Investments in Real Property | 3 Months Ended |
Mar. 31, 2015 |
Investments in Real Property [Abstract] | |
Investments in Real Property | 3. INVESTMENTS IN REAL PROPERTY |
Currently, our consolidated investments in real property consist of investments in office, industrial and retail properties. The following tables summarize our consolidated investments in real property as of March 31, 2015 and December 31, 2014 (amounts in thousands): |
|
|
| | | | | | | | | | | | | | | | | | | | |
Real Property | | Land | | | Building and Improvements | | | Intangible Lease Assets | | | Total Investment Amount | | | Intangible Lease Liabilities | | | Net Investment Amount | | | |
| | | | | | | | | | | | | | | | | | | | |
As of March 31, 2015: | | | | | | | | | | | | | | | | | | | | |
Office | $ | 199,384 | | $ | 732,021 | | $ | 292,588 | | $ | 1,223,993 | | $ | -16,208 | | $ | 1,207,785 | | | |
Industrial | | 9,572 | | | 63,738 | | | 16,436 | | | 89,746 | | | -344 | | | 89,402 | | | |
Retail (1) | | 246,941 | | | 486,847 | | | 91,495 | | | 825,283 | | | -64,300 | | | 760,983 | | | |
Total gross book value | | 455,897 | | | 1,282,606 | | | 400,519 | | | 2,139,022 | | | -80,852 | | | 2,058,170 | | | |
Accumulated depreciation/amortization | | - | | | -178,076 | | | -276,988 | | | -455,064 | | | 25,915 | | | -429,149 | | | |
Total net book value | $ | 455,897 | | $ | 1,104,530 | | $ | 123,531 | | $ | 1,683,958 | | $ | -54,937 | | $ | 1,629,021 | | | |
As of December 31, 2014: | | | | | | | | | | | | | | | | | | | | |
Office (2) | $ | 238,505 | | $ | 818,659 | | $ | 359,057 | | $ | 1,416,221 | | $ | -21,535 | | $ | 1,394,686 | | | |
Industrial | | 25,502 | | | 193,878 | | | 48,421 | | | 267,801 | | | -41,011 | | | 226,790 | | | |
Retail | | 237,605 | | | 464,479 | | | 86,820 | | | 788,904 | | | -62,292 | | | 726,612 | | | |
Total gross book value | | 501,612 | | | 1,477,016 | | | 494,298 | | | 2,472,926 | | | -124,838 | | | 2,348,088 | | | |
Accumulated depreciation/amortization | | - | | | -204,165 | | | -319,081 | | | -523,246 | | | 38,595 | | | -484,651 | | | |
Total net book value | $ | 501,612 | | $ | 1,272,851 | | $ | 175,217 | | $ | 1,949,680 | | $ | -86,243 | | $ | 1,863,437 | | | |
|
| -1 | | Includes $5.1 million in land, $8.0 million in building and improvements, $548,000 in intangible lease assets, and $196,000 in intangible lease liabilities, before accumulated depreciation on assets of $2.5 million and accumulated amortization of intangible lease liabilities of $99,000, related to a retail property classified as held for sale in the accompanying balance sheet as of March 31, 2015. | | | | | | | | | | | | | | | | | |
| -2 | | Includes $4.1 million in land, $19.3 million in building and improvements, and $7.0 million in intangible lease assets before accumulated depreciation of $10.2 million, related to an office property classified as held for sale in the accompanying balance sheet as of December 31, 2014. | | | | | | | | | | | | | | | | | |
Acquisitions |
The following table summarizes our acquisitions of real properties during the three months ended March 31, 2015 (dollar amounts and square footage in thousands): |
|
| | | | | | | | | | | | | | | | | | | | |
Real Property | Market | Property Type | Number of Properties | Date of Acquisition | Acquired | | | Acquisition Price | Net Rentable Square Feet | Percent Leased | | | | | | | | | | |
Ownership | | | | | | | | | | |
South Cape | Greater Boston (1) | Retail | 1 | 18-Mar-15 | 100% | | $ | 35,450 | 143 | 92% | | | | | | | | | | |
Rialto | Austin, TX | Office | 1 | 15-Jan-15 | 100% | | | 37,300 | 155 | 94% | | | | | | | | | | |
Total 2015 real property acquisitions | | | 2 | | | | $ | 72,750 | 298 | 93% | | | | | | | | | | |
|
(1)Our Greater Boston market comprises the greater metro area around Boston, MA. As of March 31, 2015, properties in our Greater Boston market are located in the following states: Massachusetts, Connecticut, New Hampshire, and Rhode Island. |
|
The following table summarizes the allocation of the fair value of our acquired real properties during the three months ended March 31, 2015 (dollar amounts in thousands): |
|
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | Weighted-average Amortization Period (Years) |
Real Property | | | Land | | | Building and Improvements | | | Intangible Lease Assets | | | Intangible Lease Liabilities | | | Prorations and Credits | | | Total Fair Value | Intangible Lease Assets | Intangible Lease Liabilities |
South Cape | | $ | 9,936 | | $ | 22,877 | | $ | 4,675 | | $ | -2,038 | | $ | - | | $ | 35,450 | 7.9 | 23.8 |
Rialto | | | 5,094 | | | 26,740 | | | 5,751 | | | -447 | | | 162 | | | 37,300 | 5.2 | 2.7 |
Total 2015 real property acquisitions | | $ | 15,030 | | $ | 49,617 | | $ | 10,426 | | $ | -2,485 | | $ | 162 | | $ | 72,750 | 6.4 | 20.0 |
For the three months ended March 31, 2015, our consolidated statements of income include aggregate revenue and net operating income (“NOI”) attributable to Rialto and South Cape as shown in the table below (amounts in thousands): |
|
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | For the Three Months Ended March 31, 2015 | | | | | | | | | | | | | | |
| | Revenue | | NOI (1) | | | | | | | | | | | | | | |
Real Property | | | | | | | | | | | | | | | | | | | | |
South Cape | | $ | 236 | | $ | 221 | | | | | | | | | | | | | | |
Rialto | | | 897 | | | 516 | | | | | | | | | | | | | | |
Total | | $ | 1,133 | | $ | 737 | | | | | | | | | | | | | | |
|
|
| -1 | | For a discussion as to why we view NOI to be an appropriate supplemental performance measure and a reconciliation to GAAP net income, refer to Note 10. | | | | | | | | | | | | | | | | | |
Dispositions |
On March 11, 2015, we completed the sale of a portfolio of twelve wholly owned office and industrial properties comprising approximately 2.7 million net rentable square feet (the “Portfolio”) to an unrelated third party, for a gross sales price of approximately $398.6 million. We incurred closing costs and fees of approximately $7.8 million upon the closing of this transaction, including approximately $4.0 million in advisory fees related to the disposition of real property paid to our Advisor. See Note 5 for information regarding financing related to the disposition of the Portfolio. |
During the three months ended March 31, 2015, we disposed of or classified as held for sale the following properties (dollar amounts and square footage in thousands): |
| | | | | | | | | | | | | | | | | | | | |
Type of Property | Market | DPF Ownership | Building Square Feet | Disposition Date | Contract Sales Price | Gain on Sale | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
2015 Dispositions | | | | | | | | | | | | | | | | | | | | |
Office and Industrial Portfolio (1) | Various (1) | 100.00% | 2,669 | 11-Mar-15 | $ | 398,635 | $ | 105,542 | | | | | | | | | | | | |
Office | Dallas, TX | 100.00% | 177 | 16-Jan-15 | | 46,600 | | 23,125 | | | | | | | | | | | | |
| | | 2,846 | | $ | 445,235 | $ | 128,667 | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Assets held for sale | | | | | | | | | | | | | | | | | | | | |
Retail | Pittsburgh, PA | 100.00% | 103 | | | | | | | | | | | | | | | | | |
|
(1)The Portfolio includes (i) six office properties comprising 1.1 million net rentable square feet located in the following markets: Los Angeles, CA (three properties, of which one disposed property was a single building from a two-building office property), Northern New Jersey, Miami, FL, and Dallas, TX, and (ii) six industrial properties comprising 1.6 million net rentable square feet located in the following markets: Los Angeles, CA, Dallas, TX, Cleveland, OH, Chicago, IL, Houston, TX, and Denver, CO. |
|
For the three months ended March 31, 2015 and March 31, 2014, our consolidated statements of income include $6.3 million and $8.3 million of aggregate revenue, respectively, and $6.1 million and $8.2 million of NOI, respectively, attributable to the Portfolio. |
|
Assets Held for Sale |
As of March 31, 2015, we had agreed to dispose of a retail property to an unrelated third party. Accordingly, the assets and liabilities related to this property are classified as held for sale in the accompanying balance sheet as of March 31, 2015. We sold this property on May 5, 2015. See Note 11 for information regarding the sale. As of December 31, 2014, we had agreed to dispose of an office property to an unrelated third party. Accordingly, the assets and liabilities related to this property are classified as held for sale in the accompanying balance sheet as of December 31, 2014. We sold the property on January 16, 2015. The following table summarizes the carrying amounts of the major classes of assets and liabilities classified as held for sale as of March 31, 2015 and December 31, 2014 (amounts in thousands): |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | As of March 31, 2015 | | As of December 31, 2014 | | | | | | | | | | | | | | |
Land | | $ | 5,131 | | $ | 4,075 | | | | | | | | | | | | | | |
Building and improvements | | | 7,989 | | | 19,337 | | | | | | | | | | | | | | |
Intangible lease assets | | | 548 | | | 7,005 | | | | | | | | | | | | | | |
Accumulated depreciation | | | -2,532 | | | -10,163 | | | | | | | | | | | | | | |
Other assets, net | | | 819 | | | 1,673 | | | | | | | | | | | | | | |
Assets held for sale | | $ | 11,955 | | $ | 21,927 | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Intangible lease liabilities, net | | $ | 96 | | $ | - | | | | | | | | | | | | | | |
Other liabilities | | | 170 | | | 1,880 | | | | | | | | | | | | | | |
Liabilities related to assets held for sale | | $ | 266 | | $ | 1,880 | | | | | | | | | | | | | | |
Real Property Impairment |
During the three months ended March 31, 2015, we recorded a $1.4 million impairment related to one of our wholly-owned retail properties in the Pittsburgh, PA market, which was classified as held for sale as of March 31, 2015. As of March 31, 2015, the net book value of this retail property exceeded our estimate of the fair value of the property less the cost to sell by $1.4 million. Accordingly, we recorded an impairment to reduce the net book value of the property to our estimate of its fair value less the cost to sell. |
Discontinued Operations |
We present the results of operations and the respective aggregate net gains (losses), of (i) any property or group of properties that were disposed or classified as held for sale as of December 31, 2013 when the operations and cash flows have been (or will be) eliminated from our ongoing operations and we will not have any significant continuing involvement, and (ii) any property or group of properties, the disposal of which would represent a strategic shift that has (or will have) a major effect on our operations and financial results, when such property (or group of properties) have been disposed of or classified as held for sale, as discontinued operations in our accompanying statements of income. Interest expense is included in discontinued operations only if it is directly attributable to these operations or properties. Discontinued operations for the three months ended March 31, 2014 include the results of operations and net gain on the disposition of 12 properties classified as held for sale as of December 31, 2013. Properties sold or classified as held for sale after December 31, 2013 are not classified as discontinued operations unless the sale or classification as held for sale meets the new accounting requirements pursuant to Accounting Standards Update 2014-08, Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity, issued by the FASB in April 2014. We did not have any discontinued operations for the three months ended March 31, 2015. The following table summarizes amounts recorded as discontinued operations for the three months ended March 31, 2014 (amounts in thousands): |
|
| | | | | | | | | | | | | | | | | | | | |
| | For the Three Months Ended March 31, 2014 | | | | | | | | | | | | | | | | | |
Revenues | | $ | 995 | | | | | | | | | | | | | | | | | |
Rental expense | | | -367 | | | | | | | | | | | | | | | | | |
Interest expense | | | -296 | | | | | | | | | | | | | | | | | |
Other expenses | | | -20 | | | | | | | | | | | | | | | | | |
Income from discontinued operations | | | 312 | | | | | | | | | | | | | | | | | |
Gain on disposition | | | 29,545 | | | | | | | | | | | | | | | | | |
Discontinued operations | | | 29,857 | | | | | | | | | | | | | | | | | |
Discontinued operations attributable to noncontrolling interests | | | -4,433 | | | | | | | | | | | | | | | | | |
Discontinued operations attributable to common stockholders | | $ | 25,424 | | | | | | | | | | | | | | | | | |
|
The following table summarizes capital expenditures and significant operating and investing noncash items related to our discontinued operations for the three months ended March 31, 2014 (amounts in thousands): |
|
| | | | | | | | | | | | | | | | | | | | |
| | For the Three Months Ended March 31, 2014 | | | | | | | | | | | | | | | | | |
Capital expenditures | | $ | - | | | | | | | | | | | | | | | | | |
Noncash items: | | | | | | | | | | | | | | | | | | | | |
Straight-line rent adjustments | | | -41 | | | | | | | | | | | | | | | | | |
Non-cash disposition of real property | | | 80,361 | | | | | | | | | | | | | | | | | |
|
Rental Revenue |
The following table summarizes the adjustments to rental revenue related to the amortization of above-market lease assets, below-market lease liabilities, and straight-line rental adjustments for the three months ended March 31, 2015 and 2014. In addition, the following table summarizes tenant recovery income received from tenants for real estate taxes, insurance and other property operating expenses and recognized as rental revenue (amounts in thousands): |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | For the Three Months Ended March 31, | | | | | | | | | | | | | | |
| | 2015 | | 2014 | | | | | | | | | | | | | | |
Straight-line rent adjustments | | $ | -356 | | $ | 1,305 | | | | | | | | | | | | | | |
Above-market lease assets | | | -1,360 | | | -1,724 | | | | | | | | | | | | | | |
Below-market lease liabilities | | | 1,713 | | | 1,832 | | | | | | | | | | | | | | |
Total (decrease) increase to rental revenue | | $ | -3 | | $ | 1,413 | | | | | | | | | | | | | | |
Tenant recovery income (1) | | $ | 10,165 | | $ | 8,202 | | | | | | | | | | | | | | |
|
(1)Tenant recovery income presented in this table excludes real estate taxes that were paid directly by our tenants that are subject to triple net lease contracts. The amount of such payments were approximately $2.6 million and $3.2 million during the three months ended March 31, 2015 and 2014, respectively. |
Concentration of Credit Risk |
Concentration of credit risk with respect to accounts receivable currently exists due to a number of tenants whose rental payments to us make up a relatively high percentage of our rental revenue. The following is a summary, as of March 31, 2015, of the top five tenants as a percentage of consolidated annual base rent and square feet (dollar amounts and square feet in thousands): |
|
| | | | | | | | | | | | | | | | | | | | |
Tenant | | Locations | | Industry | | Annualized | | % of Total Annualized Rental Revenue | | Square | | % of Total Portfolio Square Feet | | | | | | |
Rental | Feet | | | | | | |
Revenue (1) | | | | | | | |
Charles Schwab & Co, Inc | | 1 | | Securities, Commodities, Fin. Inv./Rel. Activities | | $ | 22,992 | | | 13.7% | | 594 | | 7.1% | | | | | | |
Sybase | | 1 | | Publishing Information | | | 17,971 | | | 10.7% | | 405 | | 4.9% | | | | | | |
(except Internet) | | | | | | |
Northrop Grumman | | 1 | | Professional, Scientific and Technical Services | | | 15,584 | | | 9.3% | | 575 | | 6.9% | | | | | | |
Stop & Shop | | 15 | | Food and Beverage Stores | | | 14,187 | | | 8.4% | | 882 | | 10.6% | | | | | | |
Novo Nordisk | | 1 | | Chemical Manufacturing | | | 4,444 | | | 2.6% | | 167 | | 2.0% | | | | | | |
| | 19 | | | | $ | 75,178 | | | 44.7% | | 2,623 | | 31.5% | | | | | | |
|
| -1 | | Annualized base rent represents the annualized monthly base rent of executed leases as of March 31, 2015. | | | | | | | | | | | | | | | | | |
Rental revenue from our lease with Charles Schwab & Co., Inc., as master tenant of one of our office properties, represented approximately $6.5 million, or 10.4%, of our total revenue for the three months ended March 31, 2015. Our properties in Massachusetts, New Jersey, California, and Virginia accounted for approximately 21%, 17%, 16%, and 10%, respectively, of our total gross investment in real property portfolio as of March 31, 2015. A deterioration of general economic or other relevant conditions, changes in governmental laws and regulations, acts of nature, demographics or other factors in any of those states or the geographical region in which they are located could result in the loss of a tenant, a decrease in the demand for our properties and a decrease in our revenues from those markets, which in turn may have a disproportionate and material adverse effect on our results of operations and financial condition. |
|