EX-99.3 4 dex993.htm CAPITAL AVAILABILITY CAPITAL AVAILABILITY

EXHIBIT 99.3

Capital Availability

Assumes no property sales, no additional cash flow, no additional consolidated refinancings

as of July 31, 2009

($ thousands)

 

     2009     2010     2011  

Capital Sources:

      

Line commitments combined

   $ 713,833      $ —        $ —     

Outstanding line balance—7/31/09

   $ —        $ —        $ —     

Line maturity—2/11/11

     —          —          (113,833
                        

Cash + Line Availability

   $ 713,833      $ 915,045      $ 538,260   

Cash balance

   $ 231,135      $ —        $ —     

Dividend reduction

     42,140        55,444        55,444   
                        

Funding Availability before Capital Requirements

   $ 987,108      $ 970,489      $ 593,704   
                        

Capital Requirements:

      

Financing requirements—maturing consolidated debt

   $ (5,049   $ (177,043   $ (478,943

Assumed equity requirement to refinance maturing JV mortgage debt

     894        (90,848     (34,330

Net costs to complete in-process developments

     (67,908     (39,005     (13,156

$294 MM derivative settlement at 7/31/09 valuation

     —          (11,500     (20,600
                        

Total Capital Requirements

   $ (72,063   $ (318,395   $ (547,029
                        

Total Capital Availability

   $ 915,045      $ 652,093      $ 46,675   
                        

Capital from a combination of the recent equity offering, dividend reduction and committed mortgage financing can fund all commitments through 2011