | ) | | | (85 | ) |
(Provision) Benefit for Income Taxes | | | (248 | ) | | | (248 | ) | | | (131 | ) | | | (169 | ) | | | (169 | ) | | | 82 | | | | (279 | ) | | | — | | | | — | |
Equity in Income (Loss) of Unconsolidated Entities | | | 6,698 | | | | 5,385 | | | | (1,775 | ) | | | 10,008 | | | | 2,743 | | | | (1,242 | ) | | | (150 | ) | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Income (Loss) | | | 2,018 | | | | (5,291 | ) | | | (11,216 | ) | | | (6,265 | ) | | | (18,902 | ) | | | (6,682 | ) | | | (407 | ) | | | (1,426 | ) | | | (85 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net (Income) Loss Attributable to Non-Controlling Operating Partnership Units | | | (4 | ) | | | 9 | | | | 36 | | | | 12 | | | | 54 | | | | 26 | | | | 4 | | | | (1,058 | ) | | | (7 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Income (Loss) Attributable to CB Richard Ellis Realty Trust Shareholders | | $ | 2,014 | | | $ | (5,282 | ) | | $ | (11,180 | ) | | $ | (6,253 | ) | | $ | (18,848 | ) | | $ | (6,656 | ) | | $ | (403 | ) | | $ | (2,484 | ) | | $ | (92 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Per Share Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and Diluted Net Income (Loss) Per Share | | $ | 0.02 | | | $ | (0.04 | ) | | $ | (0.15 | ) | | $ | (0.08 | ) | | $ | (0.23 | ) | | $ | (0.14 | ) | | $ | (0.02 | ) | | $ | (0.35 | ) | | $ | (0.01 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted Average Common Shares Outstanding—Basic and Diluted | | | 128,405,833 | | | | 128,405,833 | | | | 74,649,787 | | | | 81,367,593 | | | | 81,367,593 | | | | 46,089,680 | | | | 18,545,418 | | | | 7,010,722 | | | | 6,967,762 | |
Dividends Declared Per Share | | $ | 0.45 | | | $ | 0.45 | | | $ | 0.45 | | | $ | 0.60 | | | $ | 0.60 | | | $ | 0.59 | | | $ | 0.54 | | | $ | 0.50 | | | $ | 0.42 | |
18
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Pro Forma Consolidated | | | Historical Consolidated | | | Historical Consolidated | |
| | Nine Months Ended September 30, | | | September 30, | | | December 31, | |
| | 2010 | | | 2010 | | | 2009 | | | 2009 | | | 2008 | | | 2007 | | | 2006 | | | 2005 | |
| | | | | | | | | | | (in thousands) | |
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investments in Real Estate, After Accumulated Depreciation and Amortization | | $ | 1,019,128 | | | $ | 793,378 | | | $ | 593,486 | | | $ | 639,573 | | | $ | 484,827 | | | $ | 309,805 | | | $ | 70,650 | | | $ | 57,163 | |
Investments in Unconsolidated Entities | | | 323,467 | | | | 323,467 | | | | 161,643 | | | | 214,097 | | | | 131,703 | | | | 101 | | | | — | | | | — | |
Total Assets | | | 1,530,788 | | | | 1,535,352 | | | | 954,803 | | | | 1,059,019 | | | | 709,920 | | | | 435,751 | | | | 97,807 | | | | 94,118 | |
Notes Payable | | | 269,883 | | | | 269,883 | | | | 212,742 | | | | 212,425 | | | | 177,161 | | | | 116,876 | | | | 34,975 | | | | 34,975 | |
Loan Payable | | | 25,000 | | | | 25,000 | | | | — | | | | — | | | | — | | | | 45,000 | | | | — | | | | — | |
Total Liabilities | | | 353,437 | | | | 353,437 | | | | 258,483 | | | | 256,556 | | | | 220,249 | | | | 189,224 | | | | 44,834 | | | | 41,510 | |
Non-controlling Interest | | | 2,464 | | | | 2,464 | | | | 2,464 | | | | 2,464 | | | | 2,464 | | | | 2,464 | | | | 2,464 | | | | 250 | |
Shareholders’ Equity | | | 1,174,887 | | | | 1,179,451 | | | | 693,856 | | | | 799,999 | | | | 487,207 | | | | 244,063 | | | | 50,509 | | | | 52,358 | |
Total Liabilities and Shareholders’ Equity | | | 1,530,788 | | | | 1,535,352 | | | | 954,803 | | | | 1,059,019 | | | | 709,920 | | | | 435,751 | | | | 97,807 | | | | 94,118 | |
Non-GAAP Supplemental Financial Measure: Funds from Operations
Historical cost accounting for real estate assets in accordance with GAAP implicitly assumes that the value of real estate assets diminishes predictably over time. Since real estate values instead have historically risen or fallen with market conditions, many industry analysts and investors consider presentations of operating results for REITs that use historical cost accounting to be insufficient by themselves. Consequently, the National Association of Real Estate Investment Trusts, or NAREIT, created Funds from Operations, or FFO, as a supplemental measure of REIT operating performance.
FFO is a non-GAAP measure that is commonly used in the real estate industry. The most directly comparable GAAP measure to FFO is net income. FFO, as we define it, is presented as a supplemental financial measure. Management believes that FFO is a useful supplemental measure of REIT performance. FFO does not present, nor do we intend for it to present, a complete picture of our financial condition and/or operating performance. We believe that net income, as computed under GAAP, appropriately remains the primary measure of our performance and that FFO, when considered in conjunction with net income, improves the investing public’s understanding of the operating results of REITs and makes comparisons of REIT operating results more meaningful.
We compute FFO in accordance with standards established by NAREIT. Modifications to the NAREIT calculation of FFO are common among REITs, as companies seek to provide financial measures that meaningfully reflect their business and provide greater transparency to the investing public as to how their management team considers their results of operations. As a result, our FFO may not be comparable to FFO as reported by other REITs that do not compute FFO in accordance with the NAREIT definition, or that interpret the NAREIT definition differently than we do. The revised NAREIT White Paper on FFO defines FFO as net income or loss computed in accordance with GAAP, excluding extraordinary items, as defined by GAAP, and gains and losses from sales of depreciable operating property, plus real estate related depreciation and amortization (excluding amortization of deferred financing costs and depreciation of non-real estate assets), and after adjustment for unconsolidated partnerships and joint ventures.
Management believes that NAREIT’s definition of FFO reflects the fact that real estate, as an asset class, generally appreciates over time, and that depreciation charges required by GAAP do not always reflect the underlying economic realities. Likewise, the exclusion from NAREIT’s definition of FFO of gains and losses from the sales of previously depreciated operating real estate assets, allows investors and analysts to readily identify the operating results of the long-term assets that form the core of a REIT’s activity and assists in comparing those operating results between periods. Thus, FFO provides a performance measure that, when compared year over year, reflects the impact on our operations from trends in occupancy rates, rental rates and operating costs. Management also believes that FFO provides useful information to the investment community about our financial performance when compared to other REITs, since FFO is generally recognized as the industry standard for reporting the operations of REITs.
19
In addition to presenting FFO in accordance with the NAREIT definition, we also disclose FFO, as adjusted, which excludes the effects of acquisition costs, any non-cash impairment charges and unrealized (gain) loss in an unconsolidated entity. We believe that adjusting FFO to exclude these acquisition costs, impairment charges and unrealized (gain) loss in an unconsolidated entity more appropriately presents our results of operations on a comparative basis. The items that we exclude from FFO, as adjusted, are subject to significant fluctuations from period to period that cause both positive and negative effects on our results of operations, often in inconsistent and unpredictable directions. The economics underlying these excluded items are not the primary factors in management’s decision-making process. Period to period fluctuations in these items can be driven by accounting for short-term factors that are not relevant to long-term investment decisions, long-term capital structures or long-term tax planning and tax structuring decisions. Therefore, while our FFO, as adjusted, clearly differs from NAREIT’s definition of FFO, and may not be comparable to similarly named measures of other REITs and real estate companies, we believe that it provides a meaningful supplemental measure of our operating performance. We believe that investors are best served if the information that is made available to them allows them to align their analysis and evaluation of our operating results along the same lines that our management uses in planning and executing our business strategy, thus fostering a greater degree of transparency into our management process.
Neither FFO, nor FFO as adjusted, represents cash generated from operating activities in accordance with GAAP and should not be considered as alternatives to (i) net income (determined in accordance with GAAP), as indications of our financial performance, or (ii) to cash flow from operating activities (determined in accordance with GAAP) as measures of our liquidity, nor are they indicative of funds available to fund our cash needs, including our ability to make cash distributions. We believe that to further understand our performance, each of FFO and FFO, as adjusted, should be compared with our reported net income and considered in addition to cash flows in accordance with GAAP, as presented in our Consolidated Financial Statements.
The following table presents our FFO and FFO, as adjusted for the three months ended September 30, 2010, June 30, 2010, March 31, 2010 and December 31, 2009 (in thousands, except per share data):
| | | | | | | | | | | | | | | | |
| | Three Months Ended | |
| | September 30, 2010 | | | June 30, 2010 | | | March 31, 2010 | | | December 31, 2009 | |
| | | | |
Reconciliation of net income (loss) to funds from operations: | | | | | | | | | | | | | | | | |
Net income (loss) attributable to CB Richard Ellis Realty Trust Shareholders | | $ | (1,206 | ) | | $ | (4,221 | ) | | $ | 145 | | | $ | (7,669 | ) |
Adjustments: | | | | | | | | | | | | | | | | |
Non-controlling interest | | | (2 | ) | | | (8 | ) | | | 1 | | | | (17 | ) |
Real estate depreciation and amortization | | | 7,941 | | | | 6,717 | | | | 7,243 | | | | 6,722 | |
Realized gain from transfer of real estate to unconsolidated entities | | | — | | | | — | | | | (154 | ) | | | — | |
Net effect of FFO adjustment from unconsolidated entities(1) | | | 4,661 | | | | 4,382 | | | | 3,715 | | | | 3,687 | |
| | | | | | | | | | | | | | | | |
FFO | | $ | 11,394 | | | $ | 6,870 | | | $ | 10,950 | | | $ | 2,723 | |
Other Adjustments: | | | | | | | | | | | | | | | | |
Acquisition expenses/Organization expenses(2) | | | 2,592 | | | | 5,529 | | | $ | 382 | | | $ | 2,298 | |
Real estate impairment loss | | | 115 | | | | — | | | | — | | | | 9,160 | |
Unrealized loss (gain) in unconsolidated entity | | | | | | | (373 | ) | | | 24 | | | | (3,988 | ) |
| | | | | | | | | | | | | | | | |
FFO, as adjusted | | $ | 14,101 | | | $ | 12,026 | | | $ | 11,356 | | | $ | 10,193 | |
| | | | | | | | | | | | | | | | |
FFO per share (basic and diluted) | | $ | 0.08 | | | $ | 0.05 | | | $ | 0.10 | | | $ | 0.03 | |
FFO, as adjusted, per share (basic and diluted) | | $ | 0.10 | | | $ | 0.09 | | | $ | 0.10 | | | $ | 0.10 | |
(1) | Represents our share of the FFO adjustments allowable under the NAREIT definition (primarily depreciation) for each of our unconsolidated entities multiplied by our ownership interest in each of these unconsolidated entities during the quarter ended September 30, 2010 and multiplied by the percentage of income or loss recognized by us for each of these unconsolidated entities during the prior quarters. |
(2) | In addition to organization and acquisition costs incurred in our consolidated results, this adjustment also includes our portion of acquisition costs incurred within our unconsolidated entities. |
20
Description of Shares
This section contains certain information that supplements the description of our Share Redemption Program following the caption “Description of Shares—Share Redemption Program,” which begins on page 89 of our prospectus.
For the three and nine months ended September 30, 2010, we received requests to redeem 376,689.84 and 1,221,867,.41 common shares pursuant to our share redemption program. We redeemed 100% and 100% of the redemption requests for the three and nine months ended September 30, 2010, respectively, at an average price per share of $9.08 and $9.08, respectively. We funded share redemptions for the periods noted above from the cumulative proceeds of the sale of our common shares pursuant to our dividend reinvestment plan.
Experts
This section contains certain information that supplements and updates the information under the section “Experts,” which begins on page 124 of our prospectus.
The consolidated financial statements, and the related financial statement schedule, incorporated in this prospectus by reference from the Annual Report on Form 10-K of CB Richard Ellis Realty Trust and its subsidiaries, or the Company, for the year ended December 31, 2009 (which report expresses an unqualified opinion and includes an explanatory paragraph relating to the Company’s adoption of ASC Topic 805 Business Combinations, as of January 1, 2009), and the effectiveness of the Company’s internal control over financial reporting have been audited by Deloitte & Touche LLP, an independent registered public accounting firm, as stated in their reports which are incorporated herein by reference. Such financial statements and financial statement schedules have been so incorporated in reliance upon the report of such firm given upon their authority as experts in accounting and auditing.
The consolidated financial statements and related schedule of Duke/Hulfish, LLC and subsidiaries as of December 31, 2009 and 2008, and for the year ended December 31, 2009 and the period from April 29, 2008 (inception) through December 31, 2008, have been incorporated by reference herein and in the registration statement in reliance upon the report of KPMG LLP, independent registered public accounting firm, incorporated by reference herein, and upon the authority of said firm as experts in accounting and auditing. The audit report covering the December 31, 2009 financial statements refers to a change in accounting for business combinations.
The combined statements of assets, liabilities and partners’ capital and combined schedules of real estate related investments of CB Richard Ellis Strategic Partners Asia II, L.P. and CB Richard Ellis Strategic Partners Asia II-A, L.P., Cayman Islands exempted limited partnerships, as of December 31, 2008 and 2007 and the related combined statements of operations, partners’ capital and cash flows for the year ended December 31, 2008 and the period from July 9, 2007 (inception) through December 31, 2007, have been incorporated by reference herein and in the registration statement in reliance upon the reports of KPMG, independent auditors, for 2008, and KPMG LLP, independent auditors, for 2007, incorporated by reference herein, and upon the authority of said firms as experts in accounting and auditing.
The historical combined statement of revenues and direct operating expenses for the year ended December 31, 2009, incorporated in this prospectus by reference from our Current Report on Form 8-K dated October 27, 2010 and filed with the SEC on November 19, 2010, has been audited by Squar, Milner, Peterson, Miranda & Williamson, LLP, an independent registered public accounting firm, as stated in their report which is incorporated herein by reference, and has been so incorporated in reliance upon the report of such firm given upon their authority as experts in accounting and auditing.
Incorporation of Certain Information by Reference
This Supplement No. 15 to our prospectus dated April 28, 2010 “incorporates by reference” certain information that we file with the SEC, which means that we can disclose important information to you by referring you to those documents that are considered part of this prospectus. The following documents filed with the SEC are incorporated by reference into this Supplement No. 15:
| ¡ | | Our Annual Report on Form 10-K for the year ended December 31, 2009, filed on March 31, 2010; |
| ¡ | | Our Quarterly Report on Form 10-Q for the quarter ended March 31, 2010, filed on May 14, 2010; |
| ¡ | | Our Quarterly Report on Form 10-Q for the quarter ended June 30, 2010, filed on August 13, 2010; |
| ¡ | | Our Quarterly Report on Form 10-Q for the quarter ended September 30, 2010, filed on November 12, 2010; |
| ¡ | | Our Current Report on Form 8-K, filed on April 19, 2010; |
| ¡ | | Our Proxy Statement on Schedule 14A for our 2010 Annual Meeting of Shareholders, filed on April 20, 2010; |
| ¡ | | Our Current Report on Form 8-K, filed June 11, 2010; |
| ¡ | | Our Current Report on Form 8-K, filed on June 16, 2010; |
| ¡ | | Our Current Report on Form 8-K, filed on October 21, 2010; |
21
| ¡ | | Our Current Report on Form 8-K, filed on October 29, 2010; |
| ¡ | | Our Current Report on Form 8-K, filed on November 2, 2010; and |
| ¡ | | Our Current Report on Form 8-K, filed on November 19, 2010. |
You can obtain any of the documents incorporated by reference in this Supplement No. 15 from us, or from the SEC through the SEC’s website at the addresswww.sec.gov. We will furnish without charge to you, on written or oral request, a copy of any or all of the documents incorporated by reference, other than exhibits to such documents. You should direct any written requests for documents to CB Richard Ellis Realty Trust, 47 Hulfish Street, Suite 210, Princeton, New Jersey 08542, or call (609) 683-4900. Such documents may also be accessed on our website atwww.cbrerealtytrust.com. The information found on, or otherwise accessible through, our website is not incorporated information and does not form a part of this prospectus or any other report or document we file or furnish with the SEC.
22
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
* See “Incorporation of Certain Information by Reference.”
F-1