The Company’s Bylaws provide that the Company may engage in purchase or sale transactions with affiliates only if a transaction with an affiliate is (i) approved by a majority of the Company’s independent directors and (ii) fair to the Company based on an independent appraisal or fairness opinion.
As of December 31, 2002, the Company had outstanding mortgage notes payable balances of approximately $20 million and had $50 million outstanding on the Company’s term loan. See Notes 5 and 6 to the consolidated financial statements for a summary of the Company’s borrowings at December 31, 2002.
In October 2002, the Company extended its unsecured line of credit (the “Credit Facility”) with Wells Fargo Bank. The Credit Facility has a borrowing limit of $100 million and an expiration date of August 1, 2005. Interest on outstanding borrowings is payable monthly. At the option of the Company, the rate of interest charged is equal to (i) the prime rate or (ii) a rate ranging from the London Interbank Offered Rate (“LIBOR”) plus 0.65% to LIBOR plus 1.25% depending on the Company’s credit ratings and coverage ratios, as defined (currently LIBOR plus 0.85%). In addition, the Company is required to pay an annual commitment fee of 0.25% of the borrowing limit. The Company had drawn $0 and $100 million on its line of credit at December 31, 2002 and December 31, 2001, respectively.
The Credit Facility requires the Company to meet certain covenants including (i) maintain a balance sheet leverage ratio (as defined) of less than 0.50 to 1.00, (ii) maintain interest and fixed charge coverage ratios (as defined) of not less than 2.25 to 1.00 and 1.75 to 1.00, respectively, (iii) maintain a minimum total shareholders’ equity (as defined) and (iv) limit distributions to 95% of funds from operations (as defined) for any four consecutive quarters. In addition, the Company is limited in its ability to incur additional borrowings (the Company is required to maintain unencumbered assets with an aggregate book value equal to or greater than two times the Company’s unsecured recourse debt; the ratio was 14.9 times at December 31, 2002) or sell assets. The Company was in compliance with the covenants of the Credit Facility at December 31, 2002.
In February 2002, the Company entered into a seven year, $50 million unsecured term note agreement with Fleet National Bank. The note bears interest at LIBOR plus 1.45% per annum and is due on February 20, 2009. The Company paid a one-time facility fee of 0.35% or $175,000 for the loan. The Company used the proceeds from the loan to reduce the amount drawn on the Credit Facility. During July, 2002, the Company entered into an interest rate swap transaction which resulted in a fixed rate for the term loan through July, 2004 at 4.46% per annum.
The unsecured note requires the Company to meet covenants that are substantially the same as the covenants in the Credit Facility. The Company was in compliance with the note covenants at December 31, 2002.
The Company has broad powers to borrow in furtherance of the Company’s objectives. The Company has incurred in the past, and may incur in the future, both short-term and long-term indebtedness to increase its funds available for investment in real estate, capital expenditures and distributions.
As of December 31, 2002, the Company employed 131 individuals, primarily personnel engaged in property operations. The Company believes that its relationship with its employees is good and none of the employees are represented by a labor union.
The Company believes that its properties are adequately insured. The Company combines its insurance coverage with PSI to reduce costs. Facilities operated by the Company have historically been covered by comprehensive insurance, including fire, earthquake, liability and extended coverage from nationally recognized carriers.
In addition to the other information in this Form 10-K, the following factors should be considered in evaluating our company and our business.
Limited partners of our operating partnership, including PSI, have the right to vote on certain changes to the partnership agreement. They may vote in a way that is contrary to the interest of our shareholders. Also, as general partner of our operating partnership, we are required to protect the interests of the limited partners of our operating partnership. The interests of the limited partners and of our shareholders may differ.
Before 2007, we may not sell 12 specified properties representing 8.8% of the portfolio’s square footage without PSI’s approval. Since PSI would be taxed on a sale of these properties, the interests of PSI and our other shareholders may differ as to the best time to sell.
An institutional investor has the right to (1) demand that the Company cooperate with the investor in an under-written offering of its shares of the Company’s common stock and (2) include its shares of the Company’s common stock in most public offerings of common stock by the Company. These rights terminate when the aggregate value of common stock owned by the institutional investor is reduced below specified levels.
Certain significant costs, such as mortgage payments, real estate taxes, insurance and maintenance costs, generally are not reduced even when a property’s rental income is reduced. In addition, environmental and tax laws, interest rate levels, the availability of financing and other factors may affect real estate values and property income. Furthermore, the supply of commercial space fluctuates with market conditions.
If our properties do not generate sufficient income to meet operating expenses, including any debt service, tenant improvements, leasing commissions and other capital expenditures, we may have to borrow additional amounts to cover fixed costs, and we may have to reduce our distributions to shareholders.
During 2001 and 2002, we were affected by the slowdown in economic activity in the United States in most of our primary markets. These effects were exacerbated by the terrorist attacks of September 11, 2001 and the related aftermath. These effects included a decline in occupancy rates and a reduction in market rental rates throughout the portfolio, greater rent concessions, more generous tenant improvement allowances, higher broker commissions, slower than expected lease-up of our development properties, lower interest rates on invested cash and a rise in insurance costs. An extended economic slowdown will put additional downward pressure on occupancies and market rental rates and may lead to pressure for greater rent concessions, more generous tenant improvement allowances and higher broker commissions.
The Company acquired a property in Beaverton, Oregon (“Creekside Corporate Park”) in May 1998. A portion of Creekside Corporate Park, as well as properties adjacent to Creekside Corporate Park, were the subject of an environmental investigation conducted by two current and past owner/operators of an industrial facility on adjacent property, pursuant to a Consent Decree issued by the Oregon Department of Environmental Quality (“ODEQ”). Results of that investigation indicate that the contamination from the industrial facility has migrated onto portions of Creekside Corporate Park owned by the Company. There is no evidence that the Company’s past or current use of the Creekside Corporate Park property contributed in any way to the contamination that is the subject of the investigation, nor has the ODEQ alleged any such contribution.
In January, 2003, the Company signed a Consent Decree resolving all potential liability to the ODEQ with respect to Creekside Corporate Park; pursuant to the Decree, the Company will pay approximately $128,000. A former owner of Creekside Corporate Park has agreed to contribute approximately $58,000 to the settlement. The Company has accrued for these costs.
We own most of our properties through our operating partnership. Our organizational documents do not limit our ability to invest funds with others in partnerships or joint ventures. During 2001, we entered into a joint venture arrangement that holds property subject to debt. This type of investment may present additional risks. For example, our partners may have interests that differ from ours or that conflict with ours, or our partners may become bankrupt.
Our board of directors establishes our investment, financing, distribution and other business policies and may change these policies without shareholder approval. Our organizational documents do not limit our level of debt. A change in our policies or an increase in our level of debt could adversely affect our operations or the price of our common stock.
We can issue preferred and common stock without shareholder approval. Holders of preferred stock have priority over holders of common stock, and the issuance of additional shares of common stock reduces the interest of existing holders in our company.
One of the factors that influences the market price of our common stock is the annual rate of distributions that we pay on our common stock, as compared with interest rates. Interest rates in late 2001 and 2002 have been at historically low levels. An increase in interest rates may lead purchasers of REIT shares to demand higher annual distribution rates, which could adversely affect the market price of our common stock.
Substantial sales of our common stock, or the perception that substantial sales may occur, could adversely affect the market price of our common stock. Certain of our shareholders hold significant numbers of shares of our common stock and, subject to compliance with applicable securities laws, could sell their shares.
We depend on our executive officers, including Ronald L. Havner, Jr., our chief executive officer and Joseph D. Russell, Jr., our president. The loss of Mr. Havner, Mr. Russell or other executive officers could adversely affect our operations. We maintain no key person insurance on our executive officers.
Terrorist attacks and other acts of violence or war, such as those that took place on September 11, 2001, could have a material adverse impact on our business and operating results. There can be no assurance that there will not be further terrorist attacks against the United States or its businesses or interests. Attacks or armed conflicts that directly impact one or more of our properties could significantly affect our ability to operate those properties and thereby impair our operating results. Further, we may not have insurance coverage for losses caused by a terrorist attack. Such insurance may not be available, or if it is available and we decide to obtain such terrorist coverage, the cost for the insurance may be significant in relationship to the risk overall. In addition, the adverse effects that such violent acts and threats of future attacks could have on the U.S. economy could similarly have a material adverse effect on our business and results of operations. Finally, further terrorist acts could cause the United States to enter into a wider armed conflict which could further impact our business and operating results.
President Bush has proposed a tax reduction package that would, among other things, substantially reduce or eliminate the taxation of dividends paid by corporations other than REITs. If the double taxation of corporate dividends were to be eliminated or reduced, certain of the relative tax advantage of being a REIT would be eliminated or reduced, which may have an adverse effect on the price of our stock. This adverse effect may take place prior to the adoption of any tax cut based upon the market's perception of the likelihood of implementation of such a provision.
As of December 31, 2002, the Company owned approximately 10.8 million square feet of “flex” space, 2.3 million square feet of suburban office space and 1.3 million square feet of industrial space concentrated primarily in seven major markets consisting of Southern and Northern California, Southern and Northern Texas, Virginia, Maryland and Oregon. The weighted average occupancy rate at December 31, 2002 was 93.5% and the average rental rate per square foot was $14.47.
The following table contains information about properties owned by the Company as of December 31, 2002 and the weighted average occupancies throughout 2002:
Each of these properties will continue to be used for its current purpose. Competition exists in the market areas in which these properties are located. Barriers to entry are relatively low for competitors with the necessary capital and the Company will be competing for properties and tenants with entities that have greater financial resources than the Company. The Company believes that while the current overall demand for commercial space has softened in 2002 and 2001, there is sufficient demand to maintain healthy occupancy rates.
The Company has risks that tenants will default on leases and declare bankruptcy. Management believes these risks are mitigated through the Company's geographic diversity and diverse tenant base. As of December 31, 2002, tenants occupying less than approximately 300,000 square feet of commercial space had declared bankruptcy and all of the bankrupt tenants were current on their monthly rental payments.
As of and for the year ended December 31, 2002, one of the Company's properties had a book value of more than 10% of the Company's total assets or accounted for more than 10% of its aggregate gross revenues. The property known as Metro Park North is a business park in Rockville, Maryland consisting of 17 buildings (905,000 square feet) including nine office buildings (691,000 square feet) and eight flex-space buildings (214,000 square feet). The property was purchased on December 27, 2001 and has a book value of $122 million representing approximately 11% of the Company's total assets at December 31, 2002.
The following table sets forth information with respect to occupancy and rental rates at Metro Park North for each of the last five years:
The following table sets forth information with respect to tenants occupying ten percent or more of the rentable square footage at Metro Park North:
The following table sets forth information with respect to lease expirations at Metro Park North:
Percentage of Total Annual Base Rents Represented by The following table sets forth information with respect to tax depreciation at Metro Park North:
The Company’s portfolio services two sets of customers with different characteristics. Approximately 70% of the Company’s portfolio serves primarily large tenants. These tenants generally sign longer leases, require higher tenant improvements, are represented by a broker and are better credit tenants. The other 30% of the Company’s portfolio serves primarily small tenants with average space requirements of 1,600 square feet and a shorter lease term duration. Tenant improvements are relatively small for these tenants and most leases are done in-house with no lease commissions.. These tenants have lower credit profiles and delinquencies and bankruptcies are more frequent. The following tables set forth the lease expirations for the entire portfolio of properties owned as of December 31, 2002 in addition to bifurcating the lease expirations for properties serving primarily small businesses and those properties serving primarily larger businesses:
Substantially all of the Company’s properties have been subjected to Phase I environmental reviews. Such reviews have not revealed, nor is management aware of, any probable or reasonably possible environmental costs that management believes would have a material adverse effect on the Company’s business, assets or results of operations, nor is the Company aware of any potentially material environmental liability, except as discussed below.
The Company acquired a property in Beaverton, Oregon (“Creekside Corporate Park”) in May 1998. A portion of Creekside Corporate Park, as well as properties adjacent to Creekside Corporate Park, were the subject of an environmental investigation conducted by two current and past owner/operators of an industrial facility on adjacent property, pursuant to a Consent Decree issued by the Oregon Department of Environmental Quality (“ODEQ”). Results of that investigation indicate that the contamination from the industrial facility has migrated onto portions of Creekside Corporate Park owned by the Company. There is no evidence that the Company’s past or current use of the Creekside Corporate Park property contributed in any way to the contamination that is the subject of the investigation, nor has the ODEQ alleged any such contribution.
In January, 2003, the Company signed a Consent Decree resolving all potential liability to the ODEQ with respect to Creekside Corporate Park; pursuant to the Decree, the Company will pay approximately $128,000. A former owner of Creekside Corporate Park has agreed to contribute approximately $58,000 to the settlement. The Company has accrued these costs.
ITEM 3. LEGAL PROCEEDINGS
In previous filings with the Securities and Exchange Commission, the Company has disclosed litigation involving former Company officers. This litigation has been settled on terms that did not materially affect the Company’s financial condition or results of operations.
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
The Company did not submit any matter to a vote of security holders in the fourth quarter of the fiscal year ended December 31, 2002.
ITEM 4A. EXECUTIVE OFFICERS
The following is a biographical summary of the executive officers of the Company:
Ronald L. Havner, Jr., age 45, has been Chairman and Chief Executive Officer of the Company from March 1998 to the present and President of the Company from March 1998 to September 2002. In November 2002, Mr. Havner became Vice Chairman and Chief Executive Officer of PSI. From December 1996 until March 1998, Mr. Havner was Chairman, President and Chief Executive Officer of AOPP. He was Senior Vice President and Chief Financial Officer of PSI, an affiliated REIT, and Vice President of the Company and certain other REITs affiliated with PSI, until December 1996. Mr. Havner became an officer of PSI in 1986, prior to which he was in the audit practice of Arthur Andersen & Company. He is a member of the National Association of Real Estate Investments Trusts (NAREIT) and the Urban Land Institute (ULI) and a Director of Business Machine Security, Inc., and Mobile Storage Group, Inc. Mr. Havner earned a Bachelor of Arts degree in Economics from the University of California, Los Angeles in 1979 and graduated Summa Cum Laude.
Joseph D. Russell, Jr., age 43, has been President since September 2002. Mr. Russell joined Spieker Partners in 1990 and became an officer of Spieker Properties when it went public as a REIT in 1993. Prior to its merger with Equity Office Properties (EOP) in 2001, Mr. Russell was President of Spieker Properties’ Silicon Valley Region. Mr. Russell earned a Bachelor of Science degree from the University of Southern California and a Masters of Business Administration from the Harvard Business School. Prior to entering the commercial real estate business, Mr. Russell spent approximately six years with IBM in various marketing positions.
Jack E. Corrigan, age 42, a certified public accountant, has been Vice President, Chief Financial Officer and Secretary of the Company since June 1998. From February 1991 until June 1998, Mr. Corrigan was a partner of LaRue, Corrigan & McCormick with responsibility for the audit and accounting practice. He was Vice President and Controller of PSI (formerly Storage Equities, Inc.) from 1989 until February 1991. Mr. Corrigan earned a Bachelor of Science degree in Accounting from Loyola Marymount University.
J. Michael Lynch, age 50, has been Vice President-Director of Acquisitions and Development of the Company since June 1998. Mr. Lynch was Vice President of Acquisitions and Development of Nottingham Properties, Inc. from 1995 until May 1998. He has 18 years of real estate experience, primarily in acquisitions and development. From 1988 until 1995, Mr. Lynch was a development project manager for The Parkway Companies. From 1983 until 1988, he was an Assistant Vice President, Real Estate Investment Department of First Wachovia Corporation. Mr. Lynch earned a Bachelor of Arts degree in Economics from Mt. St. Mary’s College and a Masters of Architecture from the Virginia Polytechnic Institute.
Stephen S. King, age 46, has been Vice President, Chief Operating Officer of the Company since August 2001. Mr. King joined the Company as Vice President in April 2000 with responsibility for property operations for the Southwest Division. He became an executive officer of the Company in March 2001. From 1998 to April 2000, Mr. King was Vice President of Asset Management for The RREEF Funds with responsibility for over 10 million square feet of industrial property owned in a joint venture with the California Public Employees Retirement System (CalPERS). From 1989 through 1998, Mr. King was Assistant Vice President, Western Division for USAA Real Estate Company. He has over twenty years of development, construction, property management and leasing experience. Mr. King is a licensed California real estate broker and a member of the Institute for Real Estate Management (IREM) and the National Association of Industrial and Office Properties (NAIOP). Mr. King earned a Bachelor of Arts degree in Economics from Texas A&M.
Joseph E. Miller, age 39, was promoted to Vice President, Corporate Controller in December 2001 with responsibilities for financial and operational accounting, reporting, and analysis. Mr. Miller joined the Company in August 2001 as Vice President, Property Operations Controller focusing on operational systems and processes. Previously, Mr. Miller was Corporate Controller for Maguire Partners, a prominent Los Angeles commercial real estate developer, owner, and manager, from May 1997 to August 2001. Prior to joining Maguire Partners, Mr. Miller was an audit manager at Ernst & Young with a focus on real estate clients. Mr. Miller is a Certified Public Accountant and has earned a Bachelor of Science degree in Business Administration from California State University, Northridge, and a Masters of Business Administration from the University of Southern California.
Angelique A. Benschneider, age 40, joined the Company as Vice President in November 2000 with responsibility for property operations for the Midwest Division. Ms. Benschneider became an executive officer of the Company in March 2001. From 1999 to November 2000, Ms. Benschneider was a Senior Asset Manager for Amerishop Real Estate Services, where she was responsible for retail portfolio performance for the Company on the East Coast. From 1996 to 1999, Ms. Benschneider was a General Manager for GIC Real Estate, Inc. and was responsible for the management and leasing of Thanksgiving Tower, a 1,500,000 square foot high rise office tower. Mrs. Benschneider has extensive experience in regional malls, working on the redevelopment of the 2,900,000 square foot King of Prussia Mall in Philadelphia, Pennsylvania. Ms. Benschneider earned a Bachelor of Science degree in Business Administration from the University of North Texas and a Masters of Business Administration from the University of Texas, Dallas.
Maria R. Hawthorne, age 43, has been a Vice President of the Company since June 2001 with responsibility for property operations for the Northern Virginia Division. Mrs. Hawthorne has been with the Company and its predecessors for the past sixteen years. From July 1994 to June 2002, Mrs. Hawthorne was a Regional Manager of the Company. From August 1988 to July 1994, Mrs. Hawthorne was the Director of Leasing and Property Manager for AOPP. Ms. Hawthorne earned a Bachelor of Arts degree in International Relations from Pomona College.
William A. McFaul, age 37, was promoted to Vice President of the Company in December 2001 with responsibility for property operations for the Maryland Division. Mr. McFaul has been with the Company since July 1999. Mr. McFaul became a Regional Manager in January 2001 with responsibility for property operations of the Maryland Region and was a Senior Property Manager from July 1999 until December 2000. Prior to joining the Company, Mr. McFaul worked for The Rouse Company, a national real estate development firm, for ten years holding various positions in leasing and operations. Mr. McFaul earned a Bachelor of Science degree in Business Administration and a Masters of Business Administration from Loyola College in Maryland.
Eileen M. Newkirk, age 54, has been a Vice President of the Company since March 2000 with responsibility for property operations for the Pacific Northwest Division. Ms. Newkirk became an executive officer of the Company in March 2001. From August 1998 to March 2000, Ms. Newkirk was a Regional Manager of the Company. From 1997 to 1998, Ms. Newkirk held the position of United States Facilities Manager for N-Cube, a high tech company based in Foster City, California. From 1994 to 1997, she was a Property Manager for AOPP. Prior to joining AOPP, Ms. Newkirk held a variety of development and operations management positions, including the management of a Class A central business district high-rise. Ms. Newkirk maintains an Oregon real estate license.
PART II
ITEM 5. MARKET FOR REGISTRANT’S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS
a. Market Price of the Registrant’s Common Equity:
The Common Stock of the Company trades on the American Stock Exchange under the symbol PSB. The following table sets forth the high and low sales prices of the Common Stock on the American Stock Exchange for the applicable periods:
Range
--------------------------------------
Year Quarter High Low Closing Prices
------------------- ----------------- ----------------- ----------------- ----------------
2002 1st $36.50 $30.70 $34.75
2nd $37.34 $34.10 $34.95
3rd $35.47 $30.96 $34.00
4th $34.30 $29.75 $31.80
2001 1st $28.10 $26.50 $31.50
2nd $29.57 $25.80 $27.70
3rd $28.30 $26.00 $28.00
4th $32.95 $29.75 $27.15
As of February 12, 2003, there were approximately 688 holders of record of the Common Stock.
b. Dividends
Holders of Common Stock are entitled to receive distributions when, as and if declared by the Company’s Board of Directors out of any funds legally available for that purpose. The Company is required to distribute at least 90% of its net taxable ordinary income prior to the filing of the Company’s tax return and 85%, subject to certain adjustments, during the calendar year, to maintain its REIT status for federal income tax purposes. It is management’s intention to pay distributions of not less than these required amounts.
Distributions paid per share of Common Stock for 2002 and 2001 amounted to $1.16 and $1.31 per year, respectively. Since the second quarter of 1998 and through the fourth quarter of 2000, the Company had declared regular quarterly dividends of $0.25 per common share. In March 2001, the Board of Directors increased the quarterly dividends from $0.25 to $0.29 per common share. In December 2001, the Board of Directors declared a special dividend of $0.15 per common share. In 2002, the Company continued to pay quarterly dividends of $0.29 per common share. The Board of Directors has established a distribution policy to maximize the retention of operating cash flow and only distribute the minimum amount required for the Company to maintain its tax status as a REIT. Pursuant to restrictions contained in the Credit Facility, distributions may not exceed 95% of funds from operations, as defined.
c. Issuance of Unregistered Securities
On October 30, 2002, the Operating Partnership issued 800,000 preferred units with a preferred distribution rate of 7.95%. The Operating Partnership received net proceeds from the sale of these preferred units of approximately $19.5 million. The Operating Partnership sold the preferred units in a private placement in reliance on an exemption from the registration requirements of the Securities Act pursuant to Section 4(2) and Rule 506 of Regulation D promulgated thereunder. The preferred units were issued to a single institutional “accredited investor” within the meaning of Regulation D.
ITEM 6. SELECTED FINANCIAL DATA (1)
The following sets forth selected consolidated and combined financial and operating information on a historical basis for the Company and its predecessors. The following information should be read in conjunction with the consolidated financial statements and notes thereto of the Company included elsewhere in this Form 10-K. Note that historical results from 1998 through 2001 were restated to conform with 2002 presentation for discontinued operations.
For the Years Ended December 31,
-------------------------------------------------------------------------------
2002 2001 2000 1999 1998
Revenues: (In thousands, except per share data)
Rental income......................... $ 197,565 $ 161,609 $ 135,334 $ 114,841 $ 79,211
Facility management fees primarily
from affiliates........ 763 683 539 471 529
Business services..................... 136 353 547 - -
Interest income....................... 819 2,251 4,076 2,356 1,411
Dividend income....................... 4 17 1,301 459 -
----- -- ----- ---
199,287 164,913 141,797 118,127 81,151
------- ------- ------- ------- ------
Expenses:
Cost of operations.................... 52,842 42,543 35,465 30,830 23,552
Cost of facility management........... 176 152 111 94 77
Cost of business services............. 462 572 344 - -
Depreciation and amortization......... 57,658 39,680 34,037 27,993 17,161
General and administrative............ 4,663 4,320 3,954 3,153 2,233
Interest expense...................... 5,324 1,715 1,481 3,153 2,361
----- ----- ----- ----- -----
121,125 88,982 75,392 65,223 45,384
------- ------ ------ ------ ------
Equity in income of joint venture..... 1,978 25 - - -
Gain on investment in
marketable securities 41 8 7,849 - -
-- - ----- ----- ------
Income before gain on disposal of
real estate, discontinued operations
and minority interest 80,181 75,964 74,254 52,904 35,767
Income from discontinued operations.... 1,296 1,395 3,412 4,656 4,841
Gain on disposition of properties..... 8,123 - 256 - -
----- ------ --- ----- ------
Income before minority
interest and extraordinary item 89,600 77,359 77,922 57,560 40,608
Minority interest in income - (17,927) (14,107) (12,185) (4,156) -
preferred units.......................
Minority interest in income - common (14,243) (13,382) (14,556) (11,954) (11,208)
------- ------- ------- ------- -------
units.................................
Income before extraordinary item........ 57,430 49,870 51,181 41,450 29,400
Extraordinary item, net of minority - - - (195) -
interest.............................. ------ ------ ------ ------ ------
Net income.............................. $ 57,430 $ 49,870 $ 51,181 $ 41,255 $ 29,400
=========== =========== =========== =========== ===========
Net income allocation:
Allocable to preferred shareholders... $ 15,412 $ 8,854 $ 5,088 $ 3,406 $ -
Allocable to common shareholders...... 42,018 41,016 46,093 37,849 29,400
------ ------ ------ ------ ------
$ 57,430 $ 49,870 $ 51,181 $ 41,255 $ 29,400
=========== =========== =========== =========== ===========
Per Common Share:
Distribution (1)........................ $ 1.16 $ 1.31 $ 1.00 $ 1.00 $ 1.10
Net income - Basic...................... $ 1.95 $ 1.84 $ 1.98 $ 1.60 $ 1.52
Net income - Diluted.................... $ 1.93 $ 1.83 $ 1.97 $ 1.60 $ 1.51
Weighted average common shares-Basic.... 21,552 22,350 23,284 23,641 19,361
Weighted average common shares-Diluted.. 21,743 22,435 23,365 23,709 19,429
Balance Sheet Data:
Total assets............................ $ 1,156,802 $ 1,169,955 $ 930,756 $ 903,741 $ 709,414
Total debt.............................. 70,279 165,145 30,971 37,066 50,541
Minority interest - preferred units..... 217,750 197,750 144,750 132,750 -
Minority interest - common units....... 167,469 162,141 161,728 157,199 153,015
Preferred stock......................... 170,813 121,000 55,000 55,000 -
Common shareholders' equity............. $ 493,589 $ 478,731 $ 509,343 $ 500,531 $ 489,905
Other Data:
Net cash provided by operating $ 135,075 $ 126,677 $ 111,197 $ 88,440 $ 60,228
activities..............................
Net cash (used in) provided by 5,628 (318,367) (77,468) (131,318) (308,646)
investing activities....................
Net cash provided by (used in) (98,967) 145,471 (58,654) 111,030 250,602
financing activities...............
Funds from operations (2)............... $ 103,045 $ 93,568 $ 85,977 $ 76,353 $ 57,430
Square footage owned at end of period... 14,426 14,817 12,600 12,359 10,930
| (1) | In March 2001, the Board of Directors increased the annual distribution to $1.16 per common share. In December 2001, the Board of Directors declared a special distribution of $0.15 per common share. No special dividend was declared in 2002. |
| (2) | Funds from operations (“FFO”) is defined as net income, computed in accordance with generally accepted accounting principles (“GAAP”) before depreciation, amortization, minority interest in income, straight line rent adjustments and extraordinary or non-recurring items. FFO does not represent net income or cash flows from operations as defined by GAAP. FFO does not take into consideration scheduled principal payments on debt and capital improvements. Accordingly, FFO is not necessarily a substitute for cash flow or net income as a measure of liquidity or operating performance or ability to make acquisitions and capital improvements or ability to pay distributions or debt principal payments. Also, FFO as computed and disclosed by the Company may not be comparable to FFO computed and disclosed by other REITs. The Company believes that in order to facilitate a clear understanding of the Company’s operating results, FFO should be analyzed in conjunction with net income as presented in the Company’s consolidated financial statements included elsewhere in this Form 10-K. See Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” Liquidity and Capital Resources,” “Funds from Operations,” for a reconciliation of FFO and net income allocable to common shareholders. |
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis of the results of operations and financial condition of PS Business Parks, Inc. (the “Company”) should be read in conjunction with the selected financial data and the Company’s consolidated financial statements and notes thereto included elsewhere in the Form 10-K.
Forward-Looking Statements: Forward-looking statements are made throughout this Annual Report on Form 10-K. Any statements contained herein that are not statements of historical fact may be deemed to be forward-looking statements. Without limiting the foregoing, the words “believes,” “anticipates,” “plans,” “expects,” “seeks,” “estimates,” and similar expressions are intended to identify forward-looking statements. There are a number of important factors that could cause the results of the Company to differ materially from those indicated by such forward-looking statements, including those detailed under the heading “Item 1A. Risk Factors.” In light of the significant uncertainties inherent in the forward-looking statements included herein, the inclusion of the information contained in such forward-looking statements should not be regarded as a representation by us or any other person that our objectives and plans will be achieved. Moreover, we assume no obligation to update these forward-looking statements to reflect actual results, changes in assumptions or changes in other factors affecting such forward-looking statements.
Overview
Critical Accounting Policies and Estimates:Our significant accounting policies are described in Note 2 to the condensed consolidated financial statements included in this Form 10-K. We believe our most critical accounting policies relate to revenue recognition, allowance for doubtful accounts, impairment of long-lived assets, depreciation, accrual of operating expenses and accruals for contingencies each of which we discuss below.
| | Revenue Recognition:We recognize revenue in accordance with Staff Accounting Bulletin No. 101 of the Securities and Exchange Commission, Revenue Recognition in Financial Statements (SAB 101), as amended. SAB 101 requires that four basic criteria must be met before revenue can be recognized. The criteria is that persuasive evidence of an arrangement exists, the delivery has occurred or services rendered, the fee is fixed and determinable and collectibility is reasonably assured. |
| | Allowance for Doubtful Accounts:Rental revenue from our tenants is our principal source of revenue. We monitor the collectibility of our receivable balances including the deferred rent receivable on an on-going basis. Based on these reviews, we establish a provision, and maintain an allowance, for doubtful accounts for estimated losses resulting from the possible inability of our tenants to make required rent payments to us. A provision for doubtful accounts is recorded during each period. The allowance for doubtful accounts, which represents the cumulative allowances less write-offs of uncollectible rent, is netted against tenant and other receivables on our consolidated balance sheets. If we incorrectly determine the collectibility of our revenue, the timing and amount of our reported revenue could be affected. |
| | Impairment of Long-Lived Assets:The Company evaluates its assets used in operations, by identifying indicators of impairment and by comparing the sum of the estimated undiscounted future cash flows for each asset to the asset's carrying amount. Our long-lived assets consist primarily of our investments in real estate. The fair value of our investments in real estate depends on the future cash flows from operations of the properties. If the estimated future cash flow of the property results in a determination that the fair value is less than our carrying value, an impairment may be recognized if we determine the loss to be permanent. As of December 31, 2002, the Company does not consider any of its long-lived assets to be impaired. |
| | Capitalization of Real Estate Facilities:Real estate facilities are recorded at cost. Costs related to the renovation or improvement of the properties are capitalized. Expenditures for repairs and maintenance are expensed as incurred. Expenditures that are expected to benefit a period greater than 30 months and exceed $5,000 are capitalized and depreciated over the estimated useful life. Buildings and equipment are depreciated on the straight-line method over the estimated useful lives, which are generally 30 and 5 years, respectively. Leasing costs in excess of $1,000 for leases with terms greater than two years are capitalized and depreciated/amortized over their estimated useful lives. Leasing costs for leases of less than two years or less than $1,000 are expensed as incurred. Interest cost and property taxes incurred during the period of construction of real estate facilities are capitalized. If these costs are not capitalized correctly, the timing of expenses and the recording of real estate assets could be over or understated. |
| | Depreciation:We compute depreciation on our buildings and equipment using the straight-line method based on estimated useful lives of generally 30 and 5 years. A significant portion of the acquisition cost of each property is allocated to building and building components (usually 80-85%). The allocation of the acquisition cost to building and its components and the determination of the useful life are based on management’s estimates. If we do not allocate appropriately to building or related components or incorrectly estimate the useful life of our properties, the timing and/or the amount of depreciation expense will be affected. In addition, the net book value of real estate assets could be over or understated. The statement of cash flows, however, would not be affected. |
| | Accruals of Operating Expenses:The Company accrues for property tax expenses, performance bonuses and other operating expenses each quarter based on historical trends and anticipated disbursements. If these estimates are incorrect, the timing of expense recognition will be affected. |
| | Accruals for Contingencies: The Company is exposed to business and legal liability risks with respect to events that may have occurred, but in accordance with generally accepted accounting principles has not accrued for such potential liabilities because the loss is either not probable or not estimable. Future events and the result of pending litigation could result in such potential losses becoming probable and estimable, which could have a material adverse impact on our financial condition of results of operations. |
| | Qualification as a REIT – Income Tax Expense:We believe that we have been organized and operated, and we intend to continue to operate, as a qualifying REIT under the Internal Revenue Code and applicable state laws. A qualifying REIT generally does not pay corporate level income taxes on its taxable income that is distributed to its shareholders, and accordingly, we do not pay or record as an expense income tax on the share of our taxable income that is distributed to shareholders. |
| | Given the complex nature of the REIT qualification requirements, the ongoing importance of factual determinations and the possibility of future changes in our circumstances, we cannot provide any assurance that we actually have satisfied or will satisfy the requirements for taxation as a REIT for any particular taxable year. For any taxable year that we fail or failed to qualify as a REIT and applicable relief provisions did not apply, we would be taxed at the regular corporate rates on all of our taxable income, whether or not we made or make any distributions to our shareholders. Any resulting requirement to pay corporate income tax, including any applicable penalties or interest, could have a material adverse impact on our financial condition or results of operations. Unless entitled to relief under specific statutory provisions, we also would be disqualified from taxation as a REIT for the four taxable years following the year during which qualifications was lost. There can be no assurance that we would be entitled to any statutory relief. |
Effect of Economic Conditions on the Company’s Operations:During 2001 and 2002, the Company has been affected by the slowdown in economic activity in the United States in most of its primary markets. These effects were exacerbated by the terrorist attacks of September 11, 2001 and the related aftermath. These effects include a decline in occupancy rates, a reduction in market rental rates throughout the portfolio, increased rent concessions, tenant improvement allowances and lease commissions, slower than expected lease-up of the Company’s development properties, increased tenant defaults and the termination of leases pursuant to early termination options.
The reduction in occupancies and market rental rates has been the result of several factors related to general economic conditions. There are more businesses contracting than expanding, more businesses failing than starting-up and general uncertainty for businesses, resulting in slower decision-making and requests for shorter-term leases. There is also more competing vacant space, including substantial amounts of sub-lease space, in many of the Company’s markets. Many of the Company’s properties have lower vacancy rates than the average rates for the markets in which they are located; consequently, the Company may have difficulty in maintaining its occupancy rates as leases expire. An extended economic slowdown will put additional downward pressure on occupancies and market rental rates. The economic slowdown and the abundance of space alternatives available to customers has led to pressure for greater rent concessions, more generous tenant improvement allowances and higher broker commissions.
These economic conditions have also resulted in the erosion of tenant credit quality throughout the portfolio. As a result, more tenants are contacting us regarding their economic viability, including those that could be material to our revenue base and more tenants are electing to terminate their leases early under lease termination options. To a certain extent, these economic conditions have affected two large tenants representing a combined 2% of the Company’s revenues. Leases with Worldcom and two related entities generate 1% of the Company’s revenues. Worldcom’s recent bankruptcy may adversely affect the continuity of that revenue. Another large tenant representing approximately 1% of revenues defaulted on its lease obligations in the third quarter of 2002 and has requested a modification of its lease. This tenant is no longer in default on its lease obligations and the Company is currently monitoring the status of this lease closely. Several other of our large tenants have contacted us, requesting early termination of their lease, rent reduction in space under lease, rent deferment or abatement. At this time, the Company cannot anticipate what impact, if any, the ultimate outcome of these discussions will have on our operating results.
The Company’s two development properties were 63% leased in the aggregate as of December 31, 2002, but they have not been leased as rapidly as the Company had anticipated. The development properties consist of a 141,000 square foot flex development in Northern Virginia that was 88% leased, and a 97,000 square foot development in the Beaverton submarket of Portland, Oregon that was 26% leased.
Effect of Economic Conditions on the Company’s Primary Markets: The Company has concentrated its operations in seven major markets. Each of these markets has been affected by the slowdown in economic activity. The Company’s overall view of these markets is summarized below as of December 31, 2002. For purposes of market occupancy statistics, the Company has compiled these statistics using broker reports for these respective markets. These sources are deemed to be reliable by the Company, but there can be no assurance that these reports are accurate.
The Company owns approximately 1.9 million square feet in the Beaverton sub market of Portland, Oregon. Leasing activity slowed dramatically during 2002 and continues to be slow in 2003. On the supply side, the Company does not believe significant new construction starts will occur in 2003. The Company’s vacancy rate is 9%.
The Company owns approximately 1.5 million square feet in Northern California with a concentration in South San Francisco, Santa Clara and San Jose. The vacancy rates in these submarkets stand at 7%, 25% and 20%, respectively. Market rental rates dropped dramatically in 2002 and continue to decrease. The Company’s vacancy rate is 2.9%.
The Company owns approximately 3.2 million square feet in Southern California. This is one of the most stable markets in the country but continues to experience slowing rental activity. Vacancy rates have increased throughout Southern California for flex, industrial and office space, ranging from 5% to 25% for office and less than 5% for industrial, depending on sub-markets and product type. The rental rates for the Company’s properties have dropped slightly. The Company’s vacancy is 2.5%.
The Company owns approximately 0.8 million square feet in Austin, Texas. This market experienced a dramatic increase in office and flex vacancy, both running at 23%, respectively. One half of the office vacancy is due to sub-lease space. Construction deliveries of office and flex space continue to add to the vacancy rate resulting in downward pressure on rental rates. The Company’s vacancy rate is 9%.
The Company owns approximately 1.9 million square feet in Northern Texas. The vacancy rate in Las Colinas, where most of the Company’s properties are concentrated, has risen to over 20% for office and 13% for industrial and flex. Over the 12 months ended December 31, 2002, the number of new properties constructed has decreased, virtually no new construction has commenced and very little pre-leasing of space has occurred. The Company believes that any such new construction will cause vacancy rates to rise. Leasing activity has slowed overall and sub-leasing is continuing to increase. The Company’s vacancy rate is 7%.
The Company owns approximately 2.6 million square feet in Northern Virginia, where the vacancy rate is 16% as of December 31, 2002. Vacancy rates have risen to over 20% in the sub-markets in the western technology corridor, such as Herndon, Chantilly and Sterling, primarily as a result of the decline in the technology sector. The Company’s vacancy rate in is 6%.
The Company owns approximately 1.6 million square feet in Maryland. The Company expects that the business of the GSA, defense contractors and the biotech industry will continue to grow in 2003. With most 2003 construction deliveries pre-leased, the Company expects that the vacancy rate will remain flat or decline. The Company’s vacancy rate is approximately 9%.
Growth of the Company’s Operations:During 2001 and 2002, the Company focused on maximizing cash flow from its existing core portfolio of properties, seeking to expand its presence in existing markets through strategic acquisitions and developments and strengthening its balance sheet, primarily through the issuance of preferred stock/units. The Company has historically maintained low debt and overall leverage levels, including preferred stock/units, which should give it the flexibility for future growth without the issuance of additional common stock.
During 2002, the Company did not complete any acquisitions. The Company plans to continue to seek to build its presence in existing markets by acquiring high quality facilities in selected markets. The Company targets properties (i) with below market rents which may offer it growth in rental rates above market averages and (ii) which offer the Company the ability to achieve economies of scale resulting in more efficient operations.
In 2002, the Company sold four properties totaling 386,000 square feet. The Company exited the San Antonio, Texas and Overland Park, Kansas markets. In addition, the Company sold a property located in Landover Maryland that no longer met the Company’s investment criteria. Net proceeds from the sales were approximately $23.1 million and the Company recognized a net gain of $2.7 million. In addition, the Company recognized $5.4 million of deferred gain from a sale completed in 2001.
Through a joint venture with an institutional investor, the Company holds a 25% equity interest in an industrial park in the City of Industry, submarket of Los Angeles County. Initially the joint venture consisted of 14 buildings totaling 294,000 square feet. During 2002, the joint venture sold eight of the buildings totaling approximately 170,000 square feet. The Company recognized gains of approximately $861,000 on the disposition of these eight buildings. In addition, the Company’s interest in cash distributions from the joint venture increased from 25% to 50% as a result of meeting its performance measures. Therefore, the Company recognized additional income of $1,008,000. The gains and the additional income are included in equity in income of joint venture. As of December 31, 2002, the joint venture holds six buildings totaling 124,000 square feet. During January, 2003, five of the remaining six buildings were sold and the Company will recognize gains of approximately $1.0 million as a result of these sales and additional income of approximately $700,000 in 2003. There is currently only one building remaining with approximately 29,000 square feet which is under contract to be sold.
During 2001, the Company added approximately 2.2 million square feet of space to its portfolio at an aggregate cost of approximately $303 million. These acquisitions increased the Company’s presence in its existing markets. The Company acquired 658,000 square feet in Northern Virginia for approximately $88 million, 685,000 square feet in Oregon for approximately $88 million and 905,000 square feet in Maryland for approximately $127 million. In addition, the Company completed development of three properties totaling 339,000 square feet in Northern Virginia, Portland and Dallas for approximately $28.5 million. The Company also disposed of a property aggregating 77,000 square feet for approximately $9 million. The Company also formed a joint venture to own and operate an industrial park. This park, consisting of 294,000 square feet, was acquired in December 2000 at a cost of approximately $14.4 million and was contributed to the joint venture at its original cost for a 25% equity interest in the joint venture.
During 2000, the Company added approximately 0.8 million square feet to its portfolio at an aggregate cost of approximately $82 million. The Company acquired 454,000 square feet in Southern California for $40 million, 178,000 square feet in Northern California for $23 million and 210,000 square feet in Northern Virginia for approximately $19 million. In addition, the Company completed development of a property totaling 22,000 square feet in Oregon for approximately $3 million. The Company also disposed of five properties in non-core markets aggregating 627,000 square feet for approximately $23.8 million.
Comparison of 2002 to 2001
Results of Operations: Net income for the year ended December 31, 2002 was $57,430,000 compared to $49,870,000 for the same period in 2001. Net income allocable to common shareholders (net income less preferred stock dividends) for the year ended December 31, 2002 was $42,018,000 compared to $41,016,000 for the same period in 2001. Net income per common share on a diluted basis was $1.93 for the year ended December 31, 2002 compared to $1.83 for the same period in 2001 (based on weighted average diluted common shares outstanding of 21,743,000 and 22,435,000, respectively). The increase was primarily due to gains on disposition of properties. Net income allocable to common shareholders for the year ended December 31, 2002 included recognizing gains on dispositions of properties totaling $8.1 million or $0.28 per share and the Company’s share of gains and income related to the disposition of eight buildings in its joint venture of $861,000 or approximately $0.03 per share. Net income per common share, excluding discontinued operations and gains related to dispositions, was $1.61 on a diluted basis for the year ended December 31, 2002 compared to $1.78 diluted for the same period in 2001. The decrease is due primarily to increased depreciation related to acquisitions completed in 2001.
The Company’s property operations account for almost all of the net operating income earned by the Company. The following table presents the operating results of the properties for the years ended December 31, 2002 and 2001 in addition to other income and expense items affecting income from continuing operations (1):
Years Ended
December 31,
2002 2001 Change
Rental income:
"Same Park" facilities (11.8 million net rentable square feet)
$150,110,000 $148,034,000 1.4%
Other facilities (2.6 million net rentable square feet)..... 45,057,000 11,671,000 286.1%
---------- ---------- -----
Rental income before straight-line rent adjustment.......... 195,167,000 159,705,000 22.2%
Straight line rent adjustment:
"Same Park" facilities...................................... 1,844,000 1,751,000 5.3%
Other facilities............................................ 554,000 153,000 262.1%
------- ------- -----
Total rental income......................................... $197,565,000 $161,609,000 22.2%
============ ============ ====
Cost of operations (excluding depreciation):
"Same Park" facilities...................................... $40,277,000 $38,752,000 3.9%
Other facilities............................................ 12,565,000 3,791,000 231.4%
---------- --------- -----
Total cost of operations (excluding depreciation)........... $52,842,000 $42,543,000 24.2%
=========== =========== ====
Net operating income (rental income less cost of operations):
"Same Park" facilities (2).................................. $109,833,000 $109,282,000 0.5%
Other facilities............................................ 32,492,000 7,880,000 312.3%
---------- --------- -----
Total net operating income before straight line rent
adjustment.................................................. 142,325,000 117,162,000 21.5%
Straight line rent adjustment....................... 2,398,000 1,904,000 25.9%
--------- --------- ----
Total net operating income.................................. $144,723,000 $119,066,000 21.5%
============ ============ ====
Income (Loss):
Facility management fees, net............................... 587,000 531,000 10.5%
Business services, net...................................... (326,000) (219,000) (48.9%)
Interest and dividend income................................ 823,000 2,268,000 (63.7%)
Equity in income of joint venture........................... 1,978,000 25,000 7,812.0%
Gain on investment in marketable securities 41,000 8,000 412.5%
Expenses:
Depreciation and amortization............................... 57,658,000 39,680,000 45.3%
General and administrative.................................. 4,663,000 4,320,000 8.0%
Interest expense............................................ 5,324,000 1,715,000 210.4%
--------- --------- -----
Income before gain on disposal of real estate,
discontinued operations, and minority interest $80,181,000 $ 75,964,000 5.5%
=========== ============ ===
"Same Park" Gross margin(3)................................. 73.2% 73.8% (0.6%)
"Same Park" Weighted average for period:
Occupancy.............................................. 94.3% 95.8% (1.5%)
Annualized realized rent per square foot(4)............ $13.44 $13.04 3.1%
| | (1) | Net operating income (NOI) is an important measurement in the commercial real estate industry for determining the value of the real estate generating the NOI. The key components of NOI are “rental income” less “cost of operations”. The Company breaks out “Same Park” operations to provide information regarding trends for properties the Company has held for the periods being compared. The Company uses NOI in its segment reporting. See Note 14 to the Company’s consolidated financial statements included elsewhere herein for a definition of NOI. |
| | (2) | See “Supplemental Property Data and Trends” below for a definition of “Same Park” facilities. |
| | (3) | Gross margin is computed by dividing property net operating income by rental income. |
| | (4) | Realized rent per square foot represents the actual revenues earned per occupied square foot. |
Concentration of Portfolio by Region: Rental income and rental income less cost of operations or net operating income prior to depreciation and the straight-line rent adjustment (defined as “NOI” for purposes of the following tables) are summarized for the year ended December 31, 2002 by major geographic region below. Note that the Company excludes the effects of depreciation and straight-line rent adjustment in the calculation of NOI because the table below is designed to illustrate the concentration of value of the portfolio in the respective regions. The effects of depreciation and the straight-line rent adjustment are generally not considered when determining value in the real estate industry. The Company’s calculation of NOI may not be comparable to those of other companies and should not be used as an alternative to measures of performance in accordance with generally accepted accounting principles. Below the table of rental income and NOI based on geographical concentration is a reconciliation to the most comparable amounts determined based on generally accepted accounting principles (GAAP).
Square Footage Percent Rental Percent Percent
Region of Total Income of Total NOI of Total
Southern California 3,171,000 22% $42,320,000 22% $31,965,000 23%
Northern California 1,495,000 10% 20,873,000 11% 16,148,000 11%
Southern Texas 833,000 6% 8,721,000 4% 5,762,000 4%
Northern Texas 1,951,000 14% 20,909,000 11% 14,297,000 10%
Virginia 2,621,000 18% 39,687,000 20% 28,321,000 20%
Maryland 1,646,000 11% 26,312,000 14% 18,781,000 13%
Oregon 1,973,000 14% 29,733,000 15% 23,346,000 16%
Other 736,000 5% 6,612,000 3% 3,705,000 3%
------- ----- --------- ----- --------- ----
Subtotal 14,426,000 100% 195,167,000 100% 142,325,000 100%
---------- --- ----------- --- ----------- ---
Add: Straight line rent adjustment 2,398,000 2,398,000
Less: Depreciation expense NA 57,356,000
--------- ----------
Total based on GAAP $197,565,000 $87,367,000
============ ===========
Supplemental Property Data and Trends: In order to evaluate the performance of the Company’s overall portfolio, management analyzes the operating performance of a consistent group of properties constituting 11.8 million net rentable square feet (“Same Park” facilities). The Company currently has owned and operated them for the comparable periods. These properties do not include properties that have been acquired or sold during 2001 and 2002. The “Same Park” facilities represent approximately 81% of the weighted average square footage of the Company’s portfolio for 2002.
The following table summarizes the pre-depreciation historical operating results of the “Same Park” facilities excluding the effects of accounting for rental revenues on a straight-line basis for the years ended December 31, 2002 and 2001. The Company excludes the effect of depreciation and straight-line rent accounting because these non-cash accounts have the effect of smoothing earnings and masking trends in operating results.
Below the table of rental income and NOI on a “Same Park” basis is a reconciliation to the comparable amounts determined based on GAAP.
Revenues Revenues NOI NOI
Region 2002 2001 Increase 2002 2001 Increase
Southern California.............. $42,486,000 $41,031,000 3.5% $32,031,000 $31,037,000 3.2%
Northern California.............. 20,818,000 19,417,000 7.2% 16,049,000 14,786,000 8.5%
Austin Texas..................... 8,732,000 9,411,000 (7.2%) 5,767,000 6,280,000 (8.2%)
Northern Texas................... 18,875,000 19,071,000 (1.0%) 12,747,000 13,042,000 (2.3%)
Virginia......................... 25,043,000 25,620,000 (2.3%) 17,826,000 18,781,000 (5.1%)
Maryland......................... 8,903,000 8,683,000 2.5% 6,740,000 6,691,000 0.7%
Oregon........................... 18,635,000 18,155,000 2.6% 14,990,000 14,772,000 1.5%
Other............................ 6,618,000 6,646,000 (0.4%) 3,683,000 3,893,000 (5.4%)
--------- --------- ---- --------- --------- ----
150,110,000 148,034,000 1.4% 109,833,000 109,282,000 0.5%
----------- ----------- --- ----------- ----------- ---
Add: Straight line rent
- --------------------------------- 1,844,000 1,751,000 5.3% 1,844,000 1,751,000 5.3%
Adjustment
Less: Depreciation expense NA NA NA 40,328,000 37,429,000 7.7%
------- ---------- ---- ---------- ---------- ---
Total based on GAAP $151,954,000 $149,785,000 1.4% $71,349,000 $73,604,000 (3.1%)
Southern California
| | This region includes San Diego, Orange County and Los Angeles County. The increase in revenues and NOI are the result of this market being the most stable market in the country during 2002 with a diverse economy that felt only modest effects of the technology slump. Weighted average occupancies have increased from 96.2% in 2001 to 97.5% in 2002. Realized rent per foot have increased 2.2% from $13.43 per foot in 2001 to $13.72 per foot in 2002. |
Northern California
| | This region includes San Jose, San Francisco and Sacramento. The Company benefited from the early renewal of large leases in its Silicon Valley portfolio and relative strength in the Sacramento market. Weighted average occupancies have increased from 96.7% in 2001 to 97.1% in 2002. Realized rent per foot have increased 6.9% from $13.41 per foot in 2001 to $14.33 per foot in 2002. |
Austin Texas
| | This region was among the hardest hit due to the technology slump and the Company is showing the effects of sharply reduced market rental rates, higher vacancies and business failures. Weighted average occupancies have decreased from 94.4% in 2001 to 90.9% in 2002. Realized rent per foot have decreased 3.7% from $11.97 per foot in 2001 to $11.53 per foot in 2002. |
Northern Texas
| | This region includes Dallas and Houston. The Dallas Market has felt the effects of the slowdown in the telecommunications industry, which has been partially offset by the relative strength in the Houston portfolio. Weighted average occupancies have decreased from 93.8% in 2001 to 92.4% in 2002. Realized rent per foot have increased 0.5% from $11.00 per foot in 2001 to $11.05 per foot in 2002. |
Virginia
| | The Virginia region includes all major submarkets surrounding the Washington D.C. metropolitan area. Virginia has been negatively impacted in the Chantilly and Herndon submarkets as a result of the technology and telecommunications industry slowdown. Other submarkets have been positively impacted by increased federal government spending on defense. The Company’s results were negatively impacted in the short-term by the early termination of a 70,000 square foot building that was re-leased to the United States government. The building was vacant for almost nine months as it was being renovated to customer specifications. Weighted average occupancies have decreased from 97.1% in 2001 to 91.2% in 2002. Realized rent per foot have increased 4.1% from $14.48 per foot in 2001 to $15.07 per foot in 2002. |
Maryland
| | The Maryland region from a “Same Park” perspective consists primarily of facilities in Prince Georges County and Montgomery County. These markets were relatively stable. The Company was negatively impacted by the bankruptcies of two large tenants and positively impacted by a lease termination fee in excess of estimated re-leasing costs. Weighted average occupancies have decreased from 99.0% in 2001 to 93.7% in 2002. Realized rent per foot have increased 8.3% from $11.84 per foot in 2001 to $12.82 per foot in 2002. |
Oregon
| | The Oregon region from a “Same Park” perspective consists primarily of two business parks in the Beaverton submarket of Portland. Oregon showed positive results despite being one of the markets hardest hit by the technology slowdown. The full effect of this slowdown will likely take effect in 2003 with expected lease terminations and expirations resulting in significant declines in rental revenue. Weighted average occupancies have decreased from 97.9% in 2001 to 94.5% in 2002. Realized rent per foot have increased 6.4% from $15.57 per foot in 2001 to $16.57 per foot in 2002. |
Facility Management Operations:The Company’s facility management accounts for a small portion of the Company’s net income. During the year ended December 31, 2002, $587,000 in net income was recognized from facility management operations compared to $531,000 for the same period in 2001. Facility management fees have increased due to additional properties brought under management in 2001 including the management of joint venture properties for the full year of 2002 versus a partial year in 2001.
Business Services:Business services include fees from telecommunication service providers. During the year ended December 31, 2002, the Company incurred a net loss of $326,000 from such services compared to net loss of $219,000 recognized for the same period in 2001. Business services revenues have declined due to the bankruptcies of telecommunication service providers such as Darwin Networks, Winstar and Teligent and lower than anticipated acceptance of the program. The Company expects to wind the program down in 2003.
Equity in Income of Joint Venture:On October 23, 2001, the Company formed a joint venture with an unaffiliated investor to own and operate an industrial park in the City of Industry submarket of Los Angeles County. The Company recognized income of $1,978,000 and $25,000 in 2002 and 2001, respectively. For 2002, the income consists primarily of gains from dispositions of properties of $861,000 and the recognition of an increase in the Company’s interest in the joint venture from 25% to 50% for meeting performance measures of $1,008,000.
Interest Income: Interest income reflects earnings on interest bearing investments. Interest income was $819,000 for the year ended December 31, 2002 compared to $2,251,000 for the same period in 2001. The decrease is attributable to lower interest rates and lower average cash balances. Weighted average interest bearing investments and effective interest rates for the year ended December 31, 2002 were approximately $24 million and 1.9% compared to $53 million and 4.2% for the same period in 2001.
Dividend Income: Dividend income reflects dividends received from marketable securities. Dividend income was $4,000 for the year ended December 31, 2002 compared to $17,000 for the same period in 2001.
Cost of Operations: Cost of operations was $52,842,000 for the year ended December 31, 2002 compared to $42,543,000 for the same period in 2001. The increase is due primarily to the growth in the square footage of the Company’s portfolio of properties. Cost of operations as a percentage of rental income increased slightly from 26.3% in 2001 to 26.7% in 2002. Cost of operations for the year ended December 31, 2002 consists primarily of property taxes ($16,762,000), property maintenance ($12,370,000), utilities ($9,697,000) and direct payroll ($8,848,000) as compared to cost of operations for the year ended December 31, 2001 which consisted primarily of property taxes ($14,241,000), property maintenance ($9,386,000), utilities ($8,046,000) and direct payroll ($6,957,000).
Depreciation and Amortization Expense:Depreciation and amortization expense was $57,658,000 for the year ended December 31, 2002 compared to $39,680,000 for the same period in 2001. The increase is primarily due to depreciation expense on real estate facilities acquired or developed in 2001.
General and Administrative Expense: General and administrative expense was $4,663,000 for the year ended December 31, 2002 compared to $4,320,000 for the same period in 2001. The increase is due to the adoption of the Fair Value Method of accounting for stock options in 2002 resulting in approximately $525,000 of expense related to stock options granted after December 31, 2001. General and administrative expenses consist primarily of expenses which relate to the accounting, finance and executive divisions of the corporate office which primarily consists of payroll expenses. These costs were approximately $1,858,000 and $1,835,000 for the year ended December 31, 2002 and 2001, respectively. Other costs included in general and administrative costs are internal acquisition costs of $639,000 and $587,000 for the year ended December 31, 2002 and 2001, respectively. Legal costs were $188,000 and $176,000 for the years ended December 31, 2002 and 2001, respectively.
Interest Expense: Interest expense was $5,324,000 for the year ended December 31, 2002 compared to $1,715,000 for the same period in 2001. The increase is primarily attributable to higher average debt balances in 2002 due to the Company’s $50 million term loan obtained in February, 2002 and the reduction of capitalized interest. Interest expense of $288,000 and $1,091,000 was capitalized as part of building costs associated with properties under development during the years ended December 31, 2002 and 2001, respectively. As of the third quarter of 2002, all developed properties had been shell complete for at least one year. The Company has therefore, discontinued capitalization of interest on these facilities.
Minority Interest in Income:Minority interest in income reflects the income allocable to equity interests in the Operating Partnership that are not owned by the Company. Minority interest in income was $32,170,000 ($17,927,000 allocated to preferred unitholders and $14,243,000 allocated to common unitholders) for the year ended December 31, 2002 compared to $27,489,000 ($14,107,000 allocated to preferred unitholders and $13,382,000 allocated to common unitholders) for the same period in 2001. The increase in minority interest in income is due primarily to the issuance of preferred operating partnership units during 2001 and 2002 and higher earnings at the operating partnership level.
Gain on Disposition of Real Estate:Certain properties that were identified as not meeting the Company’s ongoing investment strategy were sold in 2002. Gain on sale of real estate was $8,123,000 for the year ended December 31, 2002. The gain primarily results from the Company’s disposal of a property in San Diego for approximately $9 million in November 2001 and deferral of gain of $5,366,000 which was later recognized in the first quarter of 2002 when the buyer of the property obtained third party financing for the property and paid off most of its note to the Company. In addition, the Company sold a property located in Overland Park, Kansas for approximately $5.3 million in the third quarter of 2002, resulting in a gain of approximately $2.1 million. During the fourth quarter of 2002, the Company sold another property located in Landover, Maryland for approximately $9.6 million generating a gain of approximately $1.7 million. Also in the fourth quarter, the Company sold two properties located in San Antonio, Texas for $9.5 million and a net loss totaling approximately $1.1 million.
Comparison of 2001 to 2000
Results of Operations: Net income for the year ended December 31, 2001 was $49,870,000 compared to $51,181,000 for the same period in 2000. Net income allocable to common shareholders (net income less preferred stock dividends) for the year ended December 31, 2001 was $41,016,000 compared to $46,093,000 for the same period in 2000. Net income per common share on a diluted basis was $1.83 for the year ended December 31, 2001 compared to $1.97 for the same period in 2000 (based on weighted average diluted common shares outstanding of 22,435,000 and 23,365,000, respectively). The decreases in net income and net income per common share reflect a non-recurring realized and unrealized gain on the Company’s investment in the common stock of Pacific Gulf Properties, Inc. (“PAG”) recognized in 2000.
The Company’s property operations account for almost all of the net operating income earned by the Company. The following table presents the operating results of the properties for the years ended December 31, 2001 and 2000 (1). Note that income from properties included in discontinued operations during 2002 are not segregated for presentation of 2001 and 2000 comparisons:
Years Ended
December 31,
2001 2000 Change
Rental income:
"Same Park" facilities (11.4 million net rentable square feet)
$139,239,000 $131,347,000 6.0%
Other facilities (3.4 million net rentable square feet)..... 25,919,000 10,620,000 144.1%
---------- ---------- -----
Rental income before straight-line rent adjustment.......... 165,158,000 141,967,000 16.3%
Straight line rent adjustment:
"Same Park" facilities...................................... 1,605,000 2,039,000 21.3%
Other facilities............................................ 299,000 165,000 81.2%
------- ------- ----
Total rental income......................................... $167,062,000 $144,171,000 15.9%
============ ============ ====
Cost of operations (excluding depreciation):
"Same Park" facilities...................................... $36,385,000 $35,061,000 3.8%
Other facilities............................................ 8,829,000 4,229,000 108.8%
--------- --------- -----
Total cost of operations (excluding depreciation)........... $45,214,000 $39,290,000 15.1%
=========== =========== ====
Net operating income (rental income less cost of operations):
"Same Park" facilities (2).................................. $102,854,000 $96,286,000 6.8%
Other facilities............................................ 17,090,000 6,391,000 167.4%
---------- --------- -----
Total net operating income before straight line rent
adjustment.................................................. 119,944,000 102,677,000 16.8%
Straight line rent adjustment............................... 1,904,000 2,204,000 (13.6%)
--------- --------- -----
Total net operating income.................................. $121,848,000 $104,881,000 16.2%
============ ============ ====
Income (Loss):
Facility management fees, net............................... 531,000 428,000 24.1%
Business services, net...................................... (219,000) 203,000 (207.9%)
Interest and dividend income................................ 2,268,000 5,377,000 (57.8%)
Equity in income of joint venture........................... 25,000 - 100.0%
Gain on investment in marketable securities 8,000 7,849,000 (99.9%)
----- --------- -----
Expenses:
Depreciation and amortization............................... 41,067,000 35,637,000 15.2%
General and administrative.................................. 4,320,000 3,954,000 9.3%
Interest expense............................................ 1,715,000 1,481,000 15.8%
--------- --------- ----
Income before gain on disposal of real estate,
discontinued operations, and minority interest $77,359,000 $77,666,000 (0.4%)
=========== =========== ===
"Same Park" Gross margin(3)................................. 73.9% 73.3% 0.6%
"Same Park" Weighted average for period:
Occupancy.............................................. 95.6% 96.8% (1.2%)
Annualized realized rent per square foot(4)............ $12.78 $11.90 7.4%
| | (1) | Net operating income (NOI) is an important measurement in the commercial real estate industry for determining the value of the real estate generating the NOI. The key components of NOI are “rental income” less “cost of operations”. The Company breaks out “Same Park” operations to provide information regarding trends for properties the Company has held for the periods being compared. The Company uses NOI in its segment reporting. See Note 14 to the Company’s consolidated financial statements included elsewhere herein for a definition of NOI. |
| | (2) | See “Supplemental Property Data and Trends” below for a definition of “Same Park” facilities. |
| | (3) | Gross margin is computed by dividing property net operating income by rental income. |
| | (4) | Realized rent per square foot represents the actual revenues earned per occupied square foot. |
Concentration of Portfolio by Region: Rental income and rental income less cost of operations or net operating income prior to depreciation (defined as “NOI” for purposes of the following tables) are summarized for the year ended December 31, 2001 by major geographic region below. Note that the Company excludes the effects of depreciation and the straight-line rent adjustment in the calculation of NOI because the table below is designed to illustrate the concentration of value of the portfolio in the respective regions. The effects of depreciation and the straight-line rent adjustment are generally not considered when determining value in the real estate industry. The Company’s calculation of NOI may not be comparable to those of other companies and should not be used as an alternative to measures of performance in accordance with GAAP. Below the table of rental income and NOI based on geographical concentration is a reconciliation to the most comparable amounts determined based on GAAP.
Square Footage Percent Rental Percent Percent
Region of Total Income of Total NOI of Total
Southern California 3,177,000 22% $43,550,000 26% $32,448,000 27%
Northern California 1,495,000 10% 19,353,000 12% 14,653,000 12%
Southern Texas 1,032,000 7% 11,662,000 7% 6,954,000 6%
Northern Texas 1,951,000 13% 19,602,000 12% 13,322,000 11%
Virginia 2,621,000 18% 33,946,000 21% 24,616,000 21%
Maryland 1,771,000 12% 9,997,000 6% 7,704,000 6%
Oregon 1,973,000 13% 19,641,000 12% 15,935,000 13%
Other 797,000 5% 7,407,000 4% 4,312,000 4%
------- ---- --------- ----- --------- ----
Subtotal 14,817,000 100% 165,158,000 100% 119,944,000 100%
---------- --- ----------- --- ----------- ---
Add: Straight line rent adjustment 1,904,000 1,904,000
Less: Depreciation expense NA 40,765,000
---------- ----------
Total based on GAAP $167,062,000 $81,083,000
============ ===========
Supplemental Property Data and Trends: In order to evaluate the performance of the Company’s overall portfolio, management analyzes the operating performance of a consistent group of properties constituting 11.4 million net rentable square feet (“Same Park” facilities). The Company currently has an ownership interest in these properties and has owned and operated them for the comparable periods. These properties do not include properties that have been acquired or sold during 2000 and 2001. The “Same Park” facilities represent approximately 90% of the weighted average square footage of the Company’s portfolio for 2001.
The following tables summarize the “Same Park” operating results prior to depreciation by major geographic region for the years ended December 31, 2001 and 2000. The Company excludes the effect of depreciation and straight-line rent accounting because these non-cash accounts have the effect of smoothing earnings and masking trends in operating results.
Below the table of rental income and NOI on a “Same Park” basis is a reconciliation to the comparable amounts determined based on GAAP.
Revenues Revenues NOI NOI
Region 2001 2000 Increase 2001 2000 Increase
Southern California.............. $37,275,000 $35,011,000 6.5% $28,702,000 $26,965,000 6.4%
Northern California.............. 16,697,000 14,719,000 13.4% 12,610,000 10,728,000 17.5%
Southern Texas................... 9,413,000 8,799,000 7.0% 6,289,000 5,762,000 9.1%
Northern Texas................... 19,076,000 18,680,000 2.1% 13,058,000 12,855,000 1.6%
Virginia......................... 23,198,000 21,952,000 5.7% 16,868,000 15,986,000 5.5%
Maryland......................... 9,853,000 9,808,000 0.5% 7,598,000 7,398,000 2.7%
Oregon........................... 16,293,000 15,179,000 7.3% 13,343,000 12,260,000 8.8%
Other............................ 7,434,000 7,199,000 3.2% 4,386,000 4,332,000 1.3%
--------- --------- --- --------- --------- ---
139,239,000 131,347,000 6.0% 102,854,000 96,286,000 6.8%
----------- ----------- --- ----------- ---------- ---
Add: Straight line rent
- --------------------------------- 1,605,000 2,039,000 (21.3%) 1,605,000 2,039,000 (21.3%)
Adjustment
Less: Depreciation expense NA NA NA 37,429,000 34,187,000 9.5%
----------- ----------- ---- ---------- ---------- ---
Total based on GAAP $140,844,000 $133,386,000 5.6% $67,030,000 $64,138,000 4.5%
The increases noted above reflect the performance of the Company’s existing markets. Northern California benefited from the expiration of leases with below market rents, as did all other markets to a lesser extent, resulting in revenue and NOI increases in all of our markets.
Facility Management Operations:The Company’s facility management accounts for a small portion of the Company’s net income. During the year ended December 31, 2001, $531,000 in net income was recognized from facility management operations compared to $428,000 for the same period in 2000. Facility management fees have increased due to the increase in rental rates of the properties managed by the Company and additional properties brought under management during 2000 and 2001.
Business Services:Business services include construction management fees and fees from telecommunication service providers. During the year ended December 31, 2001, the Company incurred a net loss of $219,000 from such services compared to net income of $203,000 recognized for the same period in 2000. Business services revenues have declined due to the bankruptcies of Darwin Networks, Winstar and Teligent. Expenses have increased as a result of a full year of operations in 2001.
Equity in Income of Joint Venture:On October 23, 2001, the Company formed a joint venture with an unaffiliated investor to own and operate an industrial park in the City of Industry submarket of Los Angeles County. The Company recognized income of $25,000 in 2001 which represented the Company’s 25% equity interest in the joint venture.
Interest Income: Interest income reflects earnings on interest bearing investments. Interest income was $2,251,000 for the year ended December 31, 2001 compared to $4,076,000 for the same period in 2000. The decrease is attributable to lower interest rates and lower average cash balances. Weighted average interest bearing investments and effective interest rates for the year ended December 31, 2001 were approximately $53 million and 4.2% compared to $62 million and 6.5% for the same period in 2000.
Dividend Income: Dividend income reflects dividends received from marketable securities. Dividend income was $17,000 for the year ended December 31, 2001 compared to $1,301,000 for the same period in 2000. Dividend income decreased due to the liquidation of PAG during the year ended December 31, 2001.
Cost of Operations: Cost of operations was $42,543,000 for the year ended December 31, 2001 compared to $35,465,000 for the same period in 2000. The increase is due primarily to the growth in the square footage of the Company’s portfolio of properties. Cost of operations as a percentage of rental income decreased from 26.2% in 2000 to 26.3% in 2001 as a result of economies of scale achieved through the acquisition and development of properties in core markets and the disposition of properties outside of the Company’s core markets. Cost of operations for the year ended December 31, 2001 consists primarily of property taxes ($13,496,000), property maintenance ($8,911,000), utilities ($7,387,000) and direct payroll ($6,649,000).
Depreciation and Amortization Expense:Depreciation and amortization expense was $39,680,000 for the year ended December 31, 2001 compared to $34,037,000 for the same period in 2000. The increase is due to the acquisition and development of real estate facilities during 2000 and 2001 and depreciation of capitalized expenditures.
General and Administrative Expense: General and administrative expense was $4,320,000 for the year ended December 31, 2001 compared to $3,954,000 for the same period in 2000. The increase is due primarily to the increased size and activities of the Company offset by a decrease in legal costs. Included in general and administrative costs are internal acquisition costs and abandoned transaction costs. Internal acquisition expenses were $587,000 and $553,000 for the year ended December 31, 2001 and 2000, respectively. Legal costs were $176,000 and $837,000 for the years ended December 31, 2001 and 2000, respectively. Legal costs were higher in 2000 as a result of the litigation matters described in Item 3 of this Form 10-K.
Interest Expense: Interest expense was $1,715,000 for the year ended December 31, 2001 compared to $1,481,000 for the same period in 2000. The increase is primarily attributable to increased average debt balances during the period and greater capitalized interest in 2000 as a result of more construction in progress. Interest expense of $1,091,000 and $1,415,000 was capitalized as part of building costs associated with properties under development during the years ended December 31, 2001 and 2000, respectively.
Minority Interest in Income:Minority interest in income reflects the income allocable to equity interests in the Operating Partnership that are not owned by the Company. Minority interest in income was $27,489,000 ($14,107,000 allocated to preferred unitholders and $13,382,000 allocated to common unitholders) for the year ended December 31, 2001 compared to $26,741,000 ($12,185,000 allocated to preferred unitholders and $14,556,000 allocated to common unitholders) for the same period in 2000. The increase in minority interest in income is due primarily to the issuance of preferred operating partnership units during 2000 and 2001 and higher earnings at the operating partnership level, partially offset by a conversion of units to common stock during 2000.
Gain on Investment in Marketable Securities: Gain on investments in marketable securities was $8,000 for the year ended December 31, 2001 compared to $7,849,000 for the same period in 2000. The Company received a liquidating distribution from PAG of approximately $21.8 million and recognized a non-recurring gain of approximately $7.8 million during the year ended December 31, 2000.
Gain on Disposition of Real Estate: Certain properties that were identified as not meeting the Company’s ongoing investment strategy were designated for sale in 2000 and 2001. The Company disposed of a property in San Diego with 77,000 square feet for approximately $9 million in November 2001 and deferred a gain of $5,366,000. The Company disposed of five properties aggregating 627,000 square feet for approximately $23.8 million during the year ended December 31, 2000 at a gain of $256,000.
Liquidity and Capital Resources
Net cash provided by operating activities for the years ended December 31, 2002 and 2001 was $134,926,000 and $126,677,000, respectively. Management believes that its internally generated net cash provided by operating activities will continue to be sufficient to enable it to meet its operating expenses, capital improvements and debt service requirements, and to maintain the level of distributions to shareholders in addition to providing additional retained cash for future growth, debt repayment and stock repurchases. There are various factors, however, that could cause net cash provided by operating activities to be less than management anticipates, including the factors set forth in Item 1A “Risk Factors”. In particular, leases for 35% of the space in the Company’s properties expire in 2003 or 2004 (leases for 60% of the space occupied by small tenants expire in such years). If the Company is not able to maintain the occupancy rate of its properties, which in many of the Company’s markets is significantly higher than the average for such markets, the Company’s retained cash flow will decrease and if there is substantial deterioration in occupancy rates, the Company may have to reduce its level of distributions and/or increase the level of its borrowings.
The Company disposed of four properties in non-core markets for approximately $23 million during the year ended December 31, 2002 at a gain of approximately $2.8 million. The Company disposed of a property in San Diego with 77,000 square feet for approximately $9 million in November 2001 and deferred a gain of $5,366,000 which was recognized in 2002.
The following table summarizes the Company’s cash flow from operating activities. The purpose of this table is to reconcile net income to cash flow available for distribution to shareholders. The table further illustrates the remaining amount of funds available for adding to the value of the Company either through investment or repayment of debt after distributions to shareholders.:
Years Ended December 31,
2002 2001
Net income............................................................ $57,430,000 $49,870,000
Gain on disposal of properties........................................ (8,123,000) -
Gain on investment in marketable securities........................... (41,000) (8,000)
Equity income of joint venture........................................ (1,978,000) (25,000)
Stock option expense.................................................. 525,000 -
Depreciation and amortization *....................................... 58,143,000 41,067,000
Minority interest in income........................................... 32,170,000 27,489,000
Change in working capital............................................. (3,200,000) 8,284,000
---------- ---------
Net cash provided by operating activities............................. 134,926,000 126,677,000
Maintenance capital expenditures...................................... (6,057,000) (4,202,000)
Tenant improvements................................................... (10,722,000) (4,926,000)
Capitalized lease commissions......................................... (5,322,000) (2,513,000)
---------- ----------
Funds available for distribution to shareholders, minority interests,
acquisitions and other corporate purposes.......................... 112,825,000 115,036,000
Cash distributions to common and preferred shareholders and minority (71,142,000) (61,559,000)
----------- -----------
interests.............................................................
Excess funds available for principal payments on debt, investments in real
estate and other corporate purposes................................... $41,683,000 $53,477,000
=========== ===========
* Includes depreciation of
discontinued operations
The Company’s capital structure is characterized by a relatively low level of leverage. As of December 31, 2002, the Company had three fixed rate mortgage notes payable totaling $20.3 million, which represented approximately 2% of its total capitalization (based on book value, including minority interest and debt). The weighted average interest rate for the mortgage notes is approximately 7.50% per annum. The Company estimates that approximately 2% of its properties in terms of value were encumbered. In February 2002, the Company entered into a seven year $50 million term loan agreement with Fleet National Bank. The note bears interest at LIBOR plus 1.45% and is due on February 20, 2009. The Company paid a one-time fee of 0.35% or $175,000 for the facility. The Company used the proceeds of the loan to reduce the amount drawn on its Credit Facility with Wells Fargo Bank. In July, 2002, the Company entered into an interest rate swap transaction which had the effect of fixing the rate on the term loan for two years at 4.46% per annum.
The following table outlines upcoming cash flows due to contractual commitments in connection with the Company’s mortgage notes and term loan which have a weighted average interest rate of 5.73% and an average maturity of 5.7 years. At December 31, 2002, approximate principal maturities of mortgage notes payable are as follows:
2003................................ $ 586,000
2004................................ 631,000
2005................................ 680,000
2006................................ 7,890,000
2007................................ 5,169,000
Thereafter.......................... 55,323,000
----------
$ 70,279,000
==============
The Company used its short-term borrowing capacity to complete acquisitions totaling $303 million in 2001. The Company borrowed $100 million from its line of credit and $35 million from PSI. The remaining balance was funded from proceeds of the issuance of preferred stock and preferred units in the Operating Partnership totaling $116 million and existing cash of $52 million. During January 2002, the Company issued 2,000,000 depositary shares, each representing 1/1,000 of a share of 8 ¾% Cumulative Preferred Stock, Series F, resulting in net proceeds of $48.3 million. This was used to repay PSI and to increase financial flexibility.
During October, 2002, the Operating Partnership completed a private placement of 800,000 preferred units with a preferred distribution rate of 7.95%. The net proceeds from the placement of preferred units were approximately $19.5 million.
The Company’s funding strategy is to use permanent capital, including common and preferred stock, and internally generated retained cash flows. In addition, the Company may sell properties that no longer meet its investment criteria. The Company may finance acquisitions on a temporary basis with borrowings from its Credit Facility. The Company targets a leverage ratio of 40% (defined as debt and preferred equity as a percentage of market capitalization). In addition, the Company targets a ratio of Funds from Operations (“FFO”) to combined fixed charges and preferred distributions of 2.5 to 1.0. As of December 31, 2002 and for the year then ended, the leverage ratio was 33% and the FFO to fixed charges and preferred distributions coverage ratio was 3.6 to 1.0.
In October 2002, the Company extended its Credit Facility with Wells Fargo Bank. The Credit Facility has a borrowing limit of $100 million and an expiration date of August 1, 2005. Interest on outstanding borrowings is payable monthly. At the option of the Company, the rate of interest charged is equal to (i) the prime rate or (ii) a rate ranging from the London Interbank Offered Rate (“LIBOR”) plus 0.65% to LIBOR plus 1.25% depending on the Company’s credit ratings and coverage ratios, as defined (currently LIBOR plus 0.85%). In addition, the Company is required to pay an annual commitment fee of up to 0.25% of the borrowing limit. In connection with the extension, the Company paid Wells Fargo Bank a one-time fee of approximately $330,000. As of December 31, 2002, there was no balance outstanding on the Credit Facility.
The Company estimates, assuming 8% interest/distribution rate and 9.5% yield on investments in real estate assets, it could borrow or obtain preferred equity financing of an additional $200 million and maintain a coverage ratio of better than 2.5 times.
Funds from Operations:FFO is defined as net income, computed in accordance with generally accepted accounting principles (“GAAP”), before depreciation, amortization, minority interest in income, straight line rent adjustments and extraordinary or items. FFO is presented because the Company considers FFO to be a useful measure of the operating performance of a REIT which, together with net income and cash flows provides investors with a basis to evaluate the operating and cash flow performances of a REIT. FFO does not represent net income or cash flows from operations as defined by GAAP. FFO does not take into consideration scheduled principal payments on debt or capital improvements. The Company believes that in order to facilitate a clear understanding of the Company’s operating results, FFO should be analyzed in conjunction with net income as presented in the Company’s consolidated financial statements included elsewhere in this Form 10-K. Accordingly, FFO is not necessarily a substitute for cash flow or net income as a measure of liquidity or operating performance or ability to make acquisitions and capital improvements or ability to make distributions or debt principal payments. Also, FFO as computed and disclosed by the Company may not be comparable to FFO computed and disclosed by other REITs.
FFO for the Company is reconciled to net income allowable to common shareholders as follows:
Years Ended December 31,
2002 2001
Net income allocable to common shareholders.............................. $42,018,000 $41,016,000
Less: Gain on investment in marketable securities.................... (41,000) (8,000)
Less: Gain on disposition of real estate............................. (8,123,000) -
Less: Equity income from sale of joint venture properties............ (861,000) -
Depreciation and amortization *....................................... 58,143,000 41,067,000
Depreciation from joint venture....................................... 63,000 15,000
Minority interest in income - common units............................ 14,243,000 13,382,000
Less: Effects of straight line rents................................. (2,398,000) (1,904,000)
---------- ----------
Consolidated FFO allocable to common shareholders and minority interests.
103,044,000 93,568,000
FFO allocated to minority interests - common units.................... (26,070,000) (23,018,000)
----------- -----------
FFO allocated to common shareholders..................................... $76,974,000 $70,550,000
=========== ===========
* Includes depreciation of
discontinued operations
Capital Expenditures:During 2002, the Company incurred approximately $22.1 million in recurring capital expenditures or $1.53 per weighted average square foot in maintenance capital expenditures, tenant improvements and capitalized leasing commissions. This amount was higher than the Company expects to incur on a recurring basis due to more generous tenant improvement allowances and higher broker commissions as a result of soft market conditions. The Company expects these conditions to continue or worsen in 2003 and recurring capital expenditures could reach $2 per foot or $29 million. On a recurring annual basis, the Company expects to incur between $0.90 and $1.40 per square foot in recurring capital expenditures ($13-$20 million based on square footage at December 31, 2002). The Company expects to make $31 million in capital expenditures in 2003. These include $24 million in recurring capital expenditures comprised of maintenance capital expenditures, tenant improvements and capitalized leasing commissions, $1 million to bring acquired properties up to the Company’s standards, $2.5 million in first generation tenant improvements and leasing commissions on developed properties and $3.5 million in property renovations.
During 2001, the Company incurred $11.6 million or $0.91 per weighted average square foot in maintenance capital expenditures, tenant improvements and capitalized leasing commissions.
Stock Repurchase: The Company’s Board of Directors has authorized the repurchase from time to time of up to 4,500,000 shares of the Company’s common stock on the open market or in privately negotiated transactions. In 2002, the Company repurchased 38,800 shares of common stock and no common units in its operating partnership at an aggregate cost of approximately $1.2 million. In addition, the Company may repurchase shares of its preferred stock from time to time on the open market in separately negotiated transactions. For the year ended December 31, 2002, the Company repurchased 6,000 shares of Series D preferred stock with a face value of $150,000 for $154,619 or $25.77 per share and repurchased 1,500 shares of Series A preferred stock with a face value of $37,500 for $38,266 or $25.51 per share. Any significant reduction in the Company’s net cash from operations will limit the Company’s ability to repurchase shares or units.
Distributions: The Company has elected and intends to qualify as a REIT for federal income tax purposes. In order to maintain its status as a REIT, the Company must meet, among other tests, sources of income, share ownership and certain asset tests. As a REIT, the Company is not taxed on that portion of its taxable income that is distributed to its shareholders provided that at least 90% of its taxable income is distributed to its shareholders prior to filing of its tax return.
Related Party Transactions:At December 31, 2002, PSI owns 25% of the outstanding shares of the Company’s common stock (44% upon conversion of its interest in the Operating Partnership) and 25% of the outstanding common units of the Operating Partnership (100% of the common units not owned by the Company). Ronald L. Havner, Jr., the Company’s chairman and chief executive officer, is also the vice-chairman, chief executive officer and a director of PSI. The portion of his compensation allocated to the Company is reviewed and approved by the Company’s Compensation Committee.
Pursuant to a cost sharing and administrative services agreement, the Company shares costs with PSI and affiliated entities for certain administrative services. These costs totaled $337,000 in 2002 and are allocated among PSI and its affiliates in accordance with a methodology intended to fairly allocate those costs. In addition, the Company provides property management services for properties owned by PSI and its affiliates for a fee of 5% of the gross revenues of such properties in addition to reimbursement of direct costs. These management fee revenues recognized under management contracts with affiliated parties totaled approximately $561,000 in 2002. In addition, the Company combines its insurance purchasing power with PSI through a captive insurance company controlled by PSI, STOR-Re Mutual Insurance Corporation (“Stor-Re”). Stor-Re provides limited property and liability insurance to the Company at commercially competitive rates. The Company and PSI also utilize unaffiliated insurance carriers to provide property and liability insurance in excess of Stor-Re’s limitations.
In June 2002 PSI assigned to the Company PSI's right to acquire from an unaffiliated third party a parcel of undeveloped land. The land is located adjacent to the Company's business park known as Metro Park North in Rockville, Maryland. In consideration for the assignment, the Company reimbursed PSI for all of its cost incurred in connection with the acquisition and development of the land. (approximately $376,000, including $87,000 of land deposits paid by PSI to the unaffiliated seller of the land). The land deposits were applied to the $800,000 purchase price for the land.
As of December 31, 2001, the Company had $35 million in short-term borrowings from PSI. The notes bore interest at 3.25% and were repaid as of January 28, 2002.
ITEM 7A.QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
To limit the Company’s exposure to market risk, the Company principally finances its operations and growth with permanent equity capital consisting either of common or preferred stock. At December 31, 2002, the Company’s debt as a percentage of shareholders’ equity (based on book values) was 10.6%.
The Company’s market risk sensitive instruments include mortgage notes payable and the Company’s term loan which total $20,279,000 and $50,000,000, respectively at December 31, 2002. All of the Company’s mortgage notes payable bear interest at fixed rates. For the term loan, the Company entered into an interest rate swap transaction which had the effect of fixing the rate on the term loan for two years at 4.46% per annum. See Note 6 of the Notes to Consolidated Financial Statements for terms, valuations and approximate principal maturities of the mortgage notes payable as of December 31, 2002. Based on borrowing rates currently available to the Company, the carrying amount of debt approximates fair value.
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
The financial statements of the Company at December 31, 2002 and 2001 and for the years ended December 31, 2002, 2001 and 2000 and the report of Ernst & Young LLP, Independent Auditors, thereon and the related financial statement schedule, are included elsewhere herein. Reference is made to the Index to Consolidated Financial Statements and Schedules in Item 15.
ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
Not Applicable.
PART III
ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT
The information required by this item with respect to directors is hereby incorporated by reference to the material appearing in the Company’s definitive proxy statement to be filed in connection with the annual shareholders’ meeting to be held in 2003 (the “Proxy Statement”) under the caption “Election of Directors.” Information required by this item with respect to executive officers is provided in Item 4A of this report. See “Executive Officers.”
ITEM 11. EXECUTIVE COMPENSATION
The information required by this item is hereby incorporated by reference to the material appearing in the Proxy Statement under the captions “Compensation” and “Compensation Committee Interlocks and Insider Participation.”
ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
The information required by this item is hereby incorporated by reference to the material appearing in the Proxy Statement under the captions “Election of Directors–Security Ownership of Certain Beneficial Owners” and “Security Ownership of Management” and Approval of Adoption of 2003 Stock Option and Incentive Plan – Securities Authorized for Issuance Under Prior Plans.”
ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
The information required by this item is hereby incorporated by reference to the material appearing in the Proxy Statement under the caption “Compensation Committee Interlocks and Insider Participation–Certain Relationships and Related Transactions.”
ITEM 14. CONTROLS AND PROCEDURES
(a) Evaluation of disclosure controls and procedures. Based on their evaluation of the Company’s disclosure controls and procedures (as defined in Rules 13a-14(c) and 15d-14(c) under the Securities Exchange Act of 1934) as of a date within 90 days of the filing date of this Annual Report on Form 10-K, the Company’s chief executive officer and chief financial officer have concluded that the Company’s disclosure controls and procedures are designed to ensure that information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms and are operating in an effective manner.
(b) Changes in internal controls. There were no significant changes in the Company’s internal controls or in other factors that could significantly affect these controls subsequent to the date of their most recent evaluation.
PART IV
ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULE AND REPORTS ON FORM 8-K
a. 1. Financial Statements
| | The financial statements listed in the accompanying Index to Financial Statements and Schedule hereof are filed as part of this report. |
2. Financial Statements Schedule
| | The financial statements schedule listed in the accompanying Index to Financial Statements and Schedule is filed as part of this report. |
3. Exhibits
See Index to Exhibits contained herein.
b. Reports on Form 8-K
| | The Registrant filed a Current Report on Form 8-K dated February 27, 2003 (filed February 28, 2003) pursuant to Item 9, relating to Regulation FD Disclosure. |
c. Exhibits
See Index to Exhibits contained herein.
d. Financial Statement Schedules
Not applicable.
PS BUSINESS PARKS, INC.
EXHIBIT INDEX
(Items 14(a)(3) and 14(c))
| | 2.1 | Amended and Restated Agreement and Plan of Reorganization among Registrant, American Office Park Properties, Inc. ("AOPP") and Public Storage, Inc. ("PSI") dated as of December 17, 1997. Filed with Registrant's Registration Statement No. 333-45405 and incorporated herein by reference. |
| | 3.1 | Restated Articles of Incorporation. Filed with Registrant's Registration Statement No. 333-78627 and incorporated herein by reference. |
| | 3.2 | Certificate of Determination of Preferences of 8 ¾% Series C Cumulative Redeemable Preferred Stock of PS Business Parks, Inc. Filed with Registrant’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 1999 and incorporated herein by reference. |
| | 3.3 | Certificate of Determination of Preferences of 8 7/8% Series X Cumulative Redeemable Preferred Stock of PS Business Parks, Inc. Filed with Registrant’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 1999 and incorporated herein by reference. |
| | 3.4 | Amendment to Certificate of Determination of Preferences of 8 7/8% Series X Cumulative Redeemable Preferred Stock of PS Business Parks, Inc. Filed with Registrant’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 1999 and incorporated herein by reference. |
| | 3.5 | Certificate of Determination of Preferences of 8 7/8% Series Y Cumulative Redeemable Preferred Stock of PS Business Parks, Inc. Filed with Registrant’s Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2000 and incorporated herein by reference. |
| | 3.6 | Certificate of Determination of Preferences of 9 1/2% Series D Cumulative Redeemable Preferred Stock of PS Business Parks, Inc. Filed with Registrant’s Current Report on Form 8-K dated May 7, 2001 and incorporated herein by reference. |
| | 3.7 | Amendment to Certificate of Determination of Preferences of 9 1/2% Series D Cumulative Redeemable Preferred Stock of PS Business Parks, Inc. Filed with Registrant’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2001 and incorporated herein by reference. |
| | 3.8 | Certificate of Determination of Preferences of 9 1/4% Series E Cumulative Redeemable Preferred Stock of PS Business Parks, Inc. Filed with Registrant’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2001 and incorporated herein by reference. |
| | 3.9 | Certificate of Determination of Preferences of 8 3/4% Series F Cumulative Redeemable Preferred Stock of PS Business Parks, Inc. Filed with Registrant’s Current Report on Form 8-K dated January 18, 2002 and incorporated herein by reference. |
| | 3.10 | Certificate of Determination of Preferences of 7.95% Series F Cumulative Redeemable Preferred Stock of PS Business Parks, Inc. Filed herewith. |
| | 3.11 | Restated Bylaws. Filed with Registrant's Current Report on Form 8-K dated March 17, 1998 and incorporated herein by reference. |
| | 10.1 | Amended Management Agreement between Storage Equities, Inc. and Public Storage Commercial Properties Group, Inc. dated as of February 21, 1995. Filed with PSI's Annual Report on Form 10-K for the year ended December 31, 1994 and incorporated herein by reference. |
| | 10.2* | Registrant's 1997 Stock Option and Incentive Plan. Filed with Registrant's Registration Statement No. 333-48313 and incorporated herein by reference. |
| | 10.3 | Agreement of Limited Partnership of PS Business Parks, L.P. Filed with Registrant’s Quarterly Report on Form 10-Q for the quarterly period ended June 30, 1998 and incorporated herein by reference. |
| | 10.4 | Agreement Among Shareholders and Company dated as of December 23, 1997 among Acquiport Two Corporation, AOPP, American Office Park Properties, L.P. and PSI. Filed with Registrant's Registration Statement No. 333-45405 and incorporated herein by reference. |
| | 10.5 | Amendment to Agreement Among Shareholders and Company dated as of January 21, 1998 among Acquiport Two Corporation, AOPP, American Office Park Properties, L.P. and PSI. Filed with Registrant's Registration Statement No. 333-45405 and incorporated herein by reference. |
| | 10.6 | Non-Competition Agreement dated as of December 23, 1997 among PSI, AOPP, American Office Park Properties, L.P. and Acquiport Two Corporation. Filed with Registrant's Registration Statement No. 333-45405 and incorporated herein by reference. |
| | 10.7** | Employment Agreement between AOPP and Ronald L. Havner, Jr. dated as of December 23, 1997. Filed with Registrant's Registration Statement No. 333-45405 and incorporated herein by reference. |
| | 10.8** | Employment Agreement between Registrant and J. Michael Lynch dated as of May 20, 1998. Filed with Registrant’s Quarterly Report on Form 10-Q for the quarterly period ended June 30, 1998 and incorporated herein by reference. |
| | 10.9 | Revolving Credit Agreement dated August 6, 1998 among PS Business Parks, L.P., Wells Fargo Bank, National Association, as Agent, and the Lenders named therein. Filed with Registrant’s Quarterly Report on Form 10-Q for the quarterly period ended June 30, 1998 and incorporated herein by reference. |
| | 10.10 | First Amendment to Revolving Credit Agreement dated as of August 19, 1999 among PS Business Parks, L.P., Wells Fargo Bank, National Association, as Agent, and the Lenders named therein. Filed with Registrant’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 1999 and incorporated herein by reference. |
| | 10.11 | Second Amendment to Revolving Credit Agreement dated as of September 29, 2000 among PS Business Parks, L.P., Wells Fargo Bank, National Association, as Agent, and the Lenders named therein. Filed with Registrant’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2000 and incorporated herein by reference. |
| | 10.12 | Form of Indemnity Agreement. Filed with Registrant’s Quarterly Report on Form 10-Q for the quarterly period ended March 31, 1998 and incorporated herein by reference. |
| | 10.13 | Cost Sharing and Administrative Services Agreement dated as of November 16, 1995 by and among PSCC, Inc. and the owners listed therein. Filed with Registrant’s Quarterly Report on Form 10-Q for the quarterly period ended March 31, 1998 and incorporated herein by reference. |
| | 10.14 | Amendment to Cost Sharing and Administrative Services Agreement dated as of January 2, 1997 by and among PSCC, Inc. and the owners listed therein. Filed with Registrant’s Quarterly Report on Form 10-Q for the quarterly period ended March 31, 1998 and incorporated herein by reference. |
| | 10.15 | Accounts Payable and Payroll Disbursement Services Agreement dated as of January 2, 1997 by and between PSCC, Inc. and American Office Park Properties, L.P. Filed with Registrant’s Quarterly Report on Form 10-Q for the quarterly period ended March 31, 1998 and incorporated herein by reference. |
| | 10.16 | Amendment to Agreement of Limited Partnership of PS Business Parks, L.P. Relating to 8 7/8% Series B Cumulative Redeemable Preferred Units, dated as of April 23, 1999. Filed with Registrant’s Quarterly Report on Form 10-Q for the quarterly period ended March 31, 1999 and incorporated herein by reference. |
| | 10.17 | Amendment to Agreement of Limited Partnership of PS Business Parks, L.P. Relating to 9 ¼% Series A Cumulative Redeemable Preferred Units, dated as of April 30, 1999. Filed with Registrant’s Quarterly Report on Form 10-Q for the quarterly period ended March 31, 1999 and incorporated herein by reference. |
| | 10.18 | Amendment to Agreement of Limited Partnership of PS Business Parks, L.P. Relating to 8 ¾% Series C Cumulative Redeemable Preferred Units, dated as of September 3, 1999. Filed with Registrant’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 1999 and incorporated herein by reference. |
| | 10.19 | Amendment to Agreement of Limited Partnership of PS Business Parks, L.P. Relating to 8 7/8% Series X Cumulative Redeemable Preferred Units, dated as of September 7, 1999. Filed with Registrant’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 1999 and incorporated herein by reference. |
| | 10.20 | Amendment to Agreement of Limited Partnership of PS Business Parks, L.P. Relating to Additional 8 7/8% Series X Cumulative Redeemable Preferred Units, dated as of September 23, 1999. Filed with Registrant’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 1999 and incorporated herein by reference. |
| | 10.21 | Amendment to Agreement of Limited Partnership of PS Business Parks L.P. Relating to 8 7/8% Series Y Cumulative Redeemable Preferred Units, dated as of July 12, 2000. Filed with Registrant’s Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2000 and incorporated herein by reference. |
| | 10.22 | Amendment to Agreement of Limited Partnership of PS Business Parks L.P. Relating to 9 1/2% Series D Cumulative Redeemable Preferred Units, dated as of May 10, 2001. Filed with Registrant’s Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2001 and incorporated herein by reference. |
| | 10.23 | Amendment No. 1 to Amendment to Agreement of Limited Partnership of PS Business Parks L.P. Relating to 9 1/2% Series D Cumulative Redeemable Preferred Units, dated as of June 18, 2001. Filed with Registrant’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2001 and incorporated herein by reference. |
| | 10.24 | Amendment to Agreement of Limited Partnership of PS Business Parks L.P. Relating to 9 1/4% Series E Cumulative Redeemable Preferred Units, dated as of September 21, 2001. Filed with Registrant’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2001 and incorporated herein by reference. |
| | 10.25 | Amendment to Agreement of Limited Partnership of PS Business Parks L.P. Relating to 8 3/4% Series F Cumulative Redeemable Preferred Units, dated as of January 18, 2002. Filed with Registrant’s Form 10-K for the year ended December 31, 2001 and incorporated herein by reference. |
| | 10.26 | Amendment to Agreement of Limited Partnership of PS Business Parks L.P. Relating to 7.95% Series G Cumulative Redeemable Preferred Units, dated as of October 30, 2002. Filed herewith. |
| | 10.27 | Registration Rights Agreement dated as of March 17, 1998 between Registrant and Acquiport Two Corporation (“Acquiport Registration Rights Agreement”). Filed with Registrant’s Quarterly Report on Form 10-Q for the quarterly period ended June 30, 1998 and incorporated herein by reference. |
| | 10.28 | Letter dated May 20, 1998 relating to Acquiport Registration Rights Agreement. Filed with Registrant’s Quarterly Report on Form 10-Q for the quarterly period ended June 30, 1998 and incorporated herein by reference. |
| | 10.29 | Third Amendment to Revolving Credit Agreement dated as of February 15, 2002 among PS Business Parks, L.P., Wells Fargo Bank, National Association, as Agent, and the Lenders named therein. Filed with Registrant’s Form 10-K for the year ended December 31, 2001 and incorporated herein by reference. |
| | 10.30 | Term Loan Agreement dated as of February 20, 2002 among PS Business Parks, L.P. and Fleet National Bank, as Agent. Filed with Registrant’s Form 10-K for the year ended December 31, 2001 and incorporated herein by reference. |
| | 10.31 | Fourth Amendment to Revolving Credit Agreement dated as of October 29, 2002 among PS Business Parks, L.P., Wells Fargo Bank, National Association, as Agent, and the Lenders named therein. Filed herewith. |
| | 12 | Statement re: Computation of Ratio of Earnings to Fixed Charges. Filed herewith. |
| | 23 | Consent of Independent Auditors. Filed herewith. |
| | 99.1 | Certifcation of CEO and CFO (Section 906 of Sarbanes-Oxley Act of 2002) |
* Compensatory benefit plan.
** Management contract.
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused
this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Dated: March 27, 2003
PS BUSINESS PARKS, INC.
BY: /s/ Ronald L. Havner, Jr.
Ronald L. Havner, Jr.
Chairman of the Board and Chief Executive Officer
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.
Signature Title Date
- ---------------------------------------- -------------------------------------- --------------------------------------
- ----------------------------------------
President, Chairman of the Board and
/s/ Ronald L. Havner, Jr. Chief Executive Officer (principal
Ronald L. Havner, Jr. executive officer) March 27, 2003
- ----------------------------------------
- ----------------------------------------
Vice President and Chief Financial
/s/ Jack E. Corrigan Officer (principal financial officer
Jack E. Corrigan and principal accounting officer) March 27, 2003
- ----------------------------------------
- ----------------------------------------
/s/ Harvey Lenkin
Harvey Lenkin Director March 27, 2003
- ----------------------------------------
- ----------------------------------------
/s/ Vern O. Curtis
Vern O. Curtis Director March 27, 2003
- ----------------------------------------
- ----------------------------------------
/s/ James H. Kropp
James H. Kropp Director March 27, 2003
- ----------------------------------------
- ----------------------------------------
/s/ Jack D. Steele
Jack D. Steele Director March 27, 2003
- --------------------------------------
- ----------------------------------------
/s/ Alan K. Pribble
Alan K. Pribble Director March 27, 2003
- ----------------------------------------
- ----------------------------------------
/s/ Arthur M. Friedman
Arthur M. Friedman Director March 27, 2003
- ----------------------------------------
PS BUSINESS PARKS, INC.
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS AND SCHEDULES
(Item 15(a)(1) and Item 15(a)(2))
Page
Report of Independent Auditors.............................................................. F-1
Consolidated balance sheets as of December 31, 2002 and 2001................................ F-2
Consolidated statements of income for the years ended December 31, 2002, 2001 and 2000...... F-3
Consolidated statement of shareholders' equity for the years ended December 31, 2002, 2001 and
2000........................................................................................ F-4
Consolidated statements of cash flows for the years ended December 31, 2002, 2001 and 2000..
F-5
Notes to consolidated financial statements.................................................. F-7
Schedule:
III - Real estate and accumulated depreciation.............................................. F-26
All other schedules have been omitted since the required information is not present or not present in amounts sufficient to require submission of the schedule, or because the information required is included in the consolidated financial statements or notes thereto.
REPORT OF INDEPENDENT AUDITORS
To the Board of Directors and Shareholders
PS Business Parks, Inc.
We have audited the accompanying consolidated balance sheets of PS Business Parks, Inc. as of December 31, 2002 and 2001, and the related consolidated statements of income, shareholders’ equity and cash flows for the years ended December 31, 2002, 2001 and 2000. Our audits also included the financial statement schedule listed in the Index at Item 15(a). These financial statements and financial statement schedule are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements and financial statement schedule based on our audits.
We conducted our audits in accordance with auditing standards generally accepted in the United States. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the consolidated financial position of PS Business Parks, Inc. at December 31, 2002 and 2001, and the consolidated results of its operations and its cash flows for the years ended December 31, 2002, 2001 and 2000 in conformity with accounting principles generally accepted in the United States. Also, in our opinion, the related financial statement schedule, when considered in relation to the basic financial statements taken as a whole, presents fairly in all material respects the information set forth therein.
/s/ ERNST & YOUNG LLP
Los Angeles, CaliforniaFebruary
14, 2003
PS BUSINESS PARKS, INC.
CONSOLIDATED BALANCE SHEETS
December 31, December 31,
2002 2001
------------ ------------
ASSETS
Cash and cash equivalents............................... $ 44,812,000 $ 3,076,000
Marketable securities................................... 5,278,000 9,134,000
Real estate facilities, at cost:
Land............................................... 286,301,000 288,792,000
Buildings and equipment............................ 968,473,000 948,899,000
----------- -----------
1,254,774,000 1,237,691,000
Accumulated depreciation........................... (177,229,000) (121,609,000)
------------ ------------
1,077,545,000 1,116,082,000
Properties held for disposition, net.................... - 9,498,000
Land held for development............................... 11,989,000 10,629,000
---------- ----------
1,089,534,000 1,136,209,000
Investment in joint venture............................. 1,057,000 974,000
Rent receivable......................................... 1,814,000 745,000
Note receivable......................................... - 7,450,000
Deferred rent receivables............................... 11,507,000 9,601,000
Intangible assets, net.................................. 378,000 679,000
Other assets............................................ 2,422,000 2,087,000
--------- ---------
Total assets.............................. $ 1,156,802,000 $ 1,169,955,000
=============== ===============
LIABILITIES AND SHAREHOLDERS' EQUITY
------------------------------------
Accrued and other liabilities.............................. $ 36,902,000 $ 39,822,000
Deferred gain on property disposition...................... - 5,366,000
Line of credit............................................. - 100,000,000
Notes payable to affiliate................................. - 35,000,000
Mortgage notes payable..................................... 20,279,000 30,145,000
Unsecured note payable..................................... 50,000,000 -
---------- ----------
Total liabilities................................. 107,181,000 210,333,000
Minority interest:
Preferred units................................... 217,750,000 197,750,000
Common units...................................... 167,469,000 162,141,000
Shareholders' equity:
Preferred stock, $0.01 par value, 50,000,000 shares
authorized, 6,833 and 4,840 shares issued and outstanding
at December 31, 2002 and December 31, 2001, respectively... 170,813,000 121,000,000
Common stock, $0.01 par value, 100,000,000 shares
authorized, 21,531,419 and 21,539,783 shares issued and
outstanding at December 31, 2002 and December 31, 2001, 215,000 215,000
respectively...............................................
Paid-in capital......................................... 420,372,000 422,161,000
Cumulative net income................................... 232,290,000 174,860,000
Comprehensive income/(loss)............................. (260,000) 108,000
Cumulative distributions................................ (159,028,000) (118,613,000)
------------ ------------
Total shareholders' equity........................ 664,402,000 599,731,000
----------- -----------
Total liabilities and shareholders' equity... $ 1,156,802,000 $ 1,169,955,000
=============== ===============
PS BUSINESS PARKS, INC.
CONSOLIDATED STATEMENTS OF INCOME
2002 2001 2000
Revenues:
Rental income.................................................... $ 197,565,000 $ 161,609,000 $ 135,334,000
Facility management fees primarily from affiliates............... 763,000 683,000 539,000
Business services................................................ 136,000 353,000 547,000
Interest income.................................................. 819,000 2,251,000 4,076,000
Dividend income.................................................. 4,000 17,000 1,301,000
----- ------ ---------
199,287,000 164,913,000 141,797,000
----------- ----------- -----------
Expenses:
Cost of operations................................................ 52,842,000 42,543,000 35,465,000
Cost of facility management....................................... 176,000 152,000 111,000
Cost of business services......................................... 462,000 572,000 344,000
Depreciation and amortization..................................... 57,658,000 39,680,000 34,037,000
General and administrative........................................ 4,663,000 4,320,000 3,954,000
Interest expense................................................. 5,324,000 1,715,000 1,481,000
--------- --------- ---------
121,125,000 88,982,000 75,392,000
----------- ---------- ----------
Equity in income of joint venture................................ 1,978,000 25,000 -
Gain on investment in marketable securities....................... 41,000 8,000 7,849,000
------ ----- ---------
Income before gain on disposal of real estate, discontinued
operations and minority interest 80,181,000 75,964,000 74,254,000
Income from discontinued operations 1,296,000 1,395,000 3,412,000
Gain on disposition of real estate................................ 8,123,000 - 256,000
--------- --------- ---------
Income before minority interest..................................... 89,600,000 77,359,000 77,922,000
Minority interest in income - preferred units..................... (17,927,000) (14,107,000) (12,185,000)
Minority interest in income - common units........................ (14,243,000) (13,382,000) (14,556,000)
----------- ----------- -----------
Net income.......................................................... $ 57,430,000 $ 49,870,000 $ 51,181,000
=============== =============== ===============
Net income allocation:
Allocable to preferred shareholders............................... $ 15,412,000 $ 8,854,000 $ 5,088,000
Allocable to common shareholders.................................. 42,018,000 41,016,000 46,093,000
---------- ---------- ----------
$ 57,430,000 $ 49,870,000 $ 51,181,000
=============== =============== ===============
Net income per common share - basic:
Continuing operations............................................. $ 1.62 $ 1.79 $ 1.86
Discontinued operations........................................... 0.33 0.05 0.12
---- ---- ----
Net income........................................................ $ 1.95 $ 1.84 $ 1.98
============== ============== ==============
Net income per common share - diluted:
Continuing operations............................................. $ 1.61 $ 1.78 $ 1.85
Discontinued operations........................................... 0.32 0.05 0.12
---- ---- ----
Net income........................................................ $ 1.93 $ 1.83 $ 1.97
============== ============== ==============
Weighted average common shares outstanding:
Basic............................................................. 21,552,000 22,350,000 23,284,000
========== ========== ==========
Diluted........................................................... 21,743,000 22,435,000 23,365,000
========== ========== ==========
PS BUSINESS PARKS, INC.
CONSOLIDATED STATEMENT OF SHAREHOLDERS’ EQUITY
Other
Preferred Stock Common Stock Paid-in Cumulative Comprehensive Cumulative Shareholders'
Shares Amount Shares Amount Capital Net Income Income/(Loss) Distributions Equity
Balances at December 31, 1999...... 2,200 55,000,000 23,645,461 236,000 478,889,000 73,809,000 - (52,403,000) 555,531,000
Issuance of common stock:
Conversion of common OP - - 107,517 1,000 2,530,000 - - - 2,531,000
units.....................
Exercise of stock options... - - 14,257 - 261,000 - - - 261,000
Repurchase of common stock...... - - (722,600) (7,000) (16,634,000) - - - (16,641,000)
Net income...................... - - - - - 51,181,000 - - 51,181,000
Distributions paid:
Preferred stock............. - - - - - - - (5,088,000) (5,088,000)
Common stock................ - - - - - - - (23,241,000) (23,241,000)
Adjustment to reflect minority
interest to underlying ownership - - - (191,000) - - - (191,000)
interest.......................... ------- ---------- --------- --------- ------------ ----------- ----------- ------------- -----------
Balances at December 31, 2000...... 2,200 55,000,000 23,044,635 230,000 464,855,000 124,990,000 - (80,732,000) 564,343,000
Issuance of preferred stock, net 2,640 66,000,000 - - (1,663,000) - - - 64,337,000
of costs.......................
Issuance of common stock:
Exercise of stock options... - - 94,259 1,000 1,602,000 - - - 1,603,000
Unrealized gain - appreciation
in marketable securities - - - - - - 108,000 - 108,000
Repurchase of common stock...... - - (1,599,111) (16,000) (43,910,000) - - - (43,926,000)
Net income...................... - - - - - 49,870,000 - - 49,870,000
Distributions paid:
Preferred stock............. - - - - - - - (8,854,000) (8,854,000)
Common stock................ - - - - - - - (29,027,000) (29,027,000)
Adjustment to reflect minority
interest to underlying ownership - - - 1,277,000 - - - 1,277,000
interest.......................... ------ ----------- --------- ------- ----------- ----------- --------- ------------- ------------
Balances at December 31, 2001...... 4,840 121,000,000 21,539,783 215,000 422,161,000 174,860,000 108,000 (118,613,000) 599,731,000
Issuance of preferred stock, net 2,000 50,000,000 - - (1,737,000) - - - 48,263,000
of costs.......................
Repurchase of preferred stock... (7) (187,000) - - (5,000) - - - (192,000)
Issuance of common stock:
Exercise of stock options... - - 29,998 - 723,000 - - - 723,000
Stock bonus awards.......... - - 438 - 15,000 - - - 15,000
Stock option expense............. - - - - 525,000 - - - 525,000
Repurchase of common stock - - (38,800) - (1,206,000) - - - (1,206,000)
Unrealized gain - appreciation
in marketable securities - - - - - - 726,000 - 726,000
Unrealized loss on interest rate
swap ....................... - - - - - - (1,094,000) - (1,094,000)
Net income...................... - - - - - 57,430,000 - - 57,430,000
----------
Comprehensive income........... - - - - - - - - 57,062,000
Distributions paid:
Preferred stock............. - - - - - - - (15,412,000) (15,412,000)
Common stock................ - - - - - - - (25,003,000) (25,003,000)
Adjustment to reflect minority
interest to underlying ownership
interest.......................... - - - - (104,000) - - - (104,000)
--------- ------------ ---------- ----------- -------------- ------------- ---------- ------------- -------------- --------
Balances at December 31, 2002...... 6,833 $170,813,000 21,531,419 $ 215,000 $ 420,372,000 $ 232,290,000 $ (260,000) $ (159,028,000) $ 664,402,000
PS BUSINESS PARKS, INC.
STATEMENT OF CASH FLOWS
For the Years Ended December 31,
2002 2001 2000
Cash flows from operating activities:
Net income....................................................... $ 57,430,000 $ 49,870,000 $ 51,181,000
Adjustments to reconcile net income to net cash provided by
operating activities:
Gain on investment in marketable securities.................. (41,000) (8,000) (7,849,000)
Gain on disposition of properties............................ (8,123,000) - (256,000)
Equity income of joint venture............................... (1,978,000) (25,000) -
Stock option expense and stock bonuses....................... 540,000 - -
Depreciation and amortization expense........................ 58,143,000 41,067,000 35,637,000
Minority interest in income.................................. 32,170,000 27,489,000 26,741,000
(Increase) in receivables and other assets................... (3,529,000) (2,617,000) (2,004,000)
Increase in accrued and other liabilities.................... 314,000 10,901,000 7,747,000
------- ---------- ---------
Total adjustments....................................... 77,496,000 76,807,000 60,016,000
---------- ---------- ----------
Net cash provided by operating activities.................. 134,926,000 126,677,000 111,197,000
----------- ----------- -----------
Cash flows from investing activities:
Distribution from Pacific Gulf Properties, Inc............... - - 21,767,000
Sale of marketable securities................................ 4,823,000 6,401,000 -
Investment in marketable securities.......................... (255,000) (9,441,000) (1,720,000)
Acquisition of real estate facilities........................ (1,156,000) (301,960,000) (82,335,000)
Disposition of properties.................................... 23,313,000 1,175,000 23,763,000
Distribution from investment in joint venture................ 1,988,000 13,122,000 -
Proceeds from note receivable................................ 7,450,000 - -
Capital improvements to real estate facilities............... (26,675,000) (12,760,000) (19,127,000)
Land held for development and construction in progress........ (3,712,000) (14,904,000) (19,816,000)
---------- ----------- -----------
Net cash provided by (used in) investing activities........ 5,776,000 (318,367,000) (77,468,000)
--------- ------------ -----------
Cash flows from financing activities:
Proceeds from unsecured note payable......................... 50,000,000 - -
Borrowings (repayment of borrowings) from an affiliate....... (35,000,000) 35,000,000 -
Borrowings from (repayments on) line of credit............... (100,000,000) 100,000,000 -
Principal payments on mortgage notes payable................. (9,866,000) (826,000) (6,095,000)
Repurchase of common stock................................... (1,206,000) (43,926,000) (16,641,000)
Repurchase of preferred stock................................ (192,000) - -
Redemption of common operating partnership units............. - (808,000)
Exercise of stock options.................................... 723,000 1,603,000 261,000
Net proceeds from the issuance of preferred stock............ 48,263,000 64,337,000 -
Net proceeds from the issuance of preferred operating
partnership units.......................................... 19,453,000 51,650,000 11,698,000
Distributions paid to preferred shareholders................. (15,412,000) (8,854,000) (5,088,000)
Distributions paid to minority interests - preferred units... (17,927,000) (14,107,000) (12,185,000)
Distributions paid to common shareholders.................... (28,234,000) (29,027,000) (23,241,000)
Distributions paid to minority interests - common units...... (9,568,000) (9,571,000) (7,363,000)
---------- ---------- ----------
Net cash provided by (used in) financing activities........ (98,966,000) 145,471,000 (58,654,000)
----------- ----------- -----------
Net (decrease) increase in cash and cash equivalents................ 41,736,000 (46,219,000) (24,925,000)
Cash and cash equivalents at the beginning of the period............ 3,076,000 49,295,000 74,220,000
--------- ---------- ----------
Cash and cash equivalents at the end of the period.................. $ 44,812,000 $ 3,076,000 $ 49,295,000
============= ============= =============
Supplemental disclosures:
Interest paid, net of interest capitalized .................. $ 5,424,000 $ 2,121,000 $ 2,896,000
============= ============= =============
PS BUSINESS PARKS, INC.
STATEMENT OF CASH FLOWS
For the Years Ended December 31,
2002 2001 2000
Supplemental schedule of non cash investing and financing
activities:
Conversion of common OP units into shares of common stock:
Minority interest - common units............................. - - (2,531,000)
Common stock................................................. - - 1,000
Paid-in capital.............................................. - - 2,530,000
Adjustment to reflect minority interest to underlying ownership
interest:
Minority interest - common units............................. 104,000 (1,277,000) 191,000
Paid-in capital.............................................. (104,000) 1,277,000 (191,000)
Transfer of developed properties to real estate facilities:
Real estate facilities....................................... - (29,479,000) (3,228,000)
Construction in progress..................................... - 29,479,000 3,228,000
Disposition of property:
Real estate facilities....................................... - 3,265,000 -
Deferred gain on property disposition........................ - 5,360,000 -
Note receivable.............................................. - (7,450,000) -
Investment in joint venture:
Real estate facilities....................................... - 14,096,000 -
Investment in joint venture.................................. - (14,096,000) -
Unrealized gain:
Marketable securities........................................ (726,000) (108,000) -
Other comprehensive income................................... 726,000 108,000 -
Unrealized loss:
Comprehensive loss on interest rate swap..................... 1,094,000 - -
Other comprehensive loss..................................... (1,094,000) - -
PS BUSINESS PARKS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2002
1. Organization and description of business
Organization
| | PS Business Parks, Inc. (“PSB”) was incorporated in the state of California in 1990. As of December 31, 2002, PSB owned approximately 75% of the common partnership units of PS Business Parks, L.P. (the “Operating Partnership” or “OP”). The remaining common partnership units were owned by Public Storage, Inc. (“PSI”) and its affiliated entities. PSB, as the sole general partner of the Operating Partnership, has full, exclusive and complete responsibility and discretion in managing and controlling the Operating Partnership. PSB and the Operating Partnership are collectively referred to as the “Company.” |
Description of business
| | The Company is a fully-integrated, self-advised and self-managed real estate investment trust (“REIT”) that acquires, develops, owns and operates commercial properties containing commercial and industrial rental space. As of December 31, 2002, the Company owned and operated approximately 14.4 million net rentable square feet of commercial space located in eight states. The Company also managed approximately 1.4 million net rentable square feet on behalf of PSI and its affiliated entities, third party owners and a joint venture in which the Company held a 25% equity ownership interest (See Note 2). |
2. Summary of significant accounting policies
Basis of presentation
| | The accompanying consolidated financial statements include the accounts of PSB and the Operating Partnership. All significant intercompany balances and transactions have been eliminated in the consolidated financial statements. |
Use of estimates
| | The preparation of the consolidated financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Actual results could differ from estimates. |
Allowance for doubtful accounts
| | We monitor the collectibility of our receivable balances including the deferred rent receivable on an on-going basis. Based on these reviews, we establish a provision, and maintain an allowance, for doubtful accounts for estimated losses resulting from the possible inability of our tenants to make required rent payments to us. A provision for doubtful accounts recorded during each period. The allowance for doubtful accounts, which represents the cumulative allowances less write-offs of uncollectible rent, is netted against tenant and other receivables on our consolidated balance sheets. Tenant receivables are net of an allowance for uncollectible accounts totaling $150,000 and $400,000 at December 31, 2002 and 2001, respectively. |
Financial instruments
| | The methods and assumptions used to estimate the fair value of financial instruments are described below. The Company has estimated the fair value of financial instruments using available market information and appropriate valuation methodologies. Considerable judgement is required in interpreting market data to develop estimates of market value. Accordingly, estimated fair values are not necessarily indicative of the amounts that could be realized in current market exchanges. |
| | In June 1998, the Financial Accounting Standards Board issued Statement No. 133 “Accounting for Derivative Instruments and Hedging Activities,” (SFAS 133, as amended by SFAS 138). The Statement requires the Company to recognize all derivatives on the balance sheet at fair value. Derivatives that are not hedges must be adjusted to fair value and reflected as income or expense. If the derivative is a hedge, depending |
PS BUSINESS PARKS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2002
| | on the nature of the hedge, changes in the fair value of derivatives are either offset against the change in fair value of the hedged assets, liabilities, or firm commitments through earnings or recognized in other comprehensive income until the hedged item is recognized in earnings. The ineffective portion of a derivative’s change in fair value is immediately recognized in earnings. |
| | In July 2002, the Operating Partnership entered into an interest rate swap agreement, which is accounted for as a cash flow hedge in order to reduce the impact of changes in interest rates on a portion of its floating rate debt. The agreement, which covers $50,000,000 of debt through July 2004, effectively changes the interest rate exposure from floating rate to a fixed rate of 4.46%. Market gains and losses on the value of the swap are deferred and included in income over the life of the swap or related debt. For the year ended December 31, 2002, the transaction was determined to be an effective hedge. The Operating Partnership records the differences paid or received on the interest rate swap in interest expense as payments are made or received. |
| | Net interest differentials to be paid or received related to these contracts were accrued as incurred or earned. Included in comprehensive income is $1,094,000 in unrealized losses related to the interest rate swap as of December 31, 2002. Upon termination of the contract, the related balance in comprehensive income is recognized into income or expense in the period the contract matures or is terminated.AT December 31, 2002, the Company expects to reclassify $597,000 of net losses on derivative instruments from accumulated comprehensive income to earnings during the next twelve months due to the payment of variable interest associated with the floating rate debt. |
| | The Company considers all highly liquid investments with an original maturity of three months or less at the date of purchase to be cash equivalents. Due to the short period to maturity of the Company’s cash and cash equivalents, accounts receivable, other assets and accrued and other liabilities, the carrying values as presented on the consolidated balance sheets are reasonable estimates of fair value. Based on borrowing rates currently available to the Company, the carrying amount of debt approximates fair value. |
| | Financial assets that are exposed to credit risk consist primarily of cash and cash equivalents and receivables. Cash and cash equivalents, which consist primarily of short-term investments, including commercial paper, are only invested in entities with an investment grade rating. Receivables are comprised of balances due from a large number of customers. Balances that the Company expects to become uncollectable are reserved for or written off. |
Marketable securities and financial instruments
| | Marketable securities are classified as “available-for-sale” in accordance with Statement of Financial Accounting Standards (“SFAS”) No. 115, “Accounting for Certain Investments in Debt and Equity Securities.” Investments are reflected on the balance sheet at fair market value based upon the quoted market price. Included in the Company's other comprehensive loss at December 31, 2002 of approximately $260,000 are $1,094,000 of unrealized loss from the Company’s interest rate swap contract, offset by an unrealized gain of $834,000 from investments in marketable securities. These items are excluded from earnings and reported in a separate component of shareholders’ equity. Dividend income is recognized when earned. |
| | The Company owned approximately one million common shares of Pacific Gulf Properties Inc ("PAG") at December 31, 2000. On December 15, 2000, the Company received a liquidating cash distribution of approximately $21.8 million and recognized a gain of approximately $6.1 million in excess of its original investment. The investment was classified as "trading securities" in accordance with SFAS No. 115. The investment was reflected on the balance sheet at fair market value based upon the quoted market price, resulting in an unrealized gain of $1.7 million which was included in earnings. The Company sold its remaining investment in Pacific Gulf Properties Inc. during the year ended December 31, 2001 and recognized a gain of $15,000. |
Real estate facilities
| | Real estate facilities are recorded at cost. Costs related to the renovation or improvement of the properties are capitalized. Expenditures for repairs and maintenance are expensed as incurred. Expenditures that are expected to benefit a period greater than 30 months and exceed $5,000 are capitalized and depreciated over the estimated useful life. Buildings and equipment are depreciated on the straight-line method over the estimated useful lives, which are generally 30 and 5 years, respectively. Leasing costs in excess of $1,000 for leases with |
PS BUSINESS PARKS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2002
| | terms greater than two years are capitalized and depreciated/amortized over their estimated useful lives. Leasing costs for leases of less than two years or less than $1,000 are expensed as incurred. |
| | Interest cost and property taxes incurred during the period of construction of real estate facilities are capitalized. The Company capitalized $288,000, $1,091,000 and $1,415,000 of interest expense and $0, $321,000 and $64,000 of property taxes during the years ended December 31, 2002, 2001 and 2000, respectively. |
Investment in joint venture
| | In October 2001, the Company formed a joint venture with an unaffiliated investor to own and operate an industrial park consisting of 14 buildings in the City of Industry submarket of Los Angles County. The park, consisting of 294,000 square feet of industrial space, was acquired by the Company in December 2000 at a cost of approximately $14.4 million. The property was contributed to the joint venture at its original cost. The partnership is capitalized with equity capital consisting of 25% from the Company and 75% from the unaffiliated investor in addition to a mortgage note payable. |
| | During 2002, the joint venture sold eight of the buildings totaling approximately 170,000 square feet. The Company recognized gains of approximately $861,000 on the disposition of these eight buildings. In addition, the Company’s interest in cash distributions from the joint venture increased from 25% to 50% as a result of meeting its performance measures. Therefore, the Company recognized additional income of $1,008,000. The gains and the additional income are included in equity in income of joint venture. As of December 31, 2002, the joint venture holds six buildings totaling 124,000 square feet. During January, 2003, five of the remaining six buildings were sold and the Company will recognize gains of approximately $1.0 million as a result of these sales and additional income of approximately $700,000 in 2003. There is currently only one building remaining with approximately 29,000 square feet which is under contract to be sold. The real estate assets within the joint venture are held for disposition as of December 31, 2002. |
| | The Company’s investment is accounted for under the equity method in accordance with APB 18, “Equity Method of Accounting for Investments.” In accordance with APB 18, the Company’s share of the debt is netted against its share of the assets in determining the investment in the joint venture and is not included in the Company’s total liabilities. The accounting policies of the joint venture are consistent with the Company's accounting policies. |
Summarized below is financial data for the joint venture as of December 31, 2002.
2002 2001
------------------------ -----------------------
Total revenues.......................................... $ 1,570,000 $ 329,000
Gain on sale of real estate............................. 3,444,000 -
Cost of operations...................................... 477,000 134,000
Depreciation and amortization........................... 251,000 59,000
Interest and other expenses............................. 405,000 46,000
------- ------
Total expenses........................................ 1,133,000 239,000
--------- -------
Net income............................................ $ 3,881,000 $ 90,000
================= =================
--------------------------------------------------------- ------------------------ -----------------------
December 31,
2002 2001
------------------------ -----------------------
Real estate held for disposition, net. ................. $ 5,992,000 $ 14,779,000
Total assets............................................ 6,731,000 15,022,000
Notes payable........................................... 2,551,000 7,015,000
Total liabilities....................................... 3,908,000 9,391,000
Partners' capital....................................... 2,823,000 5,631,000
The Company's investment at December 31................. $ 1,057,000 $ 974,000
================= =================
PS BUSINESS PARKS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2002
| | At December 31, 2002, the joint venture had a variable rate mortgage obligation of approximately $2.5 million bearing interest at 5.45%. After the January dispositions, the mortgage balance was reduced to approximately $50,000. |
Intangible assets
| | Intangible assets consist of property management contracts for properties managed, but not owned, by the Company. The intangible assets are being amortized over seven years. Accumulated amortization was $1,779,000 and $1,477,000 at December 31, 2002 and 2001, respectively. |
Evaluation of asset impairment
| | The Company evaluates its assets used in operations, by identifying indicators of impairment and by comparing the sum of the estimated undiscounted future cash flows for each asset to the asset’s carrying value. When indicators of impairment are present and the sum of the undiscounted future cash flows is less than the carrying value of such asset, an impairment loss is recorded equal to the difference between the asset’s current carrying value and its value based on discounting its estimated future cash flows. In addition, the Company evaluates its assets held for disposition. Assets held for disposition are reported at the lower of their carrying value or fair value, less cost of disposition. At December 31, 2002, the Company has determined that there has been no impairment of its assets. |
Borrowings from and loans to affiliate
| | The Company borrowed an aggregate of $35 million from PSI in 2001. The note bore interest at 3.25% (per annum) and was repaid along with accrued interest expense of $76,000 in January 2002. A portion of the proceeds from the Series F preferred stock issuance described in Note 9 was used to repay the note. |
Stock-based compensation
| | Until December 31, 2001, the Company elected to adopt the disclosure requirements of FAS 123 but continued to account for stock-based compensation under APB 25. Effective January 1, 2002, the Company adopted the Fair Value Method of accounting for stock options. As required by the transition requirements of FAS 123, the Company will recognize compensation expense in the income statement using the Fair Value Method only with respect to stock options issued after January 1, 2002, but continue to disclose the pro-forma impact of utilizing the Fair Value Method on stock options issued prior to January 1, 2002. As a result, included in the Company’s income statement for the year ended December 31, 2002 is approximately $525,000 in stock option compensation expense related to options granted after January 1, 2002. See note 10. |
Revenue and expense recognition
PS BUSINESS PARKS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2002
| | All leases are classified as operating leases. Rental income is recognized on a straight-line basis over the terms of the leases. Deferred rent receivables represents rental revenue accrued on a straight-line basis in excess of rental revenue currently billed. Reimbursements from tenants for real estate taxes and other recoverable operating expenses are recognized as revenues in the period the applicable costs are incurred. |
| | Costs incurred in connection with leasing (primarily tenant improvements and leasing commissions) are capitalized and amortized over the lease period. |
Gains/Losses from sales of real estate
| | The Company recognizes gains from sales of real estate at the time of sale using the full accrual method, provided that various criteria related to the terms of the transactions and any subsequent involvement by us with the properties sold are met. If the criteria are not met, the Company defers the gains and recognizes them when the criteria are met or using the installment or cost recovery methods as appropriate under the circumstances. |
| | The Company disposed of a property in San Diego for approximately $9 million in November 2001 and deferred a gain of $5,366,000 which was later recognized in 2002 when the buyer of the property obtained third party financing for the property and paid off most of its note to the Company. The note receivable balance remaining as of December 31, 2002 and 2001 was $0 and $7,450,000, respectively. |
General and administrative expense
| | General and administrative expense includes executive compensation, office expense, professional fees, state income taxes, cost of acquisition personnel and other such administrative items. |
Related party transactions
| | Pursuant to a cost sharing and administrative services agreement, the Company shares costs with PSI and affiliated entities for certain administrative services. These costs totaled $337,000 in 2002 and are allocated among PSI and its affiliates in accordance with a methodology intended to fairly allocate those costs. In addition, the Company provides property management services for properties owned by PSI and its affiliates for a fee of 5% of the gross revenues of such properties in addition to reimbursement of direct costs. These management fee revenues recognized under management contracts with affiliated parties totaled approximately $561,000 in 2002. In addition, the Company combines its insurance purchasing power with PSI through a captive insurance company controlled by PSI, STOR-Re Mutual Insurance Corporation (“Stor-Re”). Stor-Re provides limited property and liability insurance to the Company at commercially competitive rates. The Company and PSI also utilize unaffiliated insurance carriers to provide property and liability insurance in excess of Stor-Re’s limitations |
| | In June 2002 PSI assigned to the Company PSI's right to acquire from an unaffiliated third party a parcel of undeveloped land. The land is located adjacent to the Company's business park known as Metro Park North in Rockville, Maryland. In consideration for the assignment, the Company reimbursed PSI for all of its cost incurred in connection with the acquisition and development of the land. (approximately $376,000, including $87,000 of land deposits paid by PSI to the unaffiliated seller of the land). The land deposits were applied to the $800,000 purchase price for the land. |
Income taxes
| | The Company qualified and intends to continue to qualify as a REIT, as defined in Section 856 of the Internal Revenue Code. As a REIT, the Company is not subject to federal income tax to the extent that it distributes its taxable income to its shareholders. A REIT must distribute at least 90% of its taxable income each year. In addition, REIT’s are subject to a number of organizational and operating requirements. If the Company fails to qualify as a REIT in any taxable year, the Company will be subject to federal income tax (including any applicable alternative minimum tax) based on its taxable income using corporate income tax rates. Even if the Company qualifies for taxation as a REIT, the Company may be subject to certain state and local taxes on its income and property and to federal income and excise taxes on its undistributed taxable income. The Company believes it met all organization and operating requirements to maintain its REIT status during 2002, 2001 and 2000 and intends to continue to meet such requirements. Accordingly, no provision for income taxes has been made in the accompanying financial statements. |
PS BUSINESS PARKS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2002
Net income per common share
| | Per share amounts are computed using the weighted average common shares outstanding. “Diluted” weighted average common shares outstanding include the dilutive effect of stock options under the treasury stock method. “Basic” weighted average common shares outstanding excludes such effect. Earnings per share has been calculated as follows: |
For the Years Ended December 31,
2002 2001 2000
Net income allocable to common shareholders.................... $ 42,018,000 $ 41,016,000 $ 46,093,000
=============== =============== ===============
Weighted average common shares outstanding:
Basic weighted average common shares outstanding............ 21,552,000 22,350,000 23,284,000
Net effect of dilutive stock options - based on treasury
stock method using average market price................... 191,000 85,000 81,000
------- ------ ------
Diluted weighted average common shares outstanding.......... 21,743,000 22,435,000 23,365,000
========== ========== ==========
Basic earnings per common share................................ $ 1.95 $ 1.84 $ 1.98
============== ============== ==============
Diluted earnings per common share.............................. $ 1.93 $ 1.83 $ 1.97
============== ============== ==============
PS BUSINESS PARKS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2002
Reclassifications
| | Certain reclassifications have been made to the consolidated financial statements for 2001and 2000 in order to conform to the 2002 presentation. |
3. Real estate facilities
The activity in real estate facilities for the years ended December 31, 2002, 2001 and 2000 is as follows:
Accumulated
Land Buildings Depreciation Total
Balances at December 31, 1999...... $194,140,000 $636,261,000 $(50,976,000) $779,425,000
Property acquisitions............ 21,517,000 60,818,000 - 82,335,000
Property dispositions............ (1,995,000) (9,748,000) 2,471,000 (9,272,000)
Developed projects............... 358,000 2,870,000 - 3,228,000
Capital improvements............. - 19,127,000 - 19,127,000
Depreciation expense............. - - (35,336,000) (35,336,000)
----------- ----------- ----------- -----------
Balances at December 31, 2000...... 214,020,000 709,328,000 (83,841,000) 839,507,000
Property acquisitions............ 76,595,000 225,365,000 - 301,960,000
Property dispositions............ (930,000) (2,881,000) 546,000 (3,265,000)
Contribution to joint venture.... (3,432,000) (11,100,000) 436,000 (14,096,000)
Properties held for disposition.. (1,860,000) (9,653,000) 2,015,000 (9,498,000)
Developed projects............... 4,399,000 25,080,000 - 29,479,000
Capital improvements............. - 12,760,000 - 12,760,000
Depreciation expense............. - - (40,765,000) (40,765,000)
----------- ----------- ----------- -----------
Balances at December 31, 2001...... 288,792,000 948,899,000 (121,609,000) 1,116,082,000
Property dispositions............ (2,499,000) (10,668,000) 1,736,000 (11,431,000)
Developed projects............... 8,000 3,704,000 - 3,712,000
Capital improvements............. - 26,538,000 - 26,538,000
Depreciation expense............. - - (57,356,000) (57,356,000)
--------- ----------- ----------- -----------
Balances at December 31, 2002...... $ 286,301,000 $ 968,473,000 $ (177,229,000) $ 1,077,545,000
=============== =============== =============== ===============
| | The unaudited basis of real estate facilities for federal income tax purposes was approximately $1 billion at December 31, 2002. Approximately 2% of real estate is encumbered by mortgage debt. |
| | During the years ended December 31, 2002, 2001 and 2000, the Company incurred approximately $3.7 million, $14.9 million, and $19.8 million in development costs, respectively. In 2000, the Company completed a 22,000 square foot development in Beaverton, Oregon at a cost of approximately $3.2 million. In 2001, the Company completed a 97,000 square foot development in Beaverton, Oregon, a 141,000 square foot development in Chantilly, Virginia and a 102,000 square foot development in Dallas, Texas at an aggregate cost of approximately $28.5 million. There were no new development properties in 2002, although the Company continued to incur first generation leasing costs on three of its developments in 2002. |
PS BUSINESS PARKS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2002
| | The Company disposed of a property in San Diego for approximately $9 million in November 2001 and deferred a gain of approximately $5.3 million which was later recognized in the first quarter of 2002 when the buyer of the property obtained third party financing for the property and paid off most of its note to the Company. |
| | During 2001, the Company identified two properties in San Antonio, Texas totaling 199,000 square feet that did not meet its ongoing investment strategy. During 2002, the Company sold both of these properties for net proceeds of $8.5 million. The Company recognized a net loss on the sale of the two properties of approximately $1.1 million. During 2002, the Company identified two additional properties that did not meet the Company’s ongoing investment criteria. One property located in Overland Park, Kansas with 62,000 square feet was sold for $5.3 million resulting in net proceeds of $5.1 and a gain of approximately $2.1 million. The second property located in Landover Maryland with 125,000 square feet, was sold for $9.6 million generating net proceeds of $9.5 million and a gain of approximately $1.7 million. The disposition properties consisted of both flex and office properties |
| | The following summarizes the condensed results of operations for discontinued operations as of December 31, 2002, which are also included in the consolidated statements of income: |
For the Years
Ended December 31,
2002 2001 2000
Rental income............................................ $ 3,372,000 $ 5,453,000 $ 8,837,000
Cost of operations....................................... (1,590,000) (2,671,000) (3,825,000)
Depreciation............................................. (486,000) (1,387,000) (1,600,000)
-------- ---------- ----------
Net operating income..................................... $ 1,296,000 $ 1,395,000 $ 3,412,000
================= ================= ================
4. Leasing activity
| | The Company leases space in its real estate facilities to tenants primarily under non-cancelable leases generally ranging from one to ten years. Future minimum rental revenues excluding recovery of expenses as of December 31, 2002 under these leases are as follows: |
2003................................ $ 162,737,000
2004................................ 131,534,000
2005................................ 97,241,000
2006................................ 62,971,000
2007................................ 41,299,000
Thereafter.......................... 80,310,000
----------
$ 576,092,000
==============
In addition to minimum rental payments, tenants pay reimbursements for their pro rata share of specified operating expenses, which amount to $26,216,000, $22,764,000, and $19,265,000 for the years ended December 31, 2002, 2001 and 2000, respectively. These amounts are included as rental income and cost of operations in the accompanying consolidated statements of income. Leases constituting approximately 5% of the Company’s rental revenue are subject to termination options with leases for approximately 3% of the leased square footage having termination options exercisable through December 31, 2003. In general, these leases provide for termination payments should the termination options be exercised. The above table is prepared assuming such options are not exercised.
PS BUSINESS PARKS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2002
Two of the Company's top ten tenants representing approximately 2% of future minimum rental revenues have been significantly affected by the downturn in the high-tech and telecommunications industries. One tenant is currently in bankruptcy. Neither tenant was in default on its lease as of December 31, 2002.
5. Bank Loans
| | In October 2002, the Company extended its unsecured line of credit (the “Credit Facility”) with Wells Fargo Bank. The Credit Facility has a borrowing limit of $100 million and an expiration date of August 1, 2005. Interest on outstanding borrowings is payable monthly. At the option of the Company, the rate of interest charged is equal to (i) the prime rate or (ii) a rate ranging from the London Interbank Offered Rate (“LIBOR”) plus 0.65% to LIBOR plus 1.25% depending on the Company’s credit ratings and coverage ratios, as defined (currently LIBOR plus 0.85%). In addition, the Company is required to pay an annual commitment fee of 0.25% of the borrowing limit. In connection with the extension, the Company paid Wells Fargo Bank a one-time fee of approximately $330,000. The Company had drawn $0 and $100 million on its line of credit at December 31, 2002 and 2001, respectively. |
| | The Credit Facility requires the Company to meet certain covenants including (i) maintain a balance sheet leverage ratio (as defined) of less than 0.50 to 1.00, (ii) maintain interest and fixed charge coverage ratios (as defined) of not less than 2.25 to 1.00 and 1.75 to 1.00, respectively, (iii) maintain a minimum total shareholders’ equity (as defined) and (iv) limit distributions to 95% of funds from operations (as defined) for any four consecutive quarters. In addition, the Company is limited in its ability to incur additional borrowings (the Company is required to maintain unencumbered assets with an aggregate book value equal to or greater than two times the Company’s unsecured recourse debt) or sell assets. The Company was in compliance with the covenants of the Credit Facility at December 31, 2002. |
| | In February 2002, the Company entered into a seven year $50 million unsecured term note agreement with Fleet National Bank. The note bears interest at LIBOR plus 1.45% per annum and is due on February 20, 2009. The Company paid a one-time facility fee of 0.35% or $175,000 for the loan. The Company used the proceeds from the loan to reduce the amount drawn on the Credit Facility. During July 2002, the Company entered into an interest rate swap transaction which resulted in a fixed rate for the term loan through July 2004 at 4.46% per annum. |
| | The unsecured note requires the Company to meet covenants that are substantially the same as the covenants in the Credit Facility. The Company was in compliance with the note covenants at December 31, 2002. |
PS BUSINESS PARKS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2002
6. Mortgage notes payable
Mortgage notes consist of the following:
December 31, December 31,
2002 2001
7.050% mortgage note, secured by one commercial property with an
approximate carrying amount of $17,380,000, principal and
interest payable monthly, due May 2006........................ $ 8,164,000 $ 8,374,000
8.190% mortgage note, secured by one commercial property with an
approximate carrying amount of $11,342,000, principal and
interest payable monthly, due March 2007...................... 6,067,000 6,283,000
7.290% mortgage note, secured by one commercial property with an
approximate carrying amount of $7,551,000, principal and
interest payable monthly, due February 2009................... 6,048,000 6,164,000
7.280% mortgage note, secured by two commercial properties with
approximate carrying amounts totaling $7,282,000, principal and
interest paid in December, 2002............................... - 4,059,000
8.000% mortgage note, secured by one commercial property with an
approximate carrying amount of $4,774,000, principal and
interest paid in December, 2002............................... - 1,930,000
8.500% mortgage note, secured by one commercial property with an
approximate carrying amount of $3,536,000, principal and
interest paid in July, 2002................................... - 1,797,000
8.000% mortgage note, secured by one commercial property with an
approximate carrying amount of $3,798,000, principal and
interest paid in December, 2002............................... - 1,538,000
----------- ---------
$20,279,000 $30,145,000
=========== ===========
| | The mortgage notes have a weighted average interest rate of 7.46% and an average maturity of 4.5 years. At December 31, 2002, approximate principal maturities of mortgage notes payable are as follows: |
2003................................ $ 586,000
2004................................ 631,000
2005................................ 680,000
2006................................ 7,890,000
2007................................ 5,169,000
Thereafter.......................... 5,323,000
---------
$ 20,279,000
==============
PS BUSINESS PARKS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2002
7. Minority interests
Common partnership units
| | The Company presents the accounts of PSB and the Operating Partnership on a consolidated basis. Ownership interests in the Operating Partnership that can be redeemed for common stock, other than PSB’s interest, are classified as minority interest – common units in the consolidated financial statements. Minority interest in income common units consists of the minority interests’ share of the consolidated operating results after allocation to preferred units and shares. |
| | Beginning one year from the date of admission as a limited partner (common units) and subject to certain limitations described below, each limited partner other than PSB has the right to require the redemption of its partnership interest. |
| | A limited partner (common units) that exercises its redemption right will receive cash from the Operating Partnership in an amount equal to the market value (as defined in the Operating Partnership Agreement) of the partnership interests redeemed. In lieu of the Operating Partnership redeeming the partner for cash, PSB, as general partner, has the right to elect to acquire the partnership interest directly from a limited partner exercising its redemption right, in exchange for cash in the amount specified above or by issuance of one share of PSB common stock for each unit of limited partnership interest redeemed. |
| | A limited partner cannot exercise its redemption right if delivery of shares of PSB common stock would be prohibited under the applicable articles of incorporation, or if the general partner believes that there is a risk that delivery of shares of common stock would cause the general partner to no longer qualify as a REIT, would cause a violation of the applicable securities laws, or would result in the Operating Partnership no longer being treated as a partnership for federal income tax purposes. |
| | At December 31, 2002, there were 7,305,355 common units owned by PSI and affiliated entities and which are accounted for as minority interests. On a fully converted basis, assuming all 7,305,355 minority interest common units were converted into shares of common stock of PSB at December 31, 2002, the minority interest units would convert into approximately 25% of the common shares outstanding. At the end of each reporting period, the Company determines the amount of equity (book value of net assets) which is allocable to the minority interest based upon the ownership interest and an adjustment is made to the minority interest, with a corresponding adjustment to paid-in capital, to reflect the minority interests’ equity in the Company. |
PS BUSINESS PARKS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2002
Preferred partnership units
| | Through the Operating Partnership, the Company has issued the following preferred units in separate private placement transactions: |
Date of Issuance Call Date Series Number of Units Face Value Preferred
Distribution Rate
--------------------- ------------------ ---------- ----------------- ------------------ ------------------
April, 1999 April, 2004 Series B 510 $ 12,750,000 8 7/8%
September, 1999 September, 2004 Series C 3,200 80,000,000 8 3/4%
September, 2001 September, 2006 Series E 2,120 53,000,000 9 1/4%
October, 2002 October, 2007 Series G 800 20,000,000 7 19/20%
September, 1999 September, 2004 Series X 1,600 40,000,000 8 7/8%
July, 2000 July, 2005 Series Y 480 12,000,000 8 7/8%
--- ----------
8,710 $ 217,750,000
===== =============
| | The Operating Partnership has the right to redeem preferred units on or after the fifth anniversary of the applicable issuance date at the original capital contribution plus the cumulative priority return, as defined, to the redemption date to the extent not previously distributed. The preferred units are exchangeable for Cumulative Redeemable Preferred Stock of the respective series of PSB on or after the tenth anniversary of the date of issuance at the option of the Operating Partnership or a majority of the holders of the respective preferred units. The Cumulative Redeemable Preferred Stock will have the same distribution rate and par value as the corresponding preferred units and will otherwise have equivalent terms to the other series of preferred stock described in Note 9. |
8. Property management contracts
| | The Operating Partnership manages industrial, office and retail facilities for PSI and affiliated entities. These facilities, all located in the United States, operate under the “Public Storage” or “PS Business Parks” names. In addition, the Operating Partnership manages properties for third party owners and a joint venture. |
| | The property management contracts provide for compensation of a percentage of the gross revenues of the facilities managed. Under the supervision of the property owners, the Operating Partnership coordinates rental policies, rent collections, marketing activities, the purchase of equipment and supplies, maintenance activities, and the selection and engagement of vendors, suppliers and independent contractors. In addition, the Operating Partnership assists and advises the property owners in establishing policies for the hire, discharge and supervision of employees for the operation of these facilities, including property managers and leasing, billing and maintenance personnel. |
| | The property management contract with PSI is for a seven year term with the term being automatically extended one year on each anniversary. At any time, either party may notify the other that the contract is not to be extended, in which case the contract will expire on the first anniversary of its then scheduled expiration date. For PSI affiliate owned properties, PSI can cancel the property management contract upon 60 days notice while the Operating Partnership can cancel upon seven years notice. Management fee revenues under these contracts totaled $561,000, $562,000 and $500,000 for the years ended December 31, 2002, 2001 and 2000 respectively. |
PS BUSINESS PARKS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2002
| | Management fee revenue for unaffiliated third parties and the joint venture were $202,000, $121,000 and $39,000 for the years ended December 31, 2002, 2001 and 2000, respectively. |
9. Shareholders’ equity
Preferred stock
| | As of December 31, 2002 and December 31, 2001, the Company had the following series of preferred stock outstanding: |
December 31, 2002 December 31, 2001
----------------------------------- -----------------------------------
Date of Issuance Call Date Shares Carrying Amount Shares Carrying Amount
Series Dividend Outstanding Outstanding
Rate
- ------------------ --------------- ---------- ----------- ----------------- ----------------- ---------------- ------------------
April, 1999 April, 2004 Series A 9.250% 2,199 $ 54,962,500 2,200 $ 55,000,000
May, 2001 May, 2006 Series D 9.500% 2,634 $ 65,850,000 2,640 $ 66,000,000
January, 2002 January, 2007 Series F 8.750% 2,000 50,000,000 - -
----- ---------- ------ -------------
6,833 $ 170,812,500 4,840 $ 121,000,000
===== ============= ===== ===============
| | Holders of the Company’s preferred stock will not be entitled to vote on most matters, except under certain conditions. In the event of a cumulative arrearage equal to six quarterly dividends, the holders of the preferred stock will have the right to elect two additional members to serve on the Company’s Board of Directors until all events of default have been cured. At December 31, 2002, there were no dividends in arrears. |
| | The Company may re-purchase shares of its preferred stock from time to time on the open market in separately negotiated transactions. For the year ended December 31, 2002, the Company repurchased 6,000 shares of Series D preferred stock with a face value of $150,000 for $154,619 or $25.77 per share and repurchased 1,500 shares of Series A preferred stock with a face value of $37,500 for $38,266 or $25.51 per share. |
| | The Company paid $15,412,000, $8,854,000 and $5,088,000 in distributions to its preferred shareholders for the years ended December 31, 2002, 2001 and 2000, respectively. |
Common Stock
| | The Company’s Board of Directors has authorized the repurchase from time to time of up to 4,500,000 shares of the Company’s common stock on the open market or in privately negotiated transactions. In 2002, the Company repurchased 38,800 shares of common stock and no common units in its operating partnership at an aggregate cost of approximately $1.2 million (average cost of $31.04 per share/unit). In addition, during January, 2003, the Company repurchased 161,200 shares at an aggregate cost of $5.1 million. Since the inception of the program (March 2000), the Company has repurchased an aggregate total of 2,521,711 shares of common stock and 30,484 common units in its Operating Partnership at an aggregate cost of approximately $67.7 million (average cost of $26.52 per share/unit). |
PS BUSINESS PARKS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2002
| | The Company paid $28,234,000 ($1.16 per common share), $29,027,000 ($1.31 per common share) and $23,241,000 ($1.00 per common share) in distributions to its common shareholders for the years ended December 31, 2002, 2001 and 2000, respectively. Pursuant to restrictions imposed by the Credit Facility, distributions may not exceed 95% of funds from operations, as defined. |
Equity stock
| | In addition to common and preferred stock, the Company is authorized to issue 100,000,000 shares of Equity Stock. The Articles of Incorporation provide that the Equity Stock may be issued from time to time in one or more series and give the Board of Directors broad authority to fix the dividend and distribution rights, conversion and voting rights, redemption provisions and liquidation rights of each series of Equity Stock. |
10. Stock options
| | PSB has a 1997 Stock Option and Incentive Plan (the “Plan”). Under the Plan, PSB has granted non-qualified options to certain directors, officers and key employees to purchase shares of PSB’s common stock at a price no less than the fair market value of the common stock at the date of grant. Generally, options under the Plan vest over a three-year period from the date of grant at the rate of one third per year and expire ten years after the date of grant. The remaining weighted average contractual lives were 8.2, 8.6 and 8.4 years, respectively, at December 31, 2002, 2001 and 2000. |
| | At December 31, 2002, there were 1,500,000 options authorized to grant. Information with respect to the Plan is as follows: |
Weighted Average
Number of Options Exercise Exercise Price
Price
Outstanding at December 31, 1999........... 482,358 $16.69 - $25.00 $20.28
Granted............................... 305,500 20.50 - 26.95 25.74
Exercised............................. (13,237) 16.69 - 25.00 17.72
Forfeited............................. (135,939) 16.69 - 25.00 21.05
-------- ----- ----- -----
Outstanding at December 31, 2000........... 638,682 $16.69 - $26.95 $22.78
Granted............................... 322,500 26.40 - 29.19 26.96
Exercised............................. (94,259) 16.69 - 26.21 17.00
Forfeited............................. (34,001) 25.00 - 26.95 25.42
------- ----- ----- -----
Outstanding at December 31, 2001........... 832,922 $16.69 - $29.19 $24.94
======= ====== ====== ======
Granted............................... 300,000 $31.11 - $36.01 $33.47
Exercised............................. (29,998) 16.69 - 26.71 23.07
Forfeited............................. (64,168) 23.37 - 26.71 26.01
------- ----- ----- -----
Outstanding at December 31, 2002........... 1,038,756 $16.69 - $36.01 $27.36
========= ====== ====== ======
Exercisable at:
December 31, 2000..................... 278,340 $16.69 - $25.00 $19.32
December 31, 2001..................... 310,577 $16.69 - $26.80 $22.37
December 31, 2002..................... 120,588 $16.69 - $22.88 $18.48
346,150 $23.50 - $31.11 $25.72
Until December 31, 2001, the Company elected to adopt the disclosure requirements of FAS 123 but continued to account for stock-based compensation under APB 25. Effective January 1, 2002, the Company adopted the
PS BUSINESS PARKS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2002
| | Fair Value Method of accounting for stock options. As required by the transition requirements of FAS 123, the Company will recognize compensation expense in the income statement using the Fair Value Method only with respect to stock options issued after January 1, 2002, but continue to disclose the pro-forma impact of utilizing the Fair Value Method on stock options issued prior to January 1, 2002. As a result, included in the Company’s income statement for the year ended December 31, 2002 is approximately $525,000 in stock option compensation expense related to options granted after January 1, 2002. |
| | The weighted average grant date fair value of the options for 2002, 2001 and 2000 were $4.33, $3.22 and $4.42, respectively. Had compensation cost for the Plan for options granted prior to December 31, 2001 been determined based on the fair value at the grant date for awards under the Plan consistent with the method prescribed by SFAS No. 123, the Company’s pro forma net income available to common shareholders would have been: |
For the Years Ended December 31,
2002 2001 2000
Net income allocable to common shareholders, as reported ..... $ 42,018,000 $ 41,016,000 $ 46,093,000
-------------- ------------- -------------
Deduct: Total stock-based employee compensation expense
determined under fair value based method of all awards ...... $ (802,000) $ (686,000) $ (548,000)
-------------- ------------- -------------
Net income allocable to common shareholders, as adjusted ...... $ 41,216,000 $ 40,330,000 $ 45,545,000
-------------- ------------- -------------
Earnings per share:
Basic as reported $ 1.95 $ 1.84 $ 1.98
--------------- ------------ -------------
Basic as adjusted $ 1.91 $ 1.80 $ 1.96
--------------- ------------ -------------
Diluted as reported $ 1.93 $ 1.83 $ 1.97
--------------- ------------ -------------
Diluted as adjusted $ 1.90 $ 1.80 $ 1.96
--------------- ------------ -------------
| | For these disclosure purposes, the fair value of each option grant is estimated on the date of grant using the Black-Scholes option-pricing model with the following weighted average assumptions used for grants in 2002, 2001, and 2000, respectively; dividend yield of 3.4%, 4.7% and 4.1%; expected volatility of 15.4%, 17.9% and 19.4%; expected lives of five years; and risk-free interest rates of 4.3%, 4.6% and 6.2%. The pro forma effect on net income allocable to common shareholders during 2002, 2001 and 2000 may not be representative of the pro forma effect on net income allocable to common shareholders in future years. |
| | During 2002, 2001 and 2000, the Company also granted 34,750, 30,000 and 36,500 restricted stock units, respectively, to employees under the Plan, of which 81,750 restricted stock units were outstanding at December 31, 2002. The restricted stock units were granted at a zero exercise price. The fair market value of the restricted stock units at the date of grant ranged from $24.02 to $34.74 per restricted stock unit. The restricted stock units issued prior to August, 2002 (88,000 units) are subject to a five-year vesting schedule, at 30% in year three, 30% in year four and 40% in year five. Restricted stock issued subsequent to August, 2002 (13,250 units) are subject to a six year vesting schedule, none in year one and 20% for each of the next five years. Compensation expense of $551,000, $282,000 and $86,000 was recognized during the years ended December 31, 2002, 2001 and 2000, respectively. No restricted stock units were converted to common stock. |
| | In March 2003, the Board of Directors approved the 2003 Stock Option and Incentive Plan covering 1,500,000 shares of PSB’s common stock. Adoption of this plan is subject to shareholder approval. |
11. Recent accounting pronouncements
| | In December 2002, the FASB issued Statement of Financial Accounting Standards No. 148, "Accounting for Stock-Based Compensation - Transition and Disclosure" ("SFAS 148"). SFAS 148 amends SFAS 123. Although SFAS 148 does not require use of the fair value method of accounting for stock-based employee compensation, it does provide alternative methods of transition should companies elect to adopt the fair value method of accounting which requires companies to record compensation expense when stock options are granted. SFAS 148 also amends the disclosure provisions of SFAS 123 and Accounting Principles Board Opinion No. 28 "Interim Financial Reporting" to require disclosure in the summary of significant accounting policies of the effects of an entity's accounting policy with respect to stock-based awards entered into on or after January 1, 2002. SFAS 148's amendment of the transition and annual disclosure requirements are effective for fiscal years ending after December 15, 2002. The disclosure provisions of SFAS 148 hae been adopted by us with appropriate disclosure. |
PS BUSINESS PARKS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2002
12. Supplementary quarterly financial data (unaudited)
Three Months Ended
March 31, June 30, September 30, December 31,
2001 2001 2001 2001
---- ---- ---- ----
Revenues, as reported (1) $ 39,475,000 $ 41,082,000 $ 43,885,000 $ 45,924,000
Revenues from discontinued
operations $ (1,349,000) $ (1,494,000) $ (1,406,000) $ (1,204,000)
------------- ------------- ------------- -------------
Revenues, as adjusted $ 38,126,000 $ 39,588,000 $ 42,479,000 $ 44,720,000
Cost of operations (2) $ 9,948,000 $ 10,058,000 $ 11,509,000 $ 11,752,000
Net income allocable to
common shareholders...... $ 10,193,000 $ 10,927,000 $ 10,010,000 $ 9,886,000
Net income per share:
Basic.................... $0.44 $0.48 $0.45 $0.46
Diluted.................. $0.44 $0.48 $0.45 $0.46
Three Months Ended
March 31, June 30, September 30, December 31,
2002 2002 2002 2002
---- ---- ---- ----
Revenues, as reported (1) $ 50,825,000 $ 51,504,000 $ 50,763,000 $ 49,567,000
Revenues from discontinued
operations $ (1,023,000) $ (1,091,000) $ (1,018,000) $ (240,000)
------------- ------------- ------------- -------------
Revenues, as adjusted $ 49,802,000 $ 50,413,000 $ 49,745,000 $ 49,327,000
Cost of operations (2) $ 13,482,000 $ 13,339,000 $ 13,084,000 $ 13,575,000
Net income allocable to
common shareholders...... $ 13,085,000 $ 9,539,000 $ 9,911,000 $ 9,483,000
Net income per share:
Basic.................... $0.61 $0.44 $0.46 $0.44
Diluted.................. $0.60 $0.44 $0.46 $0.44
(1) Includes rental income, facilities management fees, business services revenue, interest income, and dividend income.
(2) Includes cost of operations, cost of facilities management, and cost of business services. Discontinued operations is excluded.
13. Commitments and contingencies
| | Substantially all of the Company’s properties have been subjected to Phase I environmental reviews. Such reviews have not revealed, nor is management aware of, any probable or reasonably possible environmental costs that management believes would have a material adverse effect on the Company’s business, assets or results of operations, nor is the Company aware of any potentially material environmental liability, except as discussed below. |
| | The Company acquired a property in Beaverton, Oregon (“Creekside Corporate Park”) in May 1998. A portion of Creekside Corporate Park, as well as properties adjacent to Creekside Corporate Park, were the subject of an environmental investigation conducted by two current and past owner/operators of an industrial facility on adjacent property, pursuant to a Consent Decree issued by the Oregon Department of Environmental Quality (“ODEQ”). Results of that investigation indicate that the contamination from the industrial facility has migrated onto portions of Creekside Corporate Park owned by the Company. There is no evidence that the Company’s past or current use of the Creekside Corporate Park property contributed in any way to the contamination that is the subject of the investigation, nor has the ODEQ alleged any such contribution. |
| | In January, 2003, the Company singed a Consent Decree resolving all potential liability to the ODEQ with respect to Creekside Corporate Park; pursuant to the Decree, the Company will pay approximately $128,000. A former owner of Creekside Corporate Park has agreed to contribute approximately $58,000 to the settlement. The Company has accrued these costs at December 31, 2002. |
| | Although environmental investigations conducted to date on other properties owned by the Company have not revealed any environmental liability that the Company believes would have a material adverse effect on the Company’s business, assets or results of operations, and the Company is not aware of any such liability, it is |
PS BUSINESS PARKS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2002
| | possible that these investigations did not reveal all environmental liabilities or that there are material environmental liabilities of which the Company is unaware. No assurances can be given that (i) future laws, ordinances, or regulations will not impose any material environmental liability, or (ii) the current environmental condition of the Company’s properties has not been, or will not be, affected by tenants and occupants of the Company’s properties, by the condition of properties in the vicinity of the Company’s properties, or by third parties unrelated to the Company. |
| | The Company currently is neither subject to any other material litigation nor, to management’s knowledge, is any material litigation currently threatened against the Company other than routine litigation and administrative proceedings arising in the ordinary course of business. Management believes that the environmental issues will not have a material adverse impact on the Company’s consolidated financial position or results of operations. |
14. Reportable Segments
| | The Company has three reportable segments: flex properties, office properties and industrial properties located in eight geographical regions. Flex properties can generally be described as facilities that are configured with a combination of office and warehouse space and can be designed to fit an almost limitless number of uses (including office, assembly, showroom, laboratory, light manufacturing and warehouse). Office properties consist primarily of low-rise suburban office buildings. Industrial properties are designed for light manufacturing, assembly, storage and warehousing, distribution and research and development activities. The properties generate rental income through the leasing of space to a diverse group of tenants. The accounting policies of the Company’s segments are the same as those described in Note 2. |
| | The Company evaluates the performance of its properties primarily based on net operating income (“NOI”). NOI is defined by the Company as rental income less cost of operations. Accordingly, NOI excludes certain items such as interest income, dividend income, depreciation expense, amortization expense, general and administrative expense, interest expense and minority interest in income which are included in the determination of net income under accounting principles generally accepted in the United States. |
PS BUSINESS PARKS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2002
For the Year Ended December 31, 2002
Flex Office Industrial Total
Revenue:
Southern California...... $ 32,998,000 $ 5,142,000 $ 4,699,000 $ 42,839,000
Northern California...... 12,001,000 6,452,000 2,676,000 21,129,000
Southern Texas........... 8,828,000 - - 8,828,000
Northern Texas........... 18,421,000 1,965,000 780,000 21,166,000
Virginia................. 30,964,000 9,211,000 - 40,175,000
Maryland................. 11,883,000 14,752,000 - 26,635,000
Oregon................... 24,964,000 5,134,000 - 30,098,000
Other.................... 6,695,000 - - 6,695,000
--------- ------------ ------------- ------------
$ 146,754,000 $ 42,656,000 $ 8,155,000 $ 197,565,000
============== =============== ============== ==============
NOI:
Southern California...... $ 25,507,000 $ 3,787,000 $ 3,191,000 $ 32,485,000
Northern California...... 9,825,000 4,473,000 2,107,000 16,405,000
Southern Texas........... 5,869,000 - - 5,869,000
Northern Texas........... 12,939,000 1,165,000 451,000 14,555,000
Virginia................. 22,586,000 6,223,000 - 28,809,000
Maryland................. 9,225,000 9,880,000 - 19,105,000
Oregon................... 20,427,000 3,285,000 - 23,712,000
Other.................... 3,783,000 - - 3,783,000
--------- ---------- ----------- ------------
$ 110,161,000 $ 28,813,000 $ 5,749,000 $ 144,723,000
============== =============== ============== ==============
===================================================================================================================
For the Year Ended December 31, 2001
Flex Office Industrial Total
Revenue:
Southern California...... $ 28,587,000 $ 8,410,000 $ 5,824,000 $ 42,821,000
Northern California...... 15,451,000 1,369,000 2,756,000 19,576,000
Southern Texas........... 9,517,000 - - 9,517,000
Northern Texas........... 18,005,000 1,823,000 - 19,828,000
Virginia................. 25,747,000 8,591,000 - 34,338,000
Maryland................. 8,439,000 512,000 - 8,951,000
Oregon................... 15,432,000 4,436,000 - 19,868,000
Other.................... 6,710,000 - - 6,710,000
--------- ----------- ---------- ------------
$ 127,888,000 $ 25,141,000 $ 8,580,000 $ 161,609,000
============== =============== ============== ==============
NOI:
Southern California...... $ 22,357,000 $ 5,374,000 $ 4,555,000 $ 32,286,000
Northern California...... 11,706,000 942,000 2,228,000 14,876,000
Southern Texas........... 6,341,000 - - 6,341,000
Northern Texas........... 12,602,000 947,000 - 13,549,000
Virginia................. 19,500,000 5,508,000 - 25,008,000
Maryland................. 6,529,000 399,000 - 6,928,000
Oregon................... 12,865,000 3,297,000 - 16,162,000
Other.................... 3,916,000 - - 3,916,000
--------- ------------ ----------- ------------
$ 95,816,000 $ 16,467,000 $ 6,783,000 $ 119,066,000
============== =============== ============== ==============
PS BUSINESS PARKS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2002
For the Year Ended December 31, 2000
Flex Office Industrial Total
Revenue:
Southern California...... $ 27,072,000 $ 5,067,000 $ 4,365,000 $ 36,504,000
Northern California...... 13,165,000 1,319,000 2,493,000 16,977,000
Southern Texas........... 8,964,000 - - 8,964,000
Northern Texas........... 17,524,000 1,454,000 - 18,978,000
Virginia................. 18,712,000 3,663,000 - 22,375,000
Maryland................. 8,372,000 214,000 - 8,586,000
Oregon................... 13,457,000 3,196,000 - 16,653,000
Other.................... 6,297,000 - - 6,297,000
--------- ----------- ---------- ------------
$ 113,563,000 $ 14,913,000 $ 6,858,000 $ 135,334,000
============== =============== ============== ==============
NOI:
Southern California...... $ 21,385,000 $ 3,309,000 $ 3,541,000 $ 28,235,000
Northern California...... 9,835,000 884,000 1,936,000 12,655,000
Southern Texas........... 5,914,000 - 5,914,000
Northern Texas........... 12,455,000 694,000 - 13,149,000
Virginia................. 14,147,000 2,257,000 - 16,404,000
Maryland................. 6,310,000 106,000 - 6,416,000
Oregon................... 11,112,000 2,194,000 - 13,306,000
Other.................... 3,790,000 - - 3,790,000
--------- ---------- ----------- ------------
$ 84,948,000 $ 9,444,000 $ 5,477,000 $ 99,869,000
============== ================ ============== ===============
| | The following table is provided to reconcile total segments NOI to consolidated operating income as determined by GAAP: |
For the Year Ended December 31,
2002 2001 2000
Net Operating Income:
Segmented $ 144,723,000 $ 119,066,000 $ 99,869,000
Facility management fees 587,000 531,000 428,000
Business services (326,000) (219,000) 203,000
Depreciation and amortization (57,658,000) (39,680,000) (34,037,000)
General and administrative (4,663,000) (4,320,000) (3,954,000)
Interest and dividend income 823,000 2,268,000 5,377,000
Interest expense (5,324,000) (1,715,000) (1,481,000)
Equity in income of joint venture 1,978,000 25,000 -
Gain on investment of marketable
securities 41,000 8,000 7,849,000
--------- ------ ----------
Income before gain on disposal of real
estate, discontinued operations, and
minority interest $ 80,181,000 $ 75,964,000 $ 74,254,000
============== =============== ===============
| | Revenues are from external customers and no revenues are generated from transactions between segments. No single tenant accounted for more than 10% of the Company’s total revenues. No segment data relative to assets or liabilities is presented since the Company does not evaluate performance based upon the assets or liabilities of the segments. The Company does not believe that historical cost of real estate facilities has any significant bearing upon the performance of the properties. |
PS BUSINESS PARKS, INC.
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION
DECEMBER 31, 2002
(DOLLARS IN THOUSANDS)
Cost
Capitalized
Subsequent Gross Amount at Which Carried at
Initial Cost to Company to December 31, 2002
Acquisition
------------------------- ------------- -------------------------------------
Depreciable
Buildings Buildings Buildings Accumulated Date Lives
Description Location Encumbrances Land and and Land and Totals Depreciation Acquired (Years)
Improvements Improvements Improvements
- ------------------------------ ---------------- -------------- ---------- -------------- ------------- ---------- -------------- ----------- ------------- ----------- ------------
Overland Park............. Overland Park, KS$ - $0 $0 $0 $0 $0 $0 $0 3/17/98 5-30
Produce................... San Francisco, CA - 770 1,886 40 776 1,926 2,702 333 3/17/98 5-30
Crenshaw II............... Torrance, CA - 2,325 6,069 895 2,318 6,964 9,282 1,507 4/12/97 5-30
Airport................... San Francisco, CA - 899 2,387 285 899 2,672 3,571 540 4/12/97 5-30
Christopher Ave........... Gaithersburg, MD - 475 1,203 201 475 1,404 1,879 303 4/12/97 5-30
Monterey Park............. Monterey Park, CA - 3,078 7,862 569 3,078 8,431 11,509 1,753 1/1/97 5-30
Calle Del Oaks............ Monterey, CA - 287 706 135 287 841 1,128 200 1/1/97 5-30
Milwaukie I............... Milwaukie, OR - 1,125 2,857 643 1,125 3,500 4,625 787 1/1/97 5-30
Edwards Road.............. Cerritos, CA - 450 1,217 466 450 1,683 2,133 373 1/1/97 5-30
Rainier................... Renton, WA - 330 889 181 330 1,070 1,400 241 1/1/97 5-30
Lusk...................... San Diego, CA - 1,500 3,738 707 1,500 4,445 5,945 951 1/1/97 5-30
Eisenhower................ Alexandria, VA - 1,440 3,635 660 1,440 4,295 5,735 885 1/1/97 5-30
McKellips................. Tempe, AZ - 195 522 167 195 689 884 144 1/1/97 5-30
Old Oakland Rd............ San Jose, CA - 3,458 8,765 1,283 3,458 10,048 13,506 2,058 1/1/97 5-30
Junipero.................. Signal Hill, CA - 900 2,510 168 900 2,678 3,578 501 1/1/97 5-30
Watson Plaza.............. Lakewood, CA - 930 2,360 304 930 2,664 3,594 536 1/1/97 5-30
Northgate Blvd............ Sacramento, CA - 1,710 4,567 997 1,710 5,564 7,274 1,135 1/1/97 5-30
Uplander.................. Culver City, CA - 3,252 8,157 2,294 3,252 10,451 13,703 2,354 1/1/97 5-30
University................ Tempe, AZ - 2,160 5,454 2,068 2,160 7,522 9,682 1,600 1/1/97 5-30
E. 28th Street............ Signal Hill, CA - 1,500 3,749 490 1,500 4,239 5,739 874 1/1/97 5-30
W. Main................... Mesa, AZ - 675 1,692 849 675 2,541 3,216 485 1/1/97 5-30
S. Edward................. Tempe, AZ - 645 1,653 864 645 2,517 3,162 540 1/1/97 5-30
Leapwood Ave.............. Carson, CA - 990 2,496 723 990 3,219 4,209 764 1/1/97 5-30
Downtown Center........... Nashville, TN - 660 1,681 626 660 2,307 2,967 526 1/1/97 5-30
Airport South............. Nashville, TN - 660 1,657 271 660 1,928 2,588 407 1/1/97 5-30
Great Oaks................ Woodbridge, VA - 1,350 3,398 579 1,350 3,977 5,327 796 1/1/97 5-30
Ventura Blvd. II.......... Studio City, CA - 621 1,530 180 621 1,710 2,331 380 1/1/97 5-30
Largo 95.................. Largo, MD - 3,085 7,332 475 3,085 7,807 10,892 1,618 9/24/97 5-30
Gunston................... Lorton, VA - 4,146 17,872 1,260 4,146 19,132 23,278 4,763 6/17/98 5-30
Canada.................... Lake Forest, CA - 5,508 13,785 1,981 5,508 15,766 21,274 2,599 12/23/97 5-30
Ridge Route............... Laguna Hills, CA - 16,261 39,559 1,149 16,261 40,708 56,969 7,178 12/23/97 5-30
Lake Forest Commerce Park. Laguna Hills, CA - 2,037 5,051 2,653 2,037 7,704 9,741 1,550 12/23/97 5-30
Buena Park Industrial Center Buena Park, CA - 3,245 7,703 1,124 3,245 8,827 12,072 1,793 12/23/97 5-30
Cerritos Business Center.. Cerritos, CA - 4,218 10,273 1,248 4,218 11,521 15,739 2,354 12/23/97 5-30
Parkway Commerce Center... Hayward, CA - 4,398 10,433 1,571 4,398 12,004 16,402 2,319 12/23/97 5-30
Northpointe E............. Sterling, VA - 1,156 2,957 293 1,156 3,250 4,406 619 12/10/97 5-30
Ammendale................. Beltsville, MD - 4,278 18,380 2,611 4,278 20,991 25,269 6,440 1/13/98 5-30
Centrepointe.............. Landover, MD 8,164 3,801 16,708 2,060 3,801 18,768 22,569 5,191 3/20/98 5-30
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION
DECEMBER 31, 2002
(DOLLARS IN THOUSANDS)
Cost
Capitalized
Subsequent Gross Amount at Which Carried at
Initial Cost to Company to December 31, 2002
Acquisition
------------------------- ------------- -------------------------------------
Depreciable
Buildings Buildings Buildings Accumulated Date Lives
Description Location Encumbrances Land and and Land and Totals Depreciation Acquired (Years)
Improvements Improvements Improvements
- ------------------------------ ---------------- -------------- ---------- -------------- ------------- ---------- -------------- ----------- ------------- ----------- ------------
Shaw Road................. Sterling, VA - 2,969 10,008 941 2,969 10,949 13,918 3,372 3/9/98 5-30
Creekside-Phase 1......... Beaverton, OR - 4,519 13,651 869 4,519 14,520 19,039 4,012 5/4/98 5-30
Creekside-Phase 2 Bldg-4.. Beaverton, OR - 807 2,542 200 807 2,742 3,549 747 5/4/98 5-30
Creekside-Phase 2 Bldg-5.. Beaverton, OR - 521 1,603 74 521 1,677 2,198 463 5/4/98 5-30
Creekside-Phase 2 Bldg-1.. Beaverton, OR - 1,326 4,035 209 1,326 4,244 5,570 1,217 5/4/98 5-30
Creekside-Phase 3......... Beaverton, OR - 1,353 4,101 333 1,353 4,434 5,787 1,322 5/4/98 5-30
Creekside-Phase 5......... Beaverton, OR - 1,741 5,301 745 1,741 6,046 7,787 1,687 5/4/98 5-30
Creekside-Phase 6......... Beaverton, OR - 2,616 7,908 629 2,616 8,537 11,153 2,378 5/4/98 5-30
Creekside-Phase 7......... Beaverton, OR - 3,293 9,938 1,127 3,293 11,065 14,358 3,119 5/4/98 5-30
Creekside-Phase 8......... Beaverton, OR - 1,140 3,644 107 1,140 3,751 4,891 1,004 5/4/98 5-30
Woodside-Phase 1.......... Beaverton, OR - 2,987 8,982 1,339 2,987 10,321 13,308 2,777 5/4/98 5-30
Woodside-Phase 2 Bldg-6... Beaverton, OR - 255 784 84 255 868 1,123 267 5/4/98 5-30
Woodside-Phase 2 Bldg-7&8. Beaverton, OR - 2,101 6,386 554 2,101 6,940 9,041 1,906 5/4/98 5-30
Woodside-Sequent 1........ Beaverton, OR - 2,890 8,672 45 2,890 8,717 11,607 2,418 5/4/98 5-30
Woodside-Sequent 5........ Beaverton, OR - 3,093 9,279 2 3,093 9,281 12,374 2,575 5/4/98 5-30
Northpointe G............. Sterling, VA - 824 2,964 634 824 3,598 4,422 886 6/11/98 5-30
Spectrum 95............... Landover, MD - 9/30/98 5-30
Las Plumas................ San Jose, CA - 4,379 12,889 955 4,379 13,844 18,223 3,587 12/31/98 5-30
Lafayette................. Chantilly, VA - 671 4,179 102 671 4,281 4,952 921 01/29/99 5-30
CreeksideVII.............. Beaverton, OR - 358 3,232 83 358 3,315 3,673 357 04/17/00 5-30
Woodside-Greystone........ Beaverton, OR - 1,262 6,966 2,417 1,262 9,383 10,645 1,429 7/15/99 5-30
Dulles South.............. Chantilly, VA - 599 3,098 202 599 3,300 3,899 658 6/30/99 5-30
Sullyfield Circle......... Chantilly, VA - 774 3,712 380 774 4,092 4,866 825 6/30/99 5-30
Park East I & II.......... Chantilly, VA 6,067 2,324 10,875 361 2,324 11,236 13,560 2,218 6/30/99 5-30
Park East III............. Chantilly, VA 6,048 1,527 7,154 388 1,527 7,542 9,069 1,518 6/30/99 5-30
Northpointe Business Center A Sacramento, CA - 729 3,324 577 729 3,901 4,630 1,208 7/29/99 5-30
Corporate Park Phoenix.... Phoenix, AZ - 2,761 10,269 601 2,761 10,870 13,631 1,685 12/30/99 5-30
Santa Clara Technology Park Santa Clara, CA - 7,673 15,645 491 7,673 16,136 23,809 2,476 3/28/00 5-30
Corporate Pointe.......... Irvine, CA - 6,876 18,519 1,037 6,876 19,556 26,432 2,630 9/22/00 5-30
Lafayette II/Pleasant Valley Chantilly, VA - 1,009 9,219 1,127 1,009 10,346 11,355 988 8/15/01 5-30
Rd
Northpointe Business Center B Sacramento, CA - 717 3,269 567 717 3,836 4,553 652 7/29/99 5-30
Northpointe Business Center C Sacramento, CA - 726 3,313 449 726 3,762 4,488 613 7/29/99 5-30
Northpointe Business Center D Sacramento, CA - 427 1,950 214 427 2,164 2,591 350 7/29/99 5-30
Northpointe Business Center E Sacramento, CA - 432 1,970 38 432 2,008 2,440 338 7/29/99 5-30
I-95 Building I........... Springfield, VA - 1,308 5,790 367 1,308 6,157 7,465 768 12/20/00 5-30
I-95 Building II.......... Springfield, VA - 1,308 5,790 97 1,308 5,887 7,195 738 12/20/00 5-30
I-95 Building III......... Springfield, VA - 919 4,092 1,414 919 5,506 6,425 644 12/20/00 5-30
2700 Prosperity Avenue.... Fairfax, VA - 3,404 9,883 8 3,404 9,891 13,295 836 6/1/01 5-30
2701 Prosperity Avenue.... Fairfax, VA - 2,199 6,374 2 2,199 6,376 8,575 539 6/1/01 5-30
PS BUSINESS PARKS, INC.
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION
DECEMBER 31, 2002
(DOLLARS IN THOUSANDS)
Cost
Capitalized
Subsequent Gross Amount at Which Carried at
Initial Cost to Company to December 31, 2002
Acquisition
Depreciable
Buildings Buildings Buildings Accumulated Date Lives
Description Location Encumbrances Land and and Land and Totals Depreciation Acquired (Years)
Improvements Improvements Improvements
- ------------------------------ ---------------- -------------- ---------- -------------- ------------- ---------- -------------- ----------- ------------- ----------- ------------
2710 Prosperity Avenue.... Fairfax, VA - 969 2,844 5 969 2,849 3,818 244 6/1/01 5-30
2711 Prosperity Avenue.... Fairfax, VA - 1,047 3,099 62 1,047 3,161 4,208 282 6/1/01 5-30
2720 Prosperity Avenue.... Fairfax, VA - 1,898 5,502 114 1,898 5,616 7,514 465 6/1/01 5-30
2721 Prosperity Avenue.... Fairfax, VA - 576 1,673 577 576 2,250 2,826 196 6/1/01 5-30
2730 Prosperity Avenue.... Fairfax, VA - 3,011 8,841 728 3,011 9,569 12,580 831 6/1/01 5-30
2731 Prosperity Avenue.... Fairfax, VA - 524 1,521 6 524 1,527 2,051 129 6/1/01 5-30
2740 Prosperity Avenue.... Fairfax, VA - 890 2,732 28 890 2,760 3,650 264 6/1/01 5-30
2741 Prosperity Avenue.... Fairfax, VA - 786 2,284 197 786 2,481 3,267 213 6/1/01 5-30
2750 Prosperity Avenue.... Fairfax, VA - 4,203 12,190 190 4,203 12,380 16,583 1,051 6/1/01 5-30
2751 Prosperity Avenue.... Fairfax, VA - 3,640 10,632 -4 3,640 10,628 14,268 909 6/1/01 5-30
Woodside Greystone II & III Beaverton, OR - 1,558 9,024 287 1,558 9,311 10,869 525 09/30/01 5-30
Greenbrier Court.......... Beaverton, OR - 2,771 8,403 7 2,771 8,410 11,181 585 11/20/01 5-30
Parkside.................. Beaverton, OR - 4,348 13,502 597 4,348 14,099 18,447 1,024 11/20/01 5-30
The Atrium................ Beaverton, OR - 5,535 16,814 48 5,535 16,862 22,397 1,175 11/20/01 5-30
Waterside................. Beaverton, OR - 4,045 12,419 231 4,045 12,650 16,695 862 11/20/01 5-30
Ridgeview................. Beaverton, OR - 2,478 7,531 8 2,478 7,539 10,017 524 11/20/01 5-30
The Commons............... Beaverton, OR - 1,439 4,566 784 1,439 5,350 6,789 386 11/20/01 5-30
Lamar Boulevard........... Austin, TX - 2,528 6,596 2,298 2,528 8,894 11,422 2,064 1/1/97 5-30
N. Barker's Landing....... Houston, TX - 1,140 3,003 1,770 1,140 4,773 5,913 1,153 1/1/97 5-30
La Prada.................. Mesquite, TX - 495 1,235 150 495 1,385 1,880 285 1/1/97 5-30
NW Highway................ Garland, TX - 480 1,203 83 480 1,286 1,766 265 1/1/97 5-30
Quail Valley.............. Missouri City, TX - 360 918 117 360 1,035 1,395 213 1/1/97 5-30
Business Parkway I........ Richardson, TX - 799 3,568 615 799 4,183 4,982 1,128 5/4/98 5-30
The Summit................ Plano, TX - 1,536 6,654 1,065 1,536 7,719 9,255 2,406 5/4/98 5-30
Northgate II.............. Dallas, TX - 1,274 5,505 893 1,274 6,398 7,672 1,987 5/4/98 5-30
Empire Commerce........... Dallas, TX - 304 1,545 213 304 1,758 2,062 443 5/4/98 5-30
Royal Tech - Digital...... Irving, TX - 319 1,393 279 319 1,672 1,991 498 5/4/98 5-30
Royal Tech - Springwood... Irving, TX - 894 3,824 449 894 4,273 5,167 1,233 5/4/98 5-30
Royal Tech - Regent....... Irving, TX - 606 2,615 771 606 3,386 3,992 1,072 5/4/98 5-30
Royal Tech - Bldg 7....... Irving, TX - 246 1,061 15 246 1,076 1,322 288 5/4/98 5-30
Royal Tech - NFTZ......... Irving, TX - 1,517 6,499 489 1,517 6,988 8,505 1,933 5/4/98 5-30
Royal Tech - Olympus...... Irving, TX - 1,060 4,531 65 1,060 4,596 5,656 1,243 5/4/98 5-30
Royal Tech - Honeywell.... Irving, TX - 548 2,347 172 548 2,519 3,067 719 5/4/98 5-30
Royal Tech - Bldg 12...... Irving, TX - 1,466 6,263 8 1,466 6,271 7,737 1,708 5/4/98 5-30
Royal Tech - Bldg 13...... Irving, TX - 955 4,080 258 955 4,338 5,293 1,217 5/4/98 5-30
Royal Tech - Bldg 14...... Irving, TX - 2,010 10,242 562 2,010 10,804 12,814 2,640 5/4/98 5-30
Royal Tech - Bldg 15...... Irving, TX - 1,307 5,600 153 1,307 5,753 7,060 1,561 11/4/98 5-30
PS BUSINESS PARKS, INC.
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION
DECEMBER 31, 2002
(DOLLARS IN THOUSANDS)
Cost
Capitalized
Subsequent Gross Amount at Which Carried at
Initial Cost to Company to December 31, 2002
Acquisition
------------------------- ------------- -------------------------------------
Depreciable
Buildings Buildings Buildings Accumulated Date Lives
Description Location Encumbrances Land and and Land and Totals Depreciation Acquired (Years)
Improvements Improvements Improvements
- ------------------------------ ---------------- -------------- ---------- -------------- ------------- ---------- -------------- ----------- ------------- ----------- ------------
Westchase Corporate Park.. Houston, TX - 2,173 7,338 189 2,173 7,527 9,700 1,237 12/30/99 5-30
Ben White 1............... Austin, TX - 789 3,571 23 789 3,594 4,383 876 12/31/98 5-30
Ben White 5............... Austin, TX - 761 3,444 83 761 3,527 4,288 869 12/31/98 5-30
McKalla 3................. Austin, TX - 662 2,994 252 662 3,246 3,908 793 12/31/98 5-30
McKalla 4................. Austin, TX - 749 3,390 83 749 3,473 4,222 866 12/31/98 5-30
Mopac 6................... Austin, TX - 307 1,390 189 307 1,579 1,886 405 12/31/98 5-30
Waterford A............... Austin, TX - 597 2,752 1 597 2,753 3,350 632 1/06/99 5-30
Waterford B............... Austin, TX - 367 1,672 - 367 1,672 2,039 347 5/20/99 5-30
Waterford C............... Austin, TX - 1,144 5,225 35 1,144 5,260 6,404 1,096 5/20/99 5-30
McNeil 6.................. Austin, TX - 437 2,013 - 437 2,013 2,450 462 1/6/9 5-30
Rutland 11................ Austin, TX - 325 1,536 - 325 1,536 1,861 347 1/6/99 5-30
Rutland 12................ Austin, TX - 535 2,487 54 535 2,541 3,076 608 1/6/99 5-30
Rutland 13................ Austin, TX - 469 2,190 30 469 2,220 2,689 515 1/6/99 5-30
Rutland 14................ Austin, TX - 535 2,422 115 535 2,537 3,072 636 12/31/98 5-30
Rutland 19................ Austin, TX - 158 762 139 158 901 1,059 238 1/6/99 5-30
Royal Tech - Bldg 16..... Irving, TX - 2,464 2,703 2,017 2,464 4,720 7,184 469 7/1/99 5-30
Royal Tech - Bldg 17..... Irving, TX - 1,832 6,901 2,109 1,832 9,010 10,842 618 8/15/01 5-30
Monroe Business Center.... Herndon, VA - 5,926 13,944 2,118 5,926 16,062 21,988 3,845 8/1/97 5-30
Lusk II-R&D............... San Diego, CA - 1,077 2,644 146 1,077 2,790 3,867 486 3/17/98 5-30
Lusk II-Office............ San Diego, CA - 1,230 3,005 705 1,230 3,710 4,940 698 3/17/98 5-30
Norris Cn-Office.......... San Ramon, CA - 1,486 3,642 660 1,486 4,302 5,788 773 3/17/98 5-30
Northpointe D............. Sterling, VA - 787 2,857 1,032 787 3,889 4,676 878 6/11/98 5-30
Monroe II................. Herndon, VA - 811 4,967 334 811 5,301 6,112 1,338 1/29/99 5-30
Metro Park I.............. Rockville, MD - 5,383 15,404 69 5,383 15,473 20,856 1,023 12/27/01 5-30
Metro Park I R&D.......... Rockville, MD - 5,404 15,748 407 5,404 16,155 21,559 1,094 12/27/01 5-30
Metro Park II............. Rockville, MD - 1,223 3,490 149 1,223 3,639 4,862 246 12/27/01 5-30
Metro Park II............. Rockville, MD - 2,287 6,533 195 2,287 6,728 9,015 435 12/27/01 5-30
Metro Park III............ Rockville, MD - 4,555 13,039 58 4,555 13,097 17,652 869 12/27/01 5-30
Metro Park IV............. Rockville, MD - 4,188 12,035 60 4,188 12,095 16,283 800 12/27/01 5-30
Metro Park V.............. Rockville, MD - 9,813 28,214 23 9,813 28,237 38,050 1,867 12/27/01 5-30
Kearny Mesa-Office........ San Diego, CA - 785 1,933 657 785 2,590 3,375 515 3/17/98 5-30
Kearny Mesa-R&D........... San Diego, CA - 2,109 5,156 158 2,109 5,314 7,423 910 3/17/98 5-30
Bren Mar-Office........... Alexandria, VA - 572 1,401 887 572 2,288 2,860 527 3/17/98 5-30
Lusk III.................. San Diego, CA - 1,904 4,662 253 1,904 4,915 6,819 847 3/17/98 5-30
Bren Mar-R&D.............. Alexandria, VA - 1,625 3,979 170 1,625 4,149 5,774 692 3/17/98 5-30
Alban Road-Office......... Springfield, VA - 988 2,418 1,173 988 3,591 4,579 676 3/17/98 5-30
Alban Road-R&D............ Springfield, VA - 947 2,318 330 948 2,648 3,596 450 3/17/98 5-30
-------------- ---------- -------------- ------------- ---------- -------------- ----------- -------------
$20,279 $286,301 $886,441 $82,032 $286,301 $968,473 $1,254,774 $177,229
============== ========== ============== ============= ========== ============== =========== =============
