EX-99.2 4 dex992.htm SUPPLEMENTAL OPERATING AND FINANCIAL CONDITION Supplemental Operating and Financial Condition

EXHIBIT 99.2

 

LOGO

 

Supplemental Operating and Financial Information

December 31, 2003

 


Supplemental Information

Table of Contents

December 31, 2003

 

Schedule


   Page

Summary and Corporate Information

   i, ii and iii

Consolidated Statement of Income

   1

Statement of Funds from Operations

   2

Notes to FFO Table, Net Cash Flow and Capital Expenditures

   3

Consolidated Balance Sheet

   4

Estimated Net Asset Value

   5

Combined Financial Information

   6

Components of Discontinued Operations

   7

Capitalization

   8

Long-Term Debt Summary

   9

Long-Term Debt Detail

   10

Portfolio Summary

   11, 12 and 13

Occupancy Trends

   14

Leasing Statistics

   15, 16 and 17

Leasing Statistics by Market

   18

Rental Rate Comparisons by Market

   19

Lease Expirations

   20 and 21

Office Lease Expirations by Market by Quarter

   22

Industrial Lease Expirations by Market by Quarter

   23

Office Lease Expirations by Market by Year

   24

Industrial Lease Expirations by Market by Year

   25

Customer Diversification

   26

Same Property Performance

   27

Acquisition Activity

   28

Disposition Activity and Assets Contributed to Joint Ventures

   29

Development Activity

   30

Development Land

   31

Unconsolidated Joint Ventures Assets, Debt and Liabilities

   32

Unconsolidated Joint Ventures Income (Three Months)

   33

Unconsolidated Joint Ventures Income (Nine Months)

   34

Unconsolidated Joint Ventures Long-Term Debt Detail

   35

Portfolio Summary Unconsolidated Joint Ventures

   36

Unconsolidated Joint Ventures Lease Expirations

   37

Unconsolidated Joint Ventures Development

   38

 

The information within refers to all Highwoods Properties' consolidated entities, except pages 32 to 38 unless noted otherwise.

 

Certain matters discussed in this supplemental, including estimates of net operating income, pre-leasing commitments and the cost, timing and stabilization of announced development projects, are forward- looking statements within the meaning of the federal securities laws. Although Highwoods believes that the expectations reflected in such forward-looking statements are based upon reasonable assumptions, it can give no assurance that its expectations will be achieved. Factors that could cause actual results to differ materially from Highwoods’ current expectations include general economic conditions, local real estate conditions, the timely development and lease-up of properties, and the other risks detailed from time to time in the Company’s SEC reports.

 

Highwoods Properties, Inc.

        12/31/03


Summary

 

Dollars in thousands, except per share amounts


 

     Three Months Ended

       
     12/31/03

    12/31/02

   

Change

F/(U)


 

Operations

                        

Revenue from continuing operations

   $ 107,901     $ 107,153     $ 748  

Rental property expense from continuing operations

     38,321       34,553       (3,768 )
    


 


 


Net operating income from continuing operations

   $ 69,580     $ 72,600     $ (3,020 )
    


 


 


Revenue from discontinued operations

   $ 3,895     $ 11,737     $ (7,842 )

Rental property expense from discontinued operations

     1,052       3,206       2,154  
    


 


 


Net operating income from discontinued operations

   $ 2,843     $ 8,531     $ (5,688 )
    


 


 


Interest and other income

   $ 3,343     $ 4,781     $ (1,438 )

Equity in earnings of unconsolidated affiliates

     1,848       1,765       83  

General and administrative

     6,671       6,026       (645 )

G&A as a % of revenue and other income

     5.7 %     4.8 %     -0.9 %

EBITDA calculation

                        

Net income

   $ 12,930     $ 24,017     $ (11,087 )

Addback depreciation and amortization

     34,153       38,016     $ (3,863 )

Addback interest expense

     28,451       30,546     $ (2,095 )
    


 


 


EBITDA

   $ 75,534     $ 92,579     $ (17,045 )
    


 


 


Interest expense from continuing operations

   $ 28,451     $ 30,117     $ 1,666  

Interest expense from discontinued operations

     —         429       429  

EBITDA/Interest expense

     2.65       3.03       (0.38 )

EBITDA/Interest expense + preferred dividends

     2.09       2.42       (0.33 )

Net income

   $ 12,930     $ 24,017     $ (11,087 )

Funds from operations

     32,598       39,892       (7,294 )

Cash available for distribution

     19,787       31,731       (11,944 )

Per share - diluted:

                        

Net income

   $ 0.10     $ 0.30     $ (0.20 )

Funds from operations

     0.61       0.75       (0.14 )

Dividends paid

     0.425       0.585       (0.16 )

Dividends paid as % of funds from operations

     69.7 %     78.0 %     8.3 %

Dividends paid as % of cash available for distribution

     128.9 %     111.4 %     -17.5 %
     12/31/03

    12/31/02

    Change

 

Capitalization

                        

Total assets

   $ 3,326,809     $ 3,395,369     $ (68,560 )

Market capitalization:

                        

Total debt

     1,558,758       1,528,720       30,038  

Market value of common equity

     1,893,241       1,711,733       181,508  
    


 


 


Total market capitalization

   $ 3,451,999     $ 3,240,453     $ 211,546  

Total Debt/Total Assets

     46.9 %     45.0 %     -1.9 %
     12/31/03

    12/31/02

   

Change

F/(U)


 

Portfolio

                        

Total In-Service Square Footage

     34,922,000       37,112,000       (2,190,000 )

Occupancy

     81.5 %     84.0 %     -2.5 %

Same Property NOI

   $ 60,966     $ 67,219     $ (6,253 )

 

Highwoods Properties, Inc.

   i    12/31/03


Corporate Information

 

Board of Directors


 

Research Coverage


     
Thomas W. Adler   Banc of America Securities
Gene H. Anderson   Lee Schalop - 212-847-5677
Kay N. Callison    
Edward J. Fritsch   Davenport & Company, LLC
Ronald P. Gibson   Rob Norfleet - 804-780-2170
William E. Graham Jr.    
Lawrence S. Kaplan   Deutsche Banc Securities
L. Glenn Orr Jr.   Lou Taylor - 212-469-4912
O. Temple Sloan Jr., Chairman    
Willard H. Smith Jr.   Green Street Advisors
John L. Turner   John Lutzius - 949-640-8780
F. William Vandiver, Jr.    
    Legg Mason
Senior Management Team   David Fick - 410-454-5018
     
Ronald P. Gibson   McDonald Investments, Inc.
Chief Executive Officer and Director   Anatole Pevnev - 216-263-4783
     
Edward J. Fritsch   Morgan Stanley Dean Witter
President, Chief Operating Officer   Gregory Whyte - 212-761-6331
and Director    
    Prudential Equity Group
Gene H. Anderson   Jim Sullivan - 212-778-2515
Senior Vice President and Director    
    Smith Barney Citigroup
Michael F. Beale   Jonathan Litt - 212-816-0231
Senior Vice President    
    UBS Warburg
Michael E. Harris   Keith Mills - 212-713-3098
Senior Vice President    
    Wachovia Securities
Carman J. Liuzzo   Chris Haley - 443-263-6773
Vice President, Investments and    
Strategic Analysis    
     
Mack D. Pridgen III    
Vice President, General Counsel and    
Secretary    
     
Terry L. Stevens    
Vice President, Chief Financial Officer    
and Treasurer    

 

Highwoods Properties, Inc.

   ii    12/31/03


Corporate Information

 

Divisional Offices


 

Corporate Headquarters


     
Atlanta/Piedmont Triad   Highwoods Properties, Inc.

Gene H. Anderson - Regional Manager

  3100 Smoketree Court, Suite 600
    Raleigh, NC 27604

Atlanta, GA

  919-872-4924

Gene H. Anderson, Senior Vice President

   
    Stock Exchange

Piedmont Triad, NC

   

Mark W. Shumaker, Vice President

  NYSE                Trading Symbol: HIW
     
Orlando/Tampa   Investor Relations Contact

Michael F. Beale - Regional Manager

   
    Tabitha Zane

Orlando, FL

  Sr. Director, Investor Relations

Michael F. Beale, Senior Vice President

  Phone: 919-431-1529
    Fax: 919-876-6929

Tampa, FL

  E-mail: tabitha.zane@highwoods.com

Stephen A. Meyers, Vice President

   
    Information Request
Research Triangle/Richmond    
    To request a standard Investor Relations package, Annual

Research Triangle, NC

  Report or to be added to our e-mail or fax list, please contact the

Robert G. Cutlip, Vice President

  Investor Relations Coordinator at:
    Phone: 919-875-6717 or 800-256-2963

Richmond, VA

  Email: HIW-IR@highwoods.com

Paul W. Kreckman, Vice President

   
    The Company
     
Kansas City/Charlotte/Memphis/   Highwoods Properties, Inc., a member of the S&P MidCap 400
Nashville   Index, is a fully integrated, self-administered real estate

Michael E. Harris - Regional Manager

  investment trust ("REIT") that provides leasing, management,
    development, construction and other customer-related services

Kansas City, MO

  for its properites and for third parties. As of December 31, 2003,

Barrett Brady, Senior Vice President

  the Company owned or had an interest in 530 in-service office,
    industrial and retail properties encompassing approximately

Charlotte, NC

  41.7 million square feet. Highwoods also owns approximately

Thomas F. Cochran, Senior Vice President

  1,305 acres of development land. Highwoods is based in
    Raleigh, North Carolina, and its properties and development

Memphis, TN

  land are located in Florida, Georgia, Iowa, Kansas, Missouri,

Michael E. Harris, Senior Vice President

  North Carolina, South Carolina, Tennessee and Virginia. For
    more information about Highwoods Properties, please visit our

Nashville, TN

  Web site at www.highwoods.com.

W. Brian Reames, Vice President

   
    LOGO

 

Highwoods Properties, Inc.

   iii    12/31/03


Consolidated Statements of Income

 

Dollars in thousands, except per share amounts


 

     Year Ended

    Three Months Ended

 
     12/31/03

    12/31/02

    12/31/03

    09/30/03

    06/30/03

    03/31/03

    12/31/02

 

Rental revenue

   $ 422,062     $ 433,065     $ 107,901     $ 106,536     $ 103,657     $ 103,968     $ 107,153  

Operating expenses:

                                                        

Rental property

     147,380       137,713       38,321       37,060       36,119       35,880       34,553  

Depreciation and amortization

     129,225       121,749       34,054       31,350       31,892       31,929       35,366  

General and administrative (includes $3,700 of nonrecurring compensation expense in the year ended 12/31/02)

     24,815       24,576       6,671       6,276       6,524       5,344       6,026  

Litigation expense

     —         2,700       —         —         —         —         —    
    


 


 


 


 


 


 


Total operating expenses

     301,420       286,738       79,046       74,686       74,535       73,153       75,945  

Interest expense:

                                                        

Contractual

     111,193       109,512       27,575       28,122       27,822       27,674       29,751  

Amortization of deferred financing costs

     3,078       1,393       876       819       757       626       366  
    


 


 


 


 


 


 


       114,271       110,905       28,451       28,941       28,579       28,300       30,117  

Other income:

                                                        

Interest and other income

     11,916       13,562       3,343       2,506       3,208       2,859       4,781  

Equity in earnings/(loss) of unconsolidated affiliates

     4,750       8,063       1,848       1,626       (485 )     1,761       1,765  
    


 


 


 


 


 


 


       16,666       21,625       5,191       4,132       2,723       4,620       6,546  
    


 


 


 


 


 


 


Income before gain/(loss) on disposition of land and depreciable assets, minority interest and discontinued operations

     23,037       57,047       5,595       7,041       3,266       7,135       7,637  

Gain on disposition of land

     3,739       6,894       397       1,067       1,412       863       396  

(Loss)/gain on disposition and impairment of depreciable assets, net

     37       4,502       —         (203 )     220       20       (548 )
    


 


 


 


 


 


 


Income before minority interest and discontinued operations

     26,813       68,443       5,992       7,905       4,898       8,018       7,485  

Minority interest

     (3,003 )     (8,296 )     (628 )     (842 )     (572 )     (961 )     (852 )
    


 


 


 


 


 


 


Income from continuing operations

     23,810       60,147       5,364       7,063       4,326       7,057       6,633  

Discontinued operations:

                                                        

Income from discontinued operations, net of minority int

     14,326       21,707       2,462       3,130       4,449       4,285       4,822  

Gain/(loss) on sale of discontinued operations, net of minority int

     17,559       11,607       5,104       11,280       1,345       (170 )     12,562  
    


 


 


 


 


 


 


       31,885       33,314       7,566       14,410       5,794       4,115       17,384  
    


 


 


 


 


 


 


Net income

     55,695       93,461       12,930       21,473       10,120       11,172       24,017  

Dividends on preferred stock

     (30,852 )     (30,852 )     (7,713 )     (7,713 )     (7,713 )     (7,713 )     (7,713 )
    


 


 


 


 


 


 


Net income available for common stockholders

   $ 24,843     $ 62,609     $ 5,217     $ 13,760     $ 2,407     $ 3,459     $ 16,304  
    


 


 


 


 


 


 


Net income per common share - diluted:

                                                        

(Loss)/income from continuing operations

   $ (0.13 )   $ 0.55     $ (0.05 )   $ (0.01 )   $ (0.06 )   $ (0.01 )   $ (0.02 )

Income from discontinued operations

   $ 0.60     $ 0.62     $ 0.15     $ 0.27     $ 0.11     $ 0.07     $ 0.32  
    


 


 


 


 


 


 


Net income

   $ 0.47     $ 1.17     $ 0.10     $ 0.26     $ 0.05     $ 0.06     $ 0.30  
    


 


 


 


 


 


 


Weighted average common shares outstanding - diluted

     53,409       53,485       53,651       53,261       53,315       53,475       53,407  
    


 


 


 


 


 


 


Rental property expenses / rental revenue

     34.9 %     31.8 %     35.5 %     34.8 %     34.8 %     34.5 %     32.2 %

 

Highwoods Properties, Inc.

   Page 1    12/31/03


Statement of Funds from Operations

 

Dollars in thousands, except per share amounts


 

     Year Ended

    Three Months Ended

 
     12/31/03

    12/31/02

    12/31/03

    09/30/03

    06/30/03

    03/31/03

    12/31/02

 

Funds from operations:

                                                        

Net income

   $ 55,695     $ 93,461     $ 12,930     $ 21,473     $ 10,120     $ 11,172     $ 24,017  

Dividends to preferred shareholders

     (30,852 )     (30,852 )     (7,713 )     (7,713 )     (7,713 )     (7,713 )     (7,713 )
    


 


 


 


 


 


 


Net income applicable to common shares

     24,843       62,609       5,217       13,760       2,407       3,459       16,304  

Add/(Deduct):

                                                        

Depreciation and amortization of real estate assets 1/

     125,779       118,367       33,244       30,368       31,058       31,109       34,517  

Gain/(loss) on disposition of depreciable assets 2/

     (37 )     (14,421 )     —         203       (220 )     (20 )     197  

Minority interest in income from continuing operations

     3,003       8,296       628       842       572       961       852  

Unconsolidated affiliates:

                                                        

Depreciation and amortization of real estate assets 1/

     9,225       9,619       2,086       2,235       2,489       2,415       2,554  

Discontinued operations:

                                                        

Depreciation and amortization of real estate assets 1/

     2,918       12,028       99       565       889       1,365       2,650  

Gain on sale, net of minority interest 2/

     (17,847 )     (15,191 )     (5,104 )     (11,280 )     (1,345 )     (118 )     (12,562 )

Minority interest in income from discontinued operations

     1,792       2,909       293       387       560       552       635  
    


 


 


 


 


 


 


Funds from operations before amounts allocable to min int 3/

     149,676       184,216       36,463       37,080       36,410       39,723       45,147  

Minority interest in funds from operations

     (16,554 )     (21,811 )     (3,865 )     (4,083 )     (4,074 )     (4,532 )     (5,255 )
    


 


 


 


 


 


 


Funds from operations applicable to common shares 3/

   $ 133,122     $ 162,405     $ 32,598     $ 32,997     $ 32,336     $ 35,191     $ 39,892  
    


 


 


 


 


 


 


Cash available for distribution:

                                                        

Funds from operations before amounts allocable to min int 3/

   $ 149,676     $ 184,216     $ 36,463     $ 37,080     $ 36,410     $ 39,723     $ 45,147  

Add/(Deduct):

                                                        

Rental income from straight-line rents

     (5,189 )     (3,672 )     (688 )     (1,136 )     (1,680 )     (1,685 )     (1,132 )

Amortization of intangible lease assets

     517       —         305       212       —         —         —    

Depreciation of non-real estate assets 1/

     3,446       3,382       810       982       834       820       849  

Impairment charges

     2,701       13,503       —         —         2,413       288       351  

Amortization of deferred financing costs

     3,078       1,393       876       819       757       626       366  

Non-recurring compensation expense

     —         3,700       —         —         —         —         —    

Litigation expense

     —         2,700       —         —         —         —         —    

Non-incremental revenue generating capital expenditures paid:

                                                        

Building improvements

     (12,409 )     (7,947 )     (2,384 )     (4,500 )     (2,734 )     (2,791 )     (3,086 )

2nd generation tenant improvements

     (27,810 )     (20,531 )     (9,802 )     (6,588 )     (6,932 )     (4,488 )     (7,796 )

2nd generation lease commissions

     (17,258 )     (12,321 )     (5,793 )     (4,551 )     (3,546 )     (3,368 )     (2,968 )
    


 


 


 


 


 


 


       (57,477 )     (40,799 )     (17,979 )     (15,639 )     (13,212 )     (10,647 )     (13,850 )
    


 


 


 


 


 


 


Cash available for distribution

   $ 96,752     $ 164,423     $ 19,787     $ 22,318     $ 25,522     $ 29,125     $ 31,731  
    


 


 


 


 


 


 


Funds from operations per share - diluted

                                                        

Net income applicable to common shares

   $ 0.47     $ 1.17     $ 0.10     $ 0.26     $ 0.05     $ 0.06     $ 0.30  

Add/(Deduct):

                                                        

Depreciation and amortization of real estate assets 1/

     2.35       2.22       0.62       0.57       0.58       0.58       0.65  

Gain/(loss) on disposition of depreciable assets 2/

     —         (0.27 )     —         —         —         —         —    

Minority interest in income from operations

     0.06       0.16       0.01       0.02       0.01       0.02       0.02  

Unconsolidated affiliates:

                                                        

Depreciation and amortization of real estate assets 1/

     0.17       0.18       0.04       0.04       0.04       0.05       0.05  

Discontinued operations:

                                                        

Depreciation and amortization of real estate assets

     0.05       0.22       —         0.01       0.02       0.02       0.05  

Gain on sale, net of minority interest 2/

     (0.33 )     (0.28 )     (0.10 )     (0.21 )     (0.02 )     —         (0.24 )

Minority interest in income from discontinued operations

     0.03       0.05       0.01       0.01       —         0.01       0.01  
    


 


 


 


 


 


 


Funds from operations before amounts allocable to min int 3/

     2.80       3.45       0.68       0.70       0.68       0.74       0.84  

Minority interest in funds from operations

     (0.31 )     (0.41 )     (0.07 )     (0.08 )     (0.08 )     (0.08 )     (0.09 )
    


 


 


 


 


 


 


Funds from operations applicable to common shares 3/

   $ 2.49     $ 3.04     $ 0.61     $ 0.62     $ 0.60     $ 0.66     $ 0.75  
    


 


 


 


 


 


 


Weighted average shares outstanding - diluted

     53,409       53,485       53,651       53,261       53,315       53,475       53,407  
    


 


 


 


 


 


 


Weighted average shares/units outstanding - diluted

     60,034       60,631       59,990       59,830       60,028       60,360       60,437  
    


 


 


 


 


 


 


Dividend payout data:

                                                        

Dividends paid per common share/common unit - diluted:

   $ 1.860     $ 2.340     $ 0.425     $ 0.425     $ 0.425     $ 0.585     $ 0.585  
    


 


 


 


 


 


 


Funds from operations

     74.7 %     77.0 %     69.7 %     68.5 %     70.8 %     88.6 %     78.0 %
    


 


 


 


 


 


 


Cash available for distribution

     115.4 %     86.3 %     128.9 %     113.9 %     100.0 %     121.2 %     111.4 %
    


 


 


 


 


 


 


 

Highwoods Properties, Inc.

   Page 2    12/31/03


Notes to FFO Table, Net Cash Flow and Capital Expenditures

 

Dollars in thousands, except per share amounts


 

1/      In connection with the SEC’s adoption of Regulation G, which governs the presentation of non-GAAP financial measures in documents filed with the SEC, the Company revised its definition of FFO for 2003 and all periods presented relating to the add-back of non-real estate depreciation and amortization. The Company’s revised definition is in accordance with the definition provided by NAREIT. The change reduced FFO before amounts allocable to minority interest by $3.4 million, or $0.06 per share for the full year 2003 and $3.4 million, or $0.05 per share for the full year 2002. For the fourth quarter of 2003, the impact was $810,000, or $0.01 per share and for the fourth quarter of 2002, the impact was $849,000, or $0.01 per share. For the first through third quarters of 2003, the change was $820,000, or $0.01 per share, $834,000, or $0.02 per share and $982,000, or $0.02 per share, respectively.

               

2/      In October 2003, NAREIT issued a Financial Reporting Alert that changed its current implementation guidance for FFO regarding impairment charges. Accordingly, impairment charges related to depreciable assets have now been included in FFO for the periods presented. The following is a reconciliation of gain/(loss) on disposition of depreciable assets included in the FFO calculation and gain/(loss) on disposition of depreciable assets included in the Company's Consolidated Statements of Income for all periods presented:

 

            

     Year Ended

    Three Months Ended

 
     12/31/03

    12/31/02

    12/31/03

    09/30/03

    06/30/03

    03/31/03

    12/31/02

 

Continuing Operations:

                                                        

Gain/(loss) on disposition of depreciable assets per FFO calculation

   $ 37     $ 14,421     $ —       $ (203 )   $ 220     $ 20     $ (197 )

Impairment charges

     —         (9,919 )     —         —         —         —         (351 )
    


 


 


 


 


 


 


Gain/(loss) on disposition and impairment of depreciable assets, net per Consolidated Statements of Income

   $ 37     $ 4,502     $ —       $ (203 )   $ 220     $ 20     $ (548 )
    


 


 


 


 


 


 


Discontinued Operations:

                                                        

Gain/(loss) on disposition of depreciable assets per FFO calculation

   $ 17,847     $ 15,191     $ 5,104     $ 11,280     $ 1,345     $ 118     $ 12,562  

Impairment charges

     (288 )     (3,584 )     —         —         —         (288 )     —    
    


 


 


 


 


 


 


Gain/(loss) on disposition and impairment of depreciable assets, net per Consolidated Statements of Income

   $ 17,559     $ 11,607     $ 5,104     $ 11,280     $ 1,345     $ (170 )   $ 12,562  
    


 


 


 


 


 


 


In addition to the impairment charges detailed above, FFO for the year ended December 31, 2003 also excludes a $2.4 million impairment charge included in the Company's equity in earnings of unconsolidated affiliates related to the acquisition of certain assets of the MG-HIW, LLC joint venture by the Company.

   

3/      As a result of the FASB’s “Rescission of FASB Statements No. 4, 44 and 64, Amendment of FASB Statement No. 13, and Technical Corrections” (“SFAS 145”), losses on the extinguishment of debt will no longer be classified as an extraordinary item in the Company’s Consolidated Statements of Income. Therefore, the calculation of FFO will no longer include an add-back of this amount. Accordingly, FFO before amounts allocable to minority interest for the year ended December 31, 2002 was decreased by $687,000, which represents a loss on the extinguishment of debt incurred during those periods. There were no losses on the extinguishment of debt incurred in 2003.

             

As a result of the changes to the FFO calculation as outlined in footnotes 1/, 2/ and 3/, FFO has been reduced by the following in dollars and per share amounts:   

FFO in dollars before amounts allocable to minority interest

   $ (6,147 )   $ (17,572 )   $ (810 )   $ (982 )   $ (3,247 )   $ (1,108 )   $ (1,200 )
    


 


 


 


 


 


 


FFO per share

   $ (0.11 )   $ (0.29 )   $ (0.01 )   $ (0.02 )   $ (0.06 )   $ (0.02 )   $ (0.02 )
    


 


 


 


 


 


 


Net cash provided by/(used in):

                                                        

Operating activities

   $ 157,120     $ 201,107     $ 28,360     $ 54,887     $ 35,067     $ 38,806     $ 28,128  

Investing activities

     65,511       195,587       64,535       14,599       6,565       (20,188 )     110,308  

Financing activities

     (215,084 )     (386,253 )     (87,414 )     (69,428 )     (47,811 )     (10,431 )     (141,417 )
    


 


 


 


 


 


 


Net increase/(decrease) in cash and cash equivalents

   $ 7,547     $ 10,441     $ 5,481     $ 58     $ (6,179 )   $ 8,187     $ (2,981 )
    


 


 


 


 


 


 


     Year Ended

                               
     12/31/03

    12/31/02

                               

Supplemental Capital Expenditure Disclosure

                                                        

Development cost:

                                                        

Shell construction and predevelopment costs

   $ 8,419     $ 40,910                                          

1st generation tenant improvements

     15,625       15,270                                          

1st generation lease commissions

     2,549       4,569                                          

Nonrecurring property renovation cost

     15,994       11,195                                          

Acquisitions

     102,442       15,511                                          

Furniture, Fixtures and Equipment

     853       2,616                                          
    


 


                                       
     $ 145,882     $ 90,071                                          

Non-incremental revenue generating capital expenditures paid:

     57,477       40,799                                          
    


 


                                       

Total per the Statement of Cash Flows

   $ 203,359     $ 130,870                                          
    


 


                                       

 

Highwoods Properties, Inc.

   Page 3    12/31/03


Consolidated Balance Sheets

 

Dollars in thousands


 

     12/31/03

    09/30/03

    06/30/03

    03/31/03

    12/31/02

 

Assets:

                                        

Real estate assets, at cost:

                                        

Land and improvements

   $ 397,131     $ 397,278     $ 383,022     $ 393,758     $ 395,556  

Buildings and tenant improvements

     2,903,147       2,885,818       2,784,406       2,853,010       2,834,670  

Development in process

     6,899       11,168       9,158       4,651       6,420  

Land held for development

     191,158       174,418       158,855       162,088       164,341  

Furniture, fixtures and equipment

     21,818       21,605       21,223       21,150       20,966  
    


 


 


 


 


       3,520,153       3,490,287       3,356,664       3,434,657       3,421,953  

Less-accumulated depreciation

     (537,851 )     (511,614 )     (499,280 )     (485,301 )     (455,685 )
    


 


 


 


 


Net real estate assets

     2,982,302       2,978,673       2,857,384       2,949,356       2,966,268  

Property held for sale

     65,724       163,590       235,402       173,085       166,703  

Cash and cash equivalents

     18,564       13,083       13,025       19,204       11,017  

Restricted cash

     6,320       6,810       3,163       2,943       8,582  

Accounts receivable, net

     17,827       12,570       13,902       12,723       13,578  

Notes receivable

     24,623       18,920       27,617       32,077       31,057  

Accrued straight-line rents receivable

     51,189       51,592       51,703       50,462       48,777  

Investment in unconsolidated affiliates

     74,665       73,372       76,499       78,229       79,504  

Other assets:

                                        

Deferred leasing costs

     110,362       105,199       100,360       99,548       99,895  

Deferred financing costs

     46,198       44,506       42,544       42,548       26,120  

Prepaid expenses and other

     13,799       16,341       16,882       16,388       15,295  
    


 


 


 


 


       170,359       166,046       159,786       158,484       141,310  

Less-accumulated amortization

     (84,764 )     (81,134 )     (76,448 )     (73,531 )     (71,427 )
    


 


 


 


 


Other assets, net

     85,595       84,912       83,338       84,953       69,883  
    


 


 


 


 


Total Assets

   $ 3,326,809     $ 3,403,522     $ 3,362,033     $ 3,403,032     $ 3,395,369  
    


 


 


 


 


Liabilities and Stockholders’ Equity:

                                        

Mortgages and notes payable

   $ 1,558,758     $ 1,612,483     $ 1,579,265     $ 1,580,301     $ 1,528,720  

Accounts payable, accrued expenses
and other liabilities

     111,772       118,192       102,949       108,808       120,614  
    


 


 


 


 


Total Liabilities

     1,670,530       1,730,675       1,682,214       1,689,109       1,649,334  

Minority interest

     165,250       174,058       177,104       183,297       188,563  

Stockholders’ Equity:

                                        

Preferred stock

     377,445       377,445       377,445       377,445       377,445  

Common stock

     535       531       531       535       534  

Additional paid-in capital

     1,393,103       1,384,129       1,383,568       1,392,118       1,390,043  

Distributions in excess of net earnings

     (271,971 )     (254,546 )     (245,751 )     (225,430 )     (197,647 )

Accumulated other comprehensive loss

     (3,650 )     (4,002 )     (7,831 )     (8,767 )     (9,204 )

Deferred compensation

     (4,433 )     (4,768 )     (5,247 )     (5,275 )     (3,699 )
    


 


 


 


 


Total Stockholders’ Equity

     1,491,029       1,498,789       1,502,715       1,530,626       1,557,472  
    


 


 


 


 


Total Liabilities and Stockholders’ Equity

   $ 3,326,809     $ 3,403,522     $ 3,362,033     $ 3,403,032     $ 3,395,369  
    


 


 


 


 


Ratios

                                        

Total Debt/Total Assets

     46.9 %     47.4 %     47.0 %     46.4 %     45.0 %

 

Highwoods Properties, Inc.

   Page 4    12/31/03


Estimated Net Asset Value

 

December 31, 2003

 

Dollars in thousands, except per share amounts


 

The information on this Page is provided to assist in the calculation of Net Asset Value using a range of Capitalization rates and In- Place Net Operating Income among other Factors. It is not intended to be an asset by asset valuation.

 

Office

     9.00 %     9.25 %     9.50 %

Retail

     7.75 %     8.00 %     8.25 %

Industrial/Other

     8.75 %     9.00 %     9.25 %
    


 


 


Weighted average

     8.84 %     9.09 %     9.34 %

Wholly Owned Properties Net Operating Income YTD (1)

                        

Office 2/ 3/

   $ 217,151     $ 217,151     $ 217,151  

Retail

     26,516       26,516       26,516  

Industrial/Other 4/

     26,076       26,076       26,076  
    


 


 


Total Net Operating Income

   $ 269,743     $ 269,743     $ 269,743  

Wholly Owned Properties Net Operating Income Annualized

                        

Office

   $ 223,786     $ 223,786     $ 223,786  

Retail

     26,516       26,516       26,516  

Industrial/Other

     26,076       26,076       26,076  
    


 


 


Total Net Operating Income

   $ 276,378     $ 276,378     $ 276,378  

Wholly Owned Properties Capitalized Value

                        

Office

   $ 2,486,511     $ 2,419,308     $ 2,355,642  

Retail

     342,142       331,450       321,406  

Industrial/Other

     298,011       289,733       281,903  
    


 


 


     $ 3,126,664     $ 3,040,491     $ 2,958,951  
    


 


 


Highwoods’ Share of Joint Ventures

                        

Net Operating Income YTD

   $ 26,684     $ 26,684     $ 26,684  
    


 


 


Net Operating Income Annualized

   $ 25,025     $ 25,025     $ 25,025  

Capitalization Rates

     9.00 %     9.25 %     9.50 %
    


 


 


Capitalized Value

   $ 278,056     $ 270,541     $ 263,421  
    


 


 


Value of Highwoods Preserve at $80 per square foot 5/

   $ 65,280     $ 65,280     $ 65,280  
    


 


 


Total In-Service Property Value

   $ 3,470,000     $ 3,376,312     $ 3,287,652  
    


 


 


Value of Other income

                        

Annualized Development, Leasing and Management Fees

   $ 6,560     $ 6,560     $ 6,560  

Capitalization Rate

     20 %     20 %     20 %
    


 


 


Value of Other income

   $ 32,800     $ 32,800     $ 32,800  
    


 


 


Add Other assets:

                        

Development Pipeline Investment

   $ 18,954     $ 18,954     $ 18,954  

Property Held for Sale, at Net Sales Price

     90,266       90,266       90,266  

Land held for development at Book Value

     191,158       191,158       191,158  

Cash and cash equivalents

     18,564       18,564       18,564  

Restricted cash

     6,320       6,320       6,320  

Accounts receivable, net

     17,827       17,827       17,827  

Notes receivable

     24,623       24,623       24,623  
    


 


 


Other assets total

   $ 367,712     $ 367,712     $ 367,712  
    


 


 


Gross Value of Assets

   $ 3,870,512     $ 3,776,824     $ 3,688,164  
    


 


 


Deductions:

                        

Total Liabilities

   $ 1,670,530     $ 1,670,530     $ 1,670,530  

Preferred stock

     377,445       377,445       377,445  

Highwoods’ Share of Joint Ventures Liabilities

     199,593       199,593       199,593  
    


 


 


Estimated Net Asset Value

   $ 1,622,944     $ 1,529,256     $ 1,440,596  
    


 


 


Total diluted common shares and operating units

     59,724       59,724       59,724  
    


 


 


Estimated Net Asset Value Per Share

   $ 27.17     $ 25.61     $ 24.12  
    


 


 


 

1/ Excludes straight-line rent of $5.2 million and the intra period impact of the net operating income related to acquisitions and dispositions

 

2/ Added back the $2.5 million operating loss at Highwoods Preserve

 

3/ Deducted $497,000 for the operating income on the completed but not stabilized development projects

 

4/ Deducted $117,000 for the operating income on the completed but not stabilized development project

 

5/ Highwoods Preserve is an 816,000 square foot office campus in Tampa that Worldcom vacated 12/31/02.

 

Highwoods Properties, Inc.

   Page 5    12/31/03


Combined Financial Information

Highwoods Properties and Unconsolidated Joint Ventures

 

Dollars in thousands


 

    

Highwoods

Properties Inc.


   

Highwoods’

Share of

Joint Ventures


   Total

 
           (see pages 32 - 34)       

Statement of Operations:

                       

For the three months ended December 31, 2003

                       

Revenue:

                       

Rental property revenue

   $ 107,901     $ 11,164    $ 119,065  

Expenses:

                       

Rental property expense

     38,321       4,814      43,135  

Depreciation and amortization

     34,054       2,086      36,140  

General and administrative

     6,671       —        6,671  

Interest expense:

                       

Contractual

     27,575       2,571      30,146  

Amortization of deferred financing costs

     876       —        876  
    


 

  


       28,451       2,571      31,022  

Other income

     5,191       —        5,191  
    


 

  


Income from continuing operations before gains

   $ 5,595     $ 1,693    $ 7,288  
    


 

  


Net income

   $ 12,930       1,848    $ 14,778  

Deduct equity in earnings of unconsolidated affiliates

     (1,848 )     —        (1,848 )

Addback depreciation and amortization

     34,153       2,086      36,239  

Addback interest expense

     28,451       2,571      31,022  
    


 

  


EBITDA

   $ 73,686     $ 6,505    $ 80,191  

EBITDA /Interest Expense

                    2.58  
                   


For the year ended December 31, 2003

                       

Revenue:

                       

Rental property revenue

   $ 422,062     $ 46,307    $ 468,369  

Expenses:

                       

Rental property expense

     147,380       19,623      167,003  

Depreciation and amortization

     129,225       9,225      138,450  

General and administrative

     24,815       —        24,815  

Interest expense:

                       

Contractual

     111,193       10,941      122,134  

Amortization of deferred financing costs

     3,078       —        3,078  
    


 

  


       114,271       10,941      125,212  

Other income

     16,666       —        16,666  
    


 

  


Income from continuing operations before gains

   $ 23,037     $ 6,518    $ 29,555  
    


 

  


Net income

   $ 55,695     $ 4,750    $ 60,445  

Deduct equity in earnings of unconsolidated affiliates

     (4,750 )     —        (4,750 )

Addback depreciation and amortization

     132,143       9,225      141,368  

Addback interest expense

     115,271       10,941      126,212  
    


 

  


EBITDA

   $ 298,359     $ 24,916    $ 323,275  

EBITDA /Interest Expense

                    2.56  
                   


As of December 31, 2003

                       

Balance Sheet Information:

                       

Total Assets 1/

   $ 3,252,144     $ 279,055    $ 3,531,199  

Debt

     1,558,758       190,541      1,749,299  

Total Liabilities

     1,670,530       199,593      1,870,123  

Total Debt/Total Assets

                    49.5 %
                   


 

1/ Excludes investment in unconsolidated affiliates

 

Highwoods Properties, Inc.

   Page 6    12/31/03


Components of Discontinued Operations

 

Dollars in thousands, except per share amounts


 

     Year Ended

   

Three Months Ended


 
     12/31/03

    12/31/02

    12/31/03

    09/30/03

    06/30/03

    03/31/03

    12/31/02

 

Rental revenue

   $ 27,015     $ 53,437     $ 3,895     $ 5,671     $ 8,485     $ 8,964     $ 11,737  

Operating expenses:

                                                        

Rental property

     7,080       15,108       1,052       1,471       2,187       2,370       3,206  

Depreciation and amortization

     2,918       12,028       99       565       889       1,365       2,650  

Interest expense

     1,000       1,919       —         143       428       429       429  
    


 


 


 


 


 


 


Total operating expenses

     10,998       29,055       1,151       2,179       3,504       4,164       6,285  
    


 


 


 


 


 


 


Interest and other income

     101       234       11       25       28       37       5  
    


 


 


 


 


 


 


       101       234       11       25       28       37       5  
    


 


 


 


 


 


 


Income before gain/(loss) on disposition of depreciable assets and minority interest

     16,118       24,616       2,755       3,517       5,009       4,837       5,457  

Minority interest

     (1,792 )     (2,909 )     (293 )     (387 )     (560 )     (552 )     (635 )
    


 


 


 


 


 


 


Income from discontinued operations, net of minority interest

     14,326       21,707       2,462       3,130       4,449       4,285       4,822  
    


 


 


 


 


 


 


Gain/(loss) on disposition of discontinued operations

     19,710       13,122       5,711       12,676       1,515       (192 )     14,202  

Minority Interest

     (2,151 )     (1,515 )     (607 )     (1,396 )     (170 )     22       (1,640 )
    


 


 


 


 


 


 


Gain on disposition of discontinued operations, net of minority interest

     17,559       11,607       5,104       11,280       1,345       (170 )     12,562  
    


 


 


 


 


 


 


Total discontinued operations

   $ 31,885     $ 33,314     $ 7,566     $ 14,410     $ 5,794     $ 4,115     $ 17,384  
    


 


 


 


 


 


 


 

Highwoods Properties, Inc.

   Page 7    12/31/03


Capitalization

 

Dollars, shares and units in thousands


 

     12/31/03

   09/30/03

   06/30/03

   03/31/03

   12/31/02

Long-Term Debt (see page 9 & 10)

   $ 1,558,758    $ 1,612,483    $ 1,579,265    $ 1,580,301    $ 1,528,720

Preferred Stock:

                                  

Series A 8 5/8% Perpetual Preferred Stock

   $ 104,945    $ 104,945    $ 104,945    $ 104,945    $ 104,945

Series B 8% Perpetual Preferred Stock

     172,500      172,500      172,500      172,500      172,500

Series D 8% Perpetual Preferred Stock

     100,000      100,000      100,000      100,000      100,000
    

  

  

  

  

Total preferred stock

   $ 377,445    $ 377,445    $ 377,445    $ 377,445    $ 377,445
    

  

  

  

  

Shares and Units Outstanding:

                                  

Common stock outstanding

     53,474      53,103      53,072      53,484      53,400

Minority interest partnership units

     6,203      6,505      6,625      6,848      6,975
    

  

  

  

  

Total shares and units outstanding

     59,677      59,608      59,697      60,332      60,375
    

  

  

  

  

Stock price at period end

   $ 25.40    $ 23.86    $ 22.30    $ 20.44    $ 22.10

Market value of equity

   $ 1,893,241    $ 1,799,692    $ 1,708,688    $ 1,610,631    $ 1,711,733
    

  

  

  

  

Total market capitalization with debt

   $ 3,451,999    $ 3,412,175    $ 3,287,953    $ 3,190,932    $ 3,240,453
    

  

  

  

  

 

See pages 32 to 38 for information regarding Highwoods’ Joint Ventures

 

Highwoods Properties, Inc.

   Page 8    12/31/03


Long-Term Debt Summary

 

Dollars in thousands


 

     12/31/03

    09/30/03

    06/30/03

    03/31/03

    12/31/02

 

Balances Outstanding:

                                        

Secured:

                                        

Conventional fixed rate

   $ 755,049     $ 631,203     $ 653,092     $ 656,060     $ 515,411  

Variable rate debt

     68,709       68,780       4,173       4,241       4,309  
    


 


 


 


 


Secured total

   $ 823,758     $ 699,983     $ 657,265     $ 660,301     $ 519,720  
    


 


 


 


 


Unsecured:

                                        

Fixed rate bonds and notes

   $ 560,000     $ 806,500     $ 806,500     $ 806,500     $ 931,500  

Variable rate debt

     120,000       20,000       20,000       20,000       20,000  

Credit facility

     55,000       86,000       95,500       93,500       57,500  
    


 


 


 


 


Unsecured total

   $ 735,000     $ 912,500     $ 922,000     $ 920,000     $ 1,009,000  
    


 


 


 


 


Total

   $ 1,558,758     $ 1,612,483     $ 1,579,265     $ 1,580,301     $ 1,528,720  
    


 


 


 


 


Average Interest Rates:

                                        

Secured:

                                        

Conventional fixed rate

     7.2 %     7.5 %     7.6 %     7.6 %     8.0 %

Variable rate debt

     3.1 %     3.2 %     3.6 %     3.7 %     3.9 %
    


 


 


 


 


Secured total

     6.9 %     7.1 %     7.5 %     7.5 %     7.9 %
    


 


 


 


 


Unsecured:

                                        

Fixed rate bonds

     7.3 %     7.4 %     7.4 %     7.4 %     7.3 %

Variable rate debt

     2.5 %     2.1 %     2.5 %     2.6 %     2.8 %

Credit facility

     2.2 %     2.3 %     2.1 %     2.3 %     2.8 %
    


 


 


 


 


Unsecured total

     6.2 %     6.8 %     6.7 %     6.9 %     6.5 %
    


 


 


 


 


Average

     6.5 %     6.9 %     7.1 %     7.1 %     7.0 %
    


 


 


 


 


Capitalized Interest:

   $ 204     $ 276     $ 349     $ 366     $ (1,325 )
    


 


 


 


 


 

Maturity Schedule:

 

     Future Maturities of Debt

            

Year


   Secured Debt 1/

   Unsecured Debt

    Total Debt 1/

   Average
Interest Rate


 

2004

   $ —      $ —       $ —      —    

2005

     69,647      120,000       189,647    4.7 %

2006

     71,191      165,000 2/     236,191    4.8 %

2007

     79,496      —         79,496    7.9 %

2008

     —        100,000       100,000    7.1 %

2009

     184,898      50,000       234,898    7.9 %

2010

     140,498      —         140,498    7.8 %

2011

     —        100,000       100,000    7.2 %

2012

     —        —         —      —    

2013

     272,348      —         272,348    5.9 %

Thereafter

     5,680      200,000       205,680    7.5 %
    

  


 

  

Total maturities

   $ 823,758    $ 735,000     $ 1,558,758    6.5 %
    

  


 

  

 

Weighted average maturity = 7.0 years

 

1/ Excludes annual principal amortization

 

2/ Included in the $165.0 million of unsecured debt maturities is $55.0 million related to the credit facility which matures in 2006.

 

Highwoods Properties, Inc.

   Page 9    12/31/03


Long-Term Debt Detail

 

Dollars in thousands


 

Secured Loans In Excess of $10 Million

                        

Lender


   Blended
Rate


    Maturity
Date


   Loan
Balance
12/31/03


   Undepreciated
Book Value of
Assets Secured


Monumental Life Insurance Company

   7.8 %   Nov-09    $ 176,726    $ 248,777

Northwestern Mutual Life

   6.0 %   Feb-13      143,713      185,364

Northwestern Mutual Life

   7.8 %   Nov-10      140,498      269,365

Mass Mutual

   5.7 %   Dec-13      127,500      183,135

Northwestern Mutual Life

   8.2 %   Jan-07      66,896      135,099

GECC

   3.1 %   Jan-06      64,676      84,567

Principal Life Insurance Company

   8.6 %   Apr-05      42,391      102,706

Principal Life Insurance Company

   8.2 %   Jul-05      27,257      68,649
    

      

  

     6.8 %        $ 789,657    $ 1,277,662
    

      

  

All Other Secured Loans (12)

   7.4 %        $ 34,101    $ 82,767
    

      

  

Total Secured Loans

   7.1 %        $ 823,758    $ 1,360,429
    

      

  

Unsecured Bonds                     

Bonds

   7.0 %   Dec-06    $ 110,000       

Bonds

   7.1 %   Feb-08      100,000       

Bonds

   8.1 %   Jan-09      50,000       

Xpos 1/

   7.2 %   Jun-11      100,000       

Bonds

   7.5 %   Apr-18      200,000       
    

      

      
     7.4 %        $ 560,000       
    

      

      

 

1/ Remarket date is 6/15/2004

 

Highwoods Properties, Inc.

   Page 10    12/31/03


Portfolio Summary

 

(Rentable Square Feet)


 

     12/31/03

    09/30/03

    06/30/03

    03/31/03

    12/31/02

 

Office Industrial & Retail

                              

In-Service:

                              

Office 1/

   25,303,000     25,710,000     25,052,000     25,387,000     25,342,000  

Industrial

   8,092,000     9,934,000     10,243,000     10,243,000     10,242,000  

Retail 2/

   1,527,000     1,527,000     1,527,000     1,527,000     1,528,000  
    

 

 

 

 

Total

   34,922,000     37,171,000     36,822,000     37,157,000     37,112,000  
    

 

 

 

 

Development Completed – Not Stabilized:

                              

Office 1/

   140,000     140,000     140,000     100,000     231,000  

Industrial

   —       60,000     60,000     60,000     60,000  

Retail

   —       —       —       —       —    
    

 

 

 

 

Total

   140,000     200,000     200,000     160,000     291,000  
    

 

 

 

 

Development – In Process:

                              

Office 1/

   112,000     —       —       40,000     40,000  

Industrial

   350,000     350,000     —       —       —    

Retail

   —       —       —       —       —    
    

 

 

 

 

Total

   462,000     350,000     —       40,000     40,000  
    

 

 

 

 

Total:

                              

Office 1/

   25,555,000     25,850,000     25,192,000     25,527,000     25,613,000  

Industrial

   8,442,000     10,344,000     10,303,000     10,303,000     10,302,000  

Retail 2/

   1,527,000     1,527,000     1,527,000     1,527,000     1,528,000  
    

 

 

 

 

Total

   35,524,000     37,721,000     37,022,000     37,357,000     37,443,000  
    

 

 

 

 

Same Store

                              

Office 1/

   22,034,000     22,034,000     22,034,000     22,034,000     22,034,000  

Industrial

   7,897,000     7,897,000     7,897,000     7,897,000     7,897,000  

Retail

   1,505,000     1,505,000     1,505,000     1,505,000     1,505,000  
    

 

 

 

 

Total

   31,436,000     31,436,000     31,436,000     31,436,000     31,436,000  
    

 

 

 

 


Percent Leased/Pre-Leased:

                              

In-Service:

                              

Office

   79.2 %   79.4 %   80.5 %   80.9 %   82.3 % 3/

Industrial

   85.7 %   88.0 %   88.7 %   86.8 %   86.2 %

Retail

   96.3 %   96.3 %   96.8 %   96.5 %   97.0 %
    

 

 

 

 

Total

   81.5 %   82.4 %   83.4 %   83.2 %   84.0 % 3/
    

 

 

 

 

Development Completed – Not Stabilized:

                              

Office

   36.0 %   30.0 %   30.0 %   42.0 %   61.3 %

Industrial

   —       50.0 %   50.0 %   50.0 %   50.0 %

Retail

   —       —       —       —       —    
    

 

 

 

 

Total

   36.0 %   36.0 %   36.0 %   45.0 %   59.0 %
    

 

 

 

 

Development - In Process:

                              

Office

   100.0 %   —       —       0.0 %   0.0 %

Industrial

   100.0 %   100.0 %   —       —       —    

Retail

   —       —       —       —       —    
    

 

 

 

 

Total

   100.0 %   100.0 %   —       0.0 %   0.0 %
    

 

 

 

 

Same Store

                              

Office

   79.7 %   80.1 %   81.3 %   81.9 %   83.3 % 4/

Industrial

   86.1 %   85.6 %   86.8 %   85.5 %   84.9 %

Retail

   96.3 %   96.3 %   96.7 %   96.6 %   97.1 %
    

 

 

 

 

Total

   82.1 %   82.2 %   83.4 %   83.5 %   84.3 % 4/
    

 

 

 

 

 

1/ Substantially all of our Office properties are located in suburban markets

 

2/ Excludes basement space in the Country Club Plaza property of 418,000 square feet.

 

3/ The occupancy percentages have been reduced as a result of the rejection of the 816,000 square foot Intermedia(Worldcom) lease on 12/31/02. The impact on Office occupancy and Total occupancy was 3.2% and 2.2%, respectively.

 

4/ The occupancy percentages have been reduced as a result of the rejection of the 816,000 square foot Intermedia(Worldcom) lease on 12/31/02. Only 631,000 square feet of this lease was related to Same Store Properties. The impact on Office occupancy and Total occupancy was 2.8% and 1.8%, respectively.

 

Highwoods Properties, Inc.

   Page 11    12/31/03


Portfolio Summary

 

(Continued)

 

As of December 31, 2003


 

Summary by Location:

 

    

Rentable

Square Feet


          Percentage of Annualized Revenue 1/

 

Market


     Occupancy

    Office

    Industrial

    Retail

    Total

 

Research Triangle 2/

   4,706,000     80.8 %   15.7 %   0.2 %   —       15.9 %

Atlanta

   6,919,000     78.4 %   11.5 %   3.3 %   —       14.8 %

Tampa

   4,441,000     63.4 % 3/   13.0 %   —       —       13.0 %

Kansas City

   2,433,000 4/   92.7 %   4.1 %   0.0 %   8.6 %   12.7 %

Nashville

   2,869,000     91.5 %   11.2 %   —       —       11.2 %

Piedmont Triad 5/

   6,688,000     90.0 %   6.4 %   4.0 %   —       10.4 %

Richmond

   1,852,000     91.5 %   7.1 %   —       —       7.1 %

Charlotte

   1,655,000     79.6 %   4.4 %   0.3 %   —       4.7 %

Memphis

   1,216,000     81.0 %   4.6 %   —       —       4.6 %

Greenville

   1,318,000     80.2 %   3.7 %   0.1 %   —       3.8 %

Columbia

   426,000     57.9 %   0.8 %   —       —       0.8 %

Orlando

   299,000     44.9 %   0.6 %   —       —       0.6 %

Other

   100,000     64.1 %   0.4 %   —       —       0.4 %
    

 

 

 

 

 

Total

   34,922,000     81.5 % 6/   83.5 %   7.9 %   8.6 %   100.0 %
    

 

 

 

 

 

 

Summary by Location, Including Unconsolidated Joint Venture Properties:

 

    

Rentable

Square Feet


         Percentage of Annualized Revenue 1/7/

 

Market


      Occupancy

    Office

    Industrial

    Retail

    Multi-Family

    Total

 

Research Triangle 2/

   5,161,000    82.4 %   14.7 %   0.2 %   —       —       14.9 %

Atlanta

   7,569,000    79.1 %   11.5 %   3.0 %   —       —       14.5 %

Tampa

   4,646,000    64.7 %   12.1 %   —       —       —       12.1 %

Kansas City

   2,857,000    91.9 %   4.1 %   0.0 %   7.8 %   —       11.9 %

Nashville

   2,869,000    91.5 %   10.2 %   —       —       —       10.2 %

Piedmont Triad 3/

   7,052,000    90.6 %   6.2 %   3.6 %   —       —       9.8 %

Richmond

   2,264,000    92.9 %   7.4 %   —       —       —       7.4 %

Charlotte

   1,803,000    81.3 %   4.1 %   0.2 %   —       —       4.3 %

Memphis

   1,216,000    81.0 %   4.2 %   —       —       —       4.2 %

Des Moines

   2,245,000    95.3 %   3.0 %   0.4 %   0.1 %   0.4 %   3.9 %

Greenville

   1,318,000    80.3 %   3.4 %   0.1 %   —       —       3.5 %

Orlando

   2,063,000    79.7 %   2.1 %   —       —       —       2.1 %

Columbia

   426,000    57.8 %   0.8 %   —       —       —       0.8 %

Other

   210,000    82.9 %   0.4 %   —       —       —       0.4 %
    
  

 

 

 

 

 

Total

   41,699,000    83.2 %   84.2 %   7.5 %   7.9 %   0.4 %   100.0 %
    
  

 

 

 

 

 

 

1/ Annualized Revenue is December 2003 rental revenue (base rent plus operating expense pass throughs) multiplied by 12.

 

2/ Research Triangle Market = Raleigh, Durham metropolitan area

 

3/ Tampa’s occupancy would be 77.8% if the 816,000 SF Highwoods Preserve campus where Intermedia(Worldcom) rejected it’s lease was excluded.

 

4/ Excludes basement space in the Country Club Plaza property of 418,000 square feet

 

5/ Piedmont Triad Market = Greensboro, Winston-Salem metropolitan area

 

6/ Total occupancy would be 83.4% if the 816,000 SF Highwoods Preserve campus where Intermedia(Worldcom) rejected it’s lease was excluded.

 

7/ Includes Highwoods’ share of Joint Venture Annualized Rental Revenue, see page 36

 

Highwoods Properties, Inc.

   Page 12    12/31/03


Portfolio Summary

(Continued)

 

As of December 31, 2003


 

     Office Properties

    Industrial

 

Market


  

Rentable

Square Feet


   Occupancy

   

Percentage

of Office

Annualized

Revenue 1/


   

Rentable

Square
Feet


   Occupancy

   

Percentage

of Industrial

Annualized

Revenue 1/


 

Research Triangle

   4,605,000    80.7 %   18.9 %   101,000    86 %   2.5 %

Tampa

   4,441,000    63.4 %   15.6 %   —      —       —    

Atlanta

   3,568,000    78.6 %   13.8 %   3,351,000    78 %   41.7 %

Nashville

   2,869,000    91.5 %   13.4 %   —      —       —    

Richmond

   1,852,000    91.5 %   8.5 %   —      —       —    

Piedmont Triad

   2,318,000    84.7 %   7.6 %   4,370,000    93 %   50.4 %

Memphis

   1,216,000    81.0 %   5.5 %   —      —       —    

Charlotte

   1,492,000    80.5 %   5.3 %   163,000    72 %   3.4 %

Kansas City

   902,000    86.6 %   4.9 %   4,000    100 %   0.1 %

Greenville

   1,215,000    82.6 %   4.4 %   103,000    52 %   1.9 %

Columbia

   426,000    57.9 %   1.0 %   —      —       —    

Orlando

   299,000    44.9 %   0.7 %   —      —       —    

Other

   100,000    64.1 %   0.4 %   —      —       —    
    
  

 

 
  

 

     25,303,000    79.2 %   100.0 %   8,092,000    85.7 %   100.0 %
    
  

 

 
  

 

     Retail

                  

Market


  

Rentable

Square Feet


   Occupancy

   

Percentage

of Retail

Annualized

Revenue 1/


                  

Kansas City 2/

   1,527,000    96.3 %   100.0 %                 
    
  

 

                
     1,527,000    96.3 %   100.0 %                 
    
  

 

                

 

1/ Annualized Revenue is December 2003 rental revenue (base rent plus operating expense pass throughs) multiplied by 12.

 

2/ Excludes basement space in the Country Club Plaza property of 418,000 square feet.

 

Highwoods Properties, Inc.

   Page 13    12/31/03


Occupancy Trends - Office, Industrial and Retail Properties

 


 

Market


  

Measurement


   12/31/2003

    09/30/03

    06/30/03

    03/31/03

    12/31/02

 

Atlanta

  

Rentable Square Feet

   6,919,000     6,860,000     6,729,000     6,729,000     6,728,000  
    

Occupancy

   78.4 %   80.7 %   82.5 %   82.0 %   83.0 %
    

Current Properties 4/

   78.4 %   80.3 %   82.1 %   81.4 %   81.5 %

Charlotte

  

Rentable Square Feet

   1,655,000     1,727,000     1,729,000     1,729,000     1,729,000  
    

Occupancy

   79.6 %   79.5 %   79.8 %   79.1 %   84.0 %
    

Current Properties 4/

   79.6 %   78.5 %   78.9 %   78.2 %   83.3 %

Columbia

  

Rentable Square Feet

   426,000     426,000     426,000     426,000     426,000  
    

Occupancy

   57.9 %   57.2 %   60.2 %   60.2 %   67.4 %
    

Current Properties 4/

   57.9 %   57.2 %   60.2 %   60.2 %   67.4 %

Greenville

  

Rentable Square Feet

   1,318,000     1,318,000     1,511,000     1,511,000     1,511,000  
    

Occupancy

   80.2 %   81.5 %   84.0 %   85.8 %   86.8 %
    

Current Properties 4/

   80.2 %   81.5 %   81.7 %   83.8 %   84.9 %

Kansas City 1/

  

Rentable Square Feet

   2,433,000     2,512,000     2,511,000     2,511,000     2,512,000  
    

Occupancy

   92.7 %   92.1 %   93.1 %   93.3 %   94.5 %
    

Current Properties 4/

   92.7 %   92.7 %   93.6 %   93.9 %   95.0 %

Memphis

  

Rentable Square Feet

   1,216,000     1,216,000     1,216,000     1,216,000     1,215,000  
    

Occupancy

   81.0 %   79.8 %   80.5 %   81.5 %   80.8 %
    

Current Properties 4/

   81.0 %   79.8 %   80.5 %   81.5 %   80.8 %

Nashville

  

Rentable Square Feet

   2,869,000     2,865,000     2,865,000     2,864,000     2,733,000  
    

Occupancy

   91.5 %   88.7 %   87.0 %   86.0 %   87.7 %
    

Current Properties 4/

   91.5 %   88.7 %   87.0 %   86.0 %   84.3 %

Orlando

  

Rentable Square Feet

   299,000     299,000     340,000     340,000     340,000  
    

Occupancy

   44.9 %   46.9 %   48.8 %   48.8 %   47.6 %
    

Current Properties 4/

   44.9 %   46.9 %   46.9 %   46.9 %   46.9 %

Piedmont Triad

  

Rentable Square Feet

   6,688,000     8,208,000     8,368,000     8,371,000     8,371,000  
    

Occupancy

   90.0 %   90.6 %   90.0 %   89.4 %   88.9 %
    

Current Properties 4/

   90.0 %   88.9 %   88.9 %   88.3 %   87.9 %

Research Triangle

  

Rentable Square Feet

   4,706,000     4,706,000     4,032,000     4,188,000     4,340,000  
    

Occupancy

   80.8 %   79.7 %   81.2 %   80.3 %   81.9 %
    

Current Properties 4/

   80.8 %   79.7 %   80.5 %   79.7 %   82.1 %

Richmond

  

Rentable Square Feet

   1,852,000     2,526,000     2,825,000     2,829,000     2,764,000  
    

Occupancy

   91.5 %   92.8 %   93.9 %   94.6 %   95.0 %
    

Current Properties 4/

   91.5 %   90.4 %   91.3 %   92.4 %   89.1 %

Tampa

  

Rentable Square Feet

   4,441,000     4,408,000     4,170,000     4,262,000     4,262,000  
    

Occupancy

   63.4 %   64.2 %   66.4 %   66.5 %   67.1 % 2/
    

Current Properties 4/

   63.4 %   64.3 %   67.0 %   66.6 %   67.0 %
         

 

 

 

 

Total 3/

  

Rentable Square Feet

   34,822,000     37,071,000     36,722,000     36,976,000     36,931,000  
    

Occupancy

   81.5 %   82.4 %   83.4 %   83.2 %   84.0 % 2/
         

 

 

 

 

    

Current Properties 4/

   81.5 %   81.2 %   82.1 %   81.8 %   82.2 %
         

 

 

 

 

 

1/ Excludes basement space in the Country Club Plaza property of 418,000 square feet.

 

2/ The occupancy percentages have been reduced as a result of the rejection of the 816,000 square foot Intermedia(Worldcom) lease on 12/31/02. The impact on Tampa’s occupancy and Total occupancy was 19.1% and 2.2%, respectively.

 

3/ Excludes 100,000 square foot building located in South Florida.

 

4/ Only properties that were owned and in-service on December 31, 2003 are included for each quarter shown.

 

Highwoods Properties, Inc.

   Page 14    12/31/03


Leasing Statistics

 

Office Portfolio

 


 

     Three Months Ended

 
     12/31/03

    09/30/03

    06/30/03

    03/31/03

    12/31/02

    Average

 

Net Effective Rents Related to Re-Leased Space:

                                                

Number of lease transactions (signed leases)

     179       225       216       166       194       196  

Rentable square footage leased

     962,636       1,074,270       1,097,633       1,081,692       1,035,837       1,050,414  

Square footage of Renewal Deals

     614,969       629,353       891,772       822,005       748,258       741,271  

Renewed square footage (% of total)

     63.9 %     58.6 %     81.2 %     76.0 %     72.2 %     70.6 %

New Leases square footage (% of total)

     36.1 %     41.4 %     18.8 %     24.0 %     27.8 %     29.4 %

Average per rentable square foot over the lease term:

                                                

Base rent

   $ 16.12     $ 17.34     $ 16.93     $ 16.08     $ 17.38     $ 16.77  

Tenant improvements

     (1.09 )     (1.54 )     (1.33 )     (0.85 )     (1.58 )     (1.28 )

Leasing commissions 1/

     (0.64 )     (0.55 )     (0.59 )     (0.54 )     (0.65 )     (0.59 )

Rent concessions

     (0.35 )     (0.24 )     (0.16 )     (0.14 )     (0.43 )     (0.26 )
    


 


 


 


 


 


Effective rent

     14.04       15.01       14.85       14.55       14.72       14.64  

Expense stop

     (5.35 )     (5.45 )     (4.69 )     (4.76 )     (5.08 )     (5.07 )
    


 


 


 


 


 


Equivalent effective net rent

   $ 8.69     $ 9.56     $ 10.16     $ 9.79     $ 9.64     $ 9.57  
    


 


 


 


 


 


Average term in years

     4.1       5.5       3.8       3.5       4.2       4.2  
    


 


 


 


 


 


Capital Expenditures Related to Re-leased Space:

                                                

Tenant Improvements:

                                                

Total dollars committed under signed leases

   $ 5,355,637     $ 9,120,612     $ 7,125,673     $ 4,474,184     $ 8,004,279     $ 6,816,077  

Rentable square feet

     962,636       1,074,270       1,097,633       1,081,692       1,035,837       1,050,414  
    


 


 


 


 


 


Per rentable square foot

   $ 5.56     $ 8.49     $ 6.49     $ 4.14     $ 7.73     $ 6.49  
    


 


 


 


 


 


Leasing Commissions:

                                                

Total dollars committed under signed leases

   $ 2,102,659     $ 2,175,162     $ 1,803,423     $ 1,658,231     $ 2,255,691     $ 1,999,033  

Rentable square feet

     962,636       1,074,270       1,097,633       1,081,692       1,035,837       1,050,414  
    


 


 


 


 


 


Per rentable square foot

   $ 2.18     $ 2.02     $ 1.64     $ 1.53     $ 2.18     $ 1.90  
    


 


 


 


 


 


Total:

                                                

Total dollars committed under signed leases

   $ 7,458,296     $ 11,295,774     $ 8,929,097     $ 6,132,415     $ 10,259,970     $ 8,815,110  

Rentable square feet

     962,636       1,074,270       1,097,633       1,081,692       1,035,837       1,050,414  
    


 


 


 


 


 


Per rentable square foot

   $ 7.75     $ 10.51     $ 8.13     $ 5.67     $ 9.91     $ 8.39  
    


 


 


 


 


 


 

1/ Excludes a full allocation of internal marketing costs

 

Highwoods Properties, Inc.

   Page 15    12/31/03


Leasing Statistics

 

Industrial Portfolio

 


 

     Three Months Ended

 
     12/31/03

    09/30/03

    06/30/03

    03/31/03

    12/31/02

    Average

 

Net Effective Rents Related to Re-Leased Space:

                                                

Number of lease transactions (signed leases)

     36       22       41       35       45       36  

Rentable square footage leased

     1,131,281       638,376       540,891       857,482       530,945       739,795  

Square footage of Renewal Deals

     968,879       555,933       403,716       639,683       301,435       573,929  

Renewed square footage (% of total)

     85.6 %     87.1 %     74.6 %     74.6 %     56.8 %     77.6 %

New Leases square footage (% of total)

     14.4 %     12.9 %     25.4 %     25.4 %     43.2 %     22.4 %

Average per rentable square foot over the lease term:

                                                

Base rent

   $ 3.79     $ 3.52     $ 4.46     $ 3.70     $ 4.45     $ 3.98  

Tenant improvements

     (0.08 )     (0.20 )     (0.28 )     (0.32 )     (0.51 )     (0.28 )

Leasing commissions 1/

     (0.08 )     (0.08 )     (0.12 )     (0.11 )     (0.12 )     (0.10 )

Rent concessions

     (0.05 )     (0.06 )     (0.07 )     (0.01 )     (0.09 )     (0.06 )
    


 


 


 


 


 


Effective rent

     3.58       3.18       3.99       3.26       3.73       3.54  

Expense stop

     (0.20 )     (0.09 )     (0.49 )     (0.25 )     (0.32 )     (0.27 )
    


 


 


 


 


 


Equivalent effective net rent

   $ 3.38     $ 3.09     $ 3.50     $ 3.01     $ 3.41     $ 3.27  
    


 


 


 


 


 


Average term in years

     3.2       4.5       3.5       2.6       3.8       3.5  
    


 


 


 


 


 


Capital Expenditures Related to Re-leased Space:

                                                

Tenant Improvements:

                                                

Total dollars committed under signed leases

   $ 517,025     $ 675,982     $ 701,259     $ 791,737     $ 1,172,142     $ 771,629  

Rentable square feet

     1,131,281       638,376       540,891       857,482       530,945       739,795  
    


 


 


 


 


 


Per rentable square foot

   $ 0.46     $ 1.06     $ 1.30     $ 0.92     $ 2.21     $ 1.04  
    


 


 


 


 


 


Leasing Commissions:

                                                

Total dollars committed under signed leases

   $ 338,143     $ 242,605     $ 298,582     $ 178,385     $ 199,076     $ 251,358  

Rentable square feet

     1,131,281       638,376       540,891       857,482       530,945       739,795  
    


 


 


 


 


 


Per rentable square foot

   $ 0.30     $ 0.38     $ 0.55     $ 0.21     $ 0.37     $ 0.34  
    


 


 


 


 


 


Total:

                                                

Total dollars committed under signed leases

   $ 855,168     $ 918,587     $ 999,841     $ 970,122     $ 1,371,218     $ 1,022,987  

Rentable square feet

     1,131,281       638,376       540,891       857,482       530,945       739,795  
    


 


 


 


 


 


Per rentable square foot

   $ 0.76     $ 1.44     $ 1.85     $ 1.13     $ 2.58     $ 1.38  
    


 


 


 


 


 


 

1/ Excludes a full allocation of internal marketing costs

 

Highwoods Properties, Inc.

   Page 16    12/31/03


Leasing Statistics

 

Retail Portfolio

 


 

     Three Months Ended

 
     12/31/03

    09/30/03

    06/30/03

    03/31/03

    12/31/02

    Average

 

Net Effective Rents Related to Re-Leased Space:

                                                

Number of lease transactions (signed leases)

     9       6       9       10       18       10  

Rentable square footage leased

     75,947       12,920       25,772       22,774       36,085       34,700  

Square footage of Renewal Deals

     53,541       —         8,631       7,814       19,295       17,856  

Renewed square footage (% of total)

     70.5 %     —         33.5 %     34.3 %     53.5 %     51.5 %

New Leases square footage (% of total)

     29.5 %     100.0 %     66.5 %     65.7 %     46.5 %     48.5 %

Average per rentable square foot over the lease term:

                                                

Base rent

   $ 12.30     $ 17.25     $ 26.51     $ 23.03     $ 19.19     $ 19.66  

Tenant improvements

     (0.31 )     (2.51 )     (0.86 )     (1.54 )     (1.22 )     (1.29 )

Leasing commissions 1/

     (0.14 )     (1.28 )     (0.70 )     (1.09 )     (0.82 )     (0.81 )

Rent concessions

     0.00       0.00       0.00       0.00       (0.01 )     0.00  
    


 


 


 


 


 


Effective rent

     11.85       13.46       24.95       20.40       17.14       17.56  

Expense stop

     0.00       0.00       0.00       0.00       0.00       0.00  
    


 


 


 


 


 


Equivalent effective net rent

   $ 11.85     $ 13.46     $ 24.95     $ 20.40     $ 17.14     $ 17.56  
    


 


 


 


 


 


Average term in years

     6.8       4.8       9.9       6.9       6.0       6.9  
    


 


 


 


 


 


Capital Expenditures Related to Re-leased Space:

                                                

Tenant Improvements:

                                                

Total dollars committed under signed leases

   $ 239,110     $ 158,000     $ 195,055     $ 513,000     $ 351,023     $ 291,238  

Rentable square feet

     75,947       12,920       25,772       22,774       36,085       34,700  
    


 


 


 


 


 


Per rentable square foot

   $ 3.15     $ 12.23     $ 7.57     $ 22.53     $ 9.73     $ 8.39  
    


 


 


 


 


 


Leasing Commissions:

                                                

Total dollars committed under signed leases

   $ 17,212     $ 36,392     $ 100,464     $ 109,066     $ 127,964     $ 78,220  

Rentable square feet

     75,947       12,920       25,772       22,774       36,085       34,700  
    


 


 


 


 


 


Per rentable square foot

   $ 0.23     $ 2.82     $ 3.90     $ 4.79     $ 3.55     $ 2.25  
    


 


 


 


 


 


Total:

                                                

Total dollars committed under signed leases

   $ 256,322     $ 194,392     $ 295,519     $ 622,066     $ 478,987     $ 369,457  

Rentable square feet

     75,947       12,920       25,772       22,774       36,085       34,700  
    


 


 


 


 


 


Per rentable square foot

   $ 3.38     $ 15.05     $ 11.47     $ 27.31     $ 13.27     $ 10.65  
    


 


 


 


 


 


 

1/ Excludes a full allocation of internal marketing costs

 

Highwoods Properties, Inc.

   Page 17    12/31/03


Leasing Statistics by Market

 

For the Three Months ended December 31, 2003

 


 

Office Portfolio

 

Market


  

Rentable

Square Feet

Leased


  

Average

Term


  

GAAP

Rental

Rate


  

TI’s

Per SF


  

Lease

Commissions

Per SF 1/


Research Triangle

   167,062    3.6    $ 16.54    $ 9.30    $ 1.87

Piedmont Triad

   161,332    3.3      8.52      1.18      0.64

Tampa

   150,292    5.0      17.78      7.66      2.73

Atlanta

   148,482    2.6      14.83      1.21      1.04

Nashville

   112,293    5.1      16.76      7.20      2.30

Memphis

   58,787    6.6      20.57      8.24      2.00

Kansas City

   57,494    5.2      22.31      3.78      6.09

Charlotte

   54,463    3.8      14.17      9.43      2.12

Richmond

   39,179    3.6      16.95      5.66      1.31

Columbia

   5,772    4.0      16.35      6.07      1.61

Orlando

   4,432    4.3      25.99      0.00      0.00

Greenville

   3,048    3.7      17.18      0.00      1.91
    
  
  

  

  

     962,636    4.1    $ 15.77    $ 5.56    $ 1.96
    
  
  

  

  

 

Industrial Portfolio

 

Market


  

Rentable

Square Feet

Leased


  

Average

Term


  

GAAP

Rental

Rate


  

TI’s

Per SF


  

Lease

Commissions

Per SF 1/


Piedmont Triad

   988,760    2.9    $ 3.42    $ 0.16    $ 0.15

Atlanta

   104,389    6.5      4.87      3.26      1.37

Research Triangle

   19,877    1.4      8.03      0.33      0.00

Charlotte

   12,455    2.0      7.77      1.15      0.18

Greenville

   5,800    0.5      12.00      0.00      0.24
    
  
  

  

  

     1,131,281    3.2    $ 3.74    $ 0.46    $ 0.26
    
  
  

  

  

 

Retail Portfolio

 

Market


  

Rentable

Square Feet

Leased


  

Average

Term


  

GAAP

Rental

Rate


  

TI’s

Per SF


  

Lease

Commissions

Per SF 1/


Kansas City

   75,947    6.8    $ 12.30    $ 3.15    $ 0.23
    
  
  

  

  

     75,947    6.8    $ 12.30    $ 3.15    $ 0.23
    
  
  

  

  

 

1/ Total lease commisions per SF (square foot) excludes all internal charges from Leasing Departments, which are not allocated to individual leases.

 

Highwoods Properties, Inc.

   Page 18    12/31/03


Rental Rate Comparisons by Market

 

For the Three Months ended December 31, 2003

 


 

Office Portfolio

 

Market


  

Rentable

Square Feet

Leased


   GAAP Rent

  

Previous

GAAP Rent


  

Percentage
Change

GAAP Rent


 

Research Triangle

   167,062    $ 16.54    $ 19.07    -13.3 %

Piedmont Triad

   161,332      8.52      8.18    4.2 %

Tampa

   150,292      17.78      19.03    -6.6 %

Atlanta

   148,482      14.83      16.25    -8.7 %

Nashville

   112,293      16.76      18.52    -9.5 %

Memphis

   58,787      20.57      18.89    8.9 %

Kansas City

   57,494      22.31      21.03    6.1 %

Charlotte

   54,463      14.17      16.18    -12.4 %

Richmond

   39,179      16.95      17.34    -2.2 %

Columbia

   5,772      16.35      17.15    -4.7 %

Orlando

   4,432      25.99      15.25    70.4 %

Greenville

   3,048      17.18      16.05    7.1 %
    
  

  

  

     962,636    $ 15.77    $ 16.60    -5.0 %
    
  

  

  

 

Industrial Portfolio

 

Market


  

Rentable

Square Feet

Leased


   GAAP Rent

  

Previous

GAAP Rent


  

Percentage
Change

GAAP Rent


 

Piedmont Triad

   988,760    $ 3.42    $ 3.34    2.4 %

Atlanta

   104,389      4.87      5.21    -6.5 %

Research Triangle

   19,877      8.03      7.80    3.0 %

Charlotte

   12,455      7.77      9.04    -14.1 %

Greenville

   5,800      12.00      9.30    29.0 %
    
  

  

  

     1,131,281    $ 3.74    $ 3.68    1.7 %
    
  

  

  

 

Retail Portfolio

 

Market


  

Rentable

Square Feet

Leased


   GAAP Rent

  

Previous

GAAP Rent


  

Percentage
Change

GAAP Rent


 

Kansas City

   75,947    $ 12.30    $ 9.95    23.7 %
    
  

  

  

     75,947    $ 12.30    $ 9.95    23.7 %
    
  

  

  

 

Highwoods Properties, Inc.

   Page 19    12/31/03


Lease Expirations

 

December 31, 2003

 

Dollars in thousands


 

Year


  

Rentable

Square Feet

Expiring


   Percent of
Rentable
Square Feet


   

Annualized

Revenue 1/


  

Average
Rental

Rate


  

Percent of

Annualized

Revenue 1/


 

Office:

                               

2004 2/

   2,803,876    14.0 %   $ 51,010    $ 18.19    14.6 %

2005

   3,538,106    17.6 %     63,790      18.03    18.1 %

2006

   3,095,699    15.4 %     56,911      18.38    16.3 %

2007

   1,779,659    8.9 %     29,637      16.65    8.5 %

2008

   3,117,531    15.5 %     48,556      15.58    13.9 %

2009

   1,802,308    9.0 %     28,596      15.87    8.2 %

2010

   1,243,677    6.2 %     24,500      19.70    7.0 %

2011

   1,092,047    5.4 %     20,816      19.06    5.9 %

2012

   522,042    2.6 %     10,738      20.57    3.1 %

2013

   548,879    2.7 %     9,266      16.88    2.6 %

2014 and thereafter

   543,880    2.7 %     6,191      11.38    1.8 %
    
  

 

  

  

     20,087,704    100.0 %   $ 350,011    $ 17.42    100.0 %
    
  

 

  

  

Industrial:

                               

2004 3/

   1,652,551    23.8 %   $ 7,970    $ 4.82    24.2 %

2005

   1,289,760    18.6 %     5,926      4.59    18.0 %

2006

   887,007    12.8 %     4,447      5.01    13.5 %

2007

   1,677,694    24.2 %     7,283      4.34    22.2 %

2008

   384,012    5.5 %     1,862      4.85    5.7 %

2009

   380,349    5.5 %     2,408      6.33    7.3 %

2010

   104,570    1.5 %     432      4.13    1.3 %

2011

   66,342    1.0 %     356      5.37    1.1 %

2012

   44,447    0.6 %     261      5.87    0.8 %

2013

   102,384    1.5 %     612      5.98    1.9 %

2014 and thereafter

   348,394    5.0 %     1,301      3.73    4.0 %
    
  

 

  

  

     6,937,510    100.0 %   $ 32,858    $ 4.74    100.0 %
    
  

 

  

  

 

1/ Annualized Revenue is December 2003 rental revenue (base rent plus operating expense pass throughs) multiplied by 12.

 

2/ Includes 96,000 square feet of leases that are on a month to month basis or 0.4% of total annualized revenue

 

3/ Includes 165,000 square feet of leases that are on a month to month basis or 0.2% of total annualized revenue

 

Note: 2004 and beyond expirations that have been renewed are reflected above based on the renewal’s expiration date.

 

Highwoods Properties, Inc.

   Page 20    12/31/03


Lease Expirations

 

December 31, 2003

 

(Continued)

 

Dollars in thousands


 

Year


  

Rentable

Square Feet

Expiring


   Percent of
Rentable
Square Feet


   

Annualized

Revenue 1/


  

Average
Rental

Rate


  

Percent of

Annualized

Revenue 1/


 

Retail:

                               

2004 2/

   201,846    13.7 %   $ 2,697    $ 13.36    7.5 %

2005

   152,280    10.4 %     2,929      19.23    8.2 %

2006

   91,821    6.3 %     2,239      24.38    6.2 %

2007

   92,813    6.3 %     2,390      25.75    6.7 %

2008

   144,700    9.9 %     4,585      31.69    12.8 %

2009

   169,809    11.6 %     4,881      28.74    13.6 %

2010

   85,386    5.8 %     2,343      27.44    6.5 %

2011

   57,783    3.9 %     1,869      32.35    5.2 %

2012

   97,132    6.6 %     2,233      22.99    6.2 %

2013

   132,377    9.0 %     3,355      25.34    9.3 %

2014 and thereafter

   242,083    16.5 %     6,372      26.32    17.8 %
    
  

 

  

  

     1,468,030    100.0 %   $ 35,893    $ 24.45    100.0 %
    
  

 

  

  

Total:

                               

2004 3/

   4,658,273    16.3 %     61,677      13.24    14.7 %

2005

   4,980,146    17.4 %     72,645      14.59    17.3 %

2006

   4,074,527    14.3 %     63,597      15.61    15.2 %

2007

   3,550,166    12.5 %     39,310      11.07    9.4 %

2008

   3,646,243    12.8 %     55,003      15.08    13.1 %

2009

   2,352,466    8.3 %     35,885      15.25    8.6 %

2010

   1,433,633    5.0 %     27,275      19.03    6.5 %

2011

   1,216,172    4.3 %     23,041      18.95    5.5 %

2012

   663,621    2.3 %     13,232      19.94    3.2 %

2013

   783,640    2.8 %     13,233      16.89    3.2 %

2014 and thereafter

   1,134,357    4.0 %     13,864      12.22    3.3 %
    
  

 

  

  

     28,493,244    100.0 %   $ 418,762    $ 14.70    100.0 %
    
  

 

  

  

 

1/ Annualized Revenue is December 2003 rental revenue (base rent plus operating expense pass throughs) multiplied by 12.

 

2/ Includes 34,000 square feet of leases that are on a month to month basis or 0.1% of total annualized revenue

 

3/ Includes 295,000 square feet of leases that are on a month to month basis or 0.7% of total annualized revenue

 

Note: 2004 and beyond expirations that have been renewed are reflected above based on the renewal's expiration date.

 

Highwoods Properties, Inc.

   Page 21    12/31/03


Office Lease Expirations by Market by Quarter

 

Dollars in thousands


 

              Three Months Ended

       
              3/31/04 1/

    06/30/04

    09/30/04

    12/31/04

    Total

 

Atlanta

  RSF           94,338       60,882       196,423       48,420       400,063  
    % of Total Office RSF           0.5 %     0.3 %     1.0 %     0.2 %     2.0 %
    Annualized Revenue    2/    $ 1,458     $ 1,204     $ 3,158     $ 671     $ 6,491  
    % of Total Office Annl Rev           0.4 %     0.3 %     0.9 %     0.2 %     1.9 %

Charlotte

  RSF           31,686       121,954       52,788       33,564       239,992  
    % of Total Office RSF           0.2 %     0.6 %     0.3 %     0.2 %     1.2 %
    Annualized Revenue    2/    $ 542     $ 2,135     $ 851     $ 587     $ 4,115  
    % of Total Office Annl Rev           0.2 %     0.6 %     0.2 %     0.2 %     1.2 %

Columbia

  RSF           8,615       3,611       21,973       0       34,199  
    % of Total Office RSF           0.0 %     0.0 %     0.1 %     0.0 %     0.2 %
    Annualized Revenue    2/    $ 152     $ 69     $ 400     $ —       $ 621  
    % of Total Office Annl Rev           0.0 %     0.0 %     0.1 %     0.0 %     0.2 %

Greenville

  RSF           3,588       12,334       6,071       1,065       23,058  
    % of Total Office RSF           0.0 %     0.1 %     0.0 %     0.0 %     0.1 %
    Annualized Revenue    2/    $ 60     $ 221     $ 103     $ 18     $ 402  
    % of Total Office Annl Rev           0.0 %     0.1 %     0.0 %     0.0 %     0.1 %

Kansas City

  RSF           51,827       7,812       28,972       17,448       106,059  
    % of Total Office RSF           0.3 %     0.0 %     0.1 %     0.1 %     0.5 %
    Annualized Revenue    2/    $ 1,038     $ 160     $ 528     $ 333     $ 2,059  
    % of Total Office Annl Rev           0.3 %     0.0 %     0.2 %     0.1 %     0.6 %

Memphis

  RSF           28,463       7,651       57,449       30,365       123,928  
    % of Total Office RSF           0.1 %     0.0 %     0.3 %     0.2 %     0.6 %
    Annualized Revenue    2/    $ 451     $ 153     $ 1,096     $ 594     $ 2,294  
    % of Total Office Annl Rev           0.1 %     0.0 %     0.3 %     0.2 %     0.7 %

Nashville

  RSF           116,517       50,311       49,843       53,181       269,852  
    % of Total Office RSF           0.6 %     0.3 %     0.2 %     0.3 %     1.3 %
    Annualized Revenue    2/    $ 2,504     $ 1,103     $ 988     $ 1,063     $ 5,658  
    % of Total Office Annl Rev           0.7 %     0.3 %     0.3 %     0.3 %     1.6 %

Orlando

  RSF           15,158       12,502       0       10,447       38,107  
    % of Total Office RSF           0.1 %     0.1 %     0.0 %     0.1 %     0.2 %
    Annualized Revenue    2/    $ 197     $ 230     $ —       $ 188     $ 615  
    % of Total Office Annl Rev           0.1 %     0.1 %     0.0 %     0.1 %     0.2 %

Piedmont Triad

  RSF           103,171       29,614       39,723       10,565       183,073  
    % of Total Office RSF           0.5 %     0.1 %     0.2 %     0.1 %     0.9 %
    Annualized Revenue    2/    $ 1,165     $ 479     $ 663     $ 179     $ 2,486  
    % of Total Office Annl Rev           0.3 %     0.1 %     0.2 %     0.1 %     0.7 %

Research Triangle

  RSF           113,421       141,588       123,041       134,602       512,652  
    % of Total Office RSF           0.5 %     0.7 %     0.6 %     0.7 %     2.5 %
    Annualized Revenue    2/    $ 2,131     $ 2,635     $ 2,354     $ 2,633     $ 9,753  
    % of Total Office Annl Rev           0.6 %     0.8 %     0.7 %     0.8 %     2.8 %

Richmond

  RSF           89,007       102,817       30,904       21,339       244,067  
    % of Total Office RSF           0.4 %     0.5 %     0.2 %     0.1 %     1.2 %
    Annualized Revenue    2/    $ 1,668     $ 1,939     $ 526     $ 374     $ 4,507  
    % of Total Office Annl Rev           0.5 %     0.6 %     0.2 %     0.1 %     1.3 %

Tampa

  RSF           95,559       196,774       134,795       193,652       620,780  
    % of Total Office RSF           0.5 %     1.0 %     0.7 %     1.0 %     3.1 %
    Annualized Revenue    2/    $ 1,819     $ 3,404     $ 3,112     $ 3,483     $ 11,818  
    % of Total Office Annl Rev           0.5 %     1.0 %     0.9 %     1.0 %     3.4 %

Other

  RSF           8,046       0       0       0       8,046  
    % of Total Office RSF           0.0 %     0.0 %     0.0 %     0.0 %     0.0 %
    Annualized Revenue    2/    $ 192     $ —       $ —       $ —       $ 192  
    % of Total Office Annl Rev           0.1 %     0.0 %     0.0 %     0.0 %     0.1 %

Total

  RSF           759,396       747,850       741,982       554,648       2,803,876  
    % of Total Office RSF           3.7 %     3.7 %     3.7 %     2.8 %     13.9 %
    Annualized Revenue    2/    $ 13,377     $ 13,732     $ 13,779     $ 10,123     $ 51,011  
    % of Total Office Annl Rev           3.8 %     3.9 %     3.9 %     2.9 %     14.6 %

 

1/ Includes 96,000 square feet of leases that are on a month to month basis or 0.4% of total annualized revenue

 

2/ Annualized Revenue is December 2003 rental revenue (base rent plus operating expense pass throughs) multiplied by 12.

 

Highwoods Properties, Inc.

   Page 22    12/31/03


Industrial Lease Expirations by Market by Quarter

 

Dollars in thousands


 

               Three Months Ended

       
               3/31/04 1/

    06/30/04

    09/30/04

    12/31/04

    Total

 

Atlanta

   RSF           73,679       165,277       251,087       88,037       578,080  
     % of Total Industrial RSF           1.1 %     2.4 %     3.6 %     1.3 %     8.3 %
     Annualized Revenue    2/    $ 400     $ 923     $ 1,246     $ 451     $ 3,020  
     % of Total Industrial Annl Rev           1.3 %     2.8 %     3.8 %     1.4 %     9.2 %

Charlotte

   RSF           15,522       12,958       4,881       5,288       38,649  
     % of Total Industrial RSF           0.2 %     0.2 %     0.1 %     0.1 %     0.6 %
     Annualized Revenue    2/    $ 173     $ 140     $ 58     $ 44     $ 415  
     % of Total Industrial Annl Rev           0.5 %     0.4 %     0.2 %     0.1 %     1.3 %

Greenville

   RSF           0       5,800       26,859       0       32,659  
     % of Total Industrial RSF           0.0 %     0.1 %     0.4 %     0.0 %     0.5 %
     Annualized Revenue    2/    $ —       $ 70     $ 291     $ —       $ 361  
     % of Total Industrial Annl Rev           0.0 %     0.2 %     0.9 %     0.0 %     1.1 %

Kansas City

   RSF           3,774       0       0       0       3,774  
     % of Total Industrial RSF           0.1 %     0.0 %     0.0 %     0.0 %     0.1 %
     Annualized Revenue    2/    $ 20     $ —       $ —       $ —       $ 20  
     % of Total Industrial Annl Rev           0.1 %     0.0 %     0.0 %     0.0 %     0.1 %

Piedmont Triad

   RSF           421,308       37,839       176,201       340,008       975,356  
     % of Total Industrial RSF           6.1 %     0.5 %     2.5 %     4.9 %     14.1 %
     Annualized Revenue    2/    $ 1,525     $ 301     $ 785     $ 1,311     $ 3,922  
     % of Total Industrial Annl Rev           4.6 %     0.9 %     2.4 %     4.0 %     11.9 %

Research Triangle

   RSF           7,747       0       6,128       10,158       24,033  
     % of Total Industrial RSF           0.1 %     0.0 %     0.1 %     0.1 %     0.3 %
     Annualized Revenue    2/    $ 82     $ —       $ 51     $ 101     $ 234  
     % of Total Industrial Annl Rev           0.2 %     0.0 %     0.2 %     0.3 %     0.7 %

Total

   RSF           522,030       221,874       465,156       443,491       1,652,551  
     % of Total Industrial RSF           7.5 %     3.2 %     6.7 %     6.4 %     23.8 %
     Annualized Revenue    2/    $ 2,200     $ 1,434     $ 2,431     $ 1,907     $ 7,972  
     % of Total Industrial Annl Rev           6.7 %     4.4 %     7.4 %     5.8 %     24.3 %

 

1/ Includes 165,000 square feet of leases that are on a month to month basis or 0.2% of total annualized revenue

 

2/ Annualized Revenue is December 2003 rental revenue (base rent plus operating expense pass throughs) multiplied by 12.

 

Highwoods Properties, Inc.

   Page 23    12/31/03


Office Lease Expirations by Market by Year

 

Dollars in thousands


 

               2004 1/

    2005

    2006

    2007

    Thereafter

 

Atlanta

   RSF           400,063       446,404       264,720       161,073       1,534,177  
     % of Total Office RSF           2.0 %     2.2 %     1.3 %     0.8 %     7.6 %
     Annualized Revenue    2/    $ 6,491     $ 7,254     $ 4,036     $ 2,346     $ 28,081  
     % of Total Office Annl Rev           1.9 %     2.1 %     1.2 %     0.7 %     8.0 %

Charlotte

   RSF           239,992       309,523       175,911       111,865       363,493  
     % of Total Office RSF           1.2 %     1.5 %     0.9 %     0.6 %     1.8 %
     Annualized Revenue    2/    $ 4,115     $ 5,434     $ 2,706     $ 1,671     $ 4,642  
     % of Total Office Annl Rev           1.2 %     1.6 %     0.8 %     0.5 %     1.3 %

Columbia

   RSF           34,199       45,532       42,389       48,842       75,255  
     % of Total Office RSF           0.2 %     0.2 %     0.2 %     0.2 %     0.4 %
     Annualized Revenue    2/    $ 620     $ 852     $ 659     $ 204     $ 1,174  
     % of Total Office Annl Rev           0.2 %     0.2 %     0.2 %     0.1 %     0.3 %

Greenville

   RSF           23,058       333,705       238,253       98,387       310,211  
     % of Total Office RSF           0.1 %     1.7 %     1.2 %     0.5 %     1.5 %
     Annualized Revenue    2/    $ 403     $ 4,105     $ 4,330     $ 1,462     $ 5,244  
     % of Total Office Annl Rev           0.1 %     1.2 %     1.2 %     0.4 %     1.5 %

Kansas City

   RSF           106,059       144,752       150,585       70,400       309,053  
     % of Total Office RSF           0.5 %     0.7 %     0.7 %     0.4 %     1.5 %
     Annualized Revenue    2/    $ 2,061     $ 3,000     $ 3,283     $ 1,490     $ 7,447  
     % of Total Office Annl Rev           0.6 %     0.9 %     0.9 %     0.4 %     2.1 %

Memphis

   RSF           123,928       225,300       118,453       92,198       425,193  
     % of Total Office RSF           0.6 %     1.1 %     0.6 %     0.5 %     2.1 %
     Annualized Revenue    2/    $ 2,294     $ 4,578     $ 2,646     $ 1,714     $ 8,142  
     % of Total Office Annl Rev           0.7 %     1.3 %     0.8 %     0.5 %     2.3 %

Nashville

   RSF           269,852       468,598       461,040       188,915       1,235,794  
     % of Total Office RSF           1.3 %     2.3 %     2.3 %     0.9 %     6.2 %
     Annualized Revenue    2/    $ 5,657     $ 9,281     $ 9,128     $ 3,639     $ 19,261  
     % of Total Office Annl Rev           1.6 %     2.7 %     2.6 %     1.0 %     5.5 %

Orlando

   RSF           38,107       0       1,024       4,694       90,443  
     % of Total Office RSF           0.2 %     0.0 %     0.0 %     0.0 %     0.5 %
     Annualized Revenue    2/    $ 614     $ —       $ 15     $ 82     $ 1,653  
     % of Total Office Annl Rev           0.2 %     0.0 %     0.0 %     0.0 %     0.5 %

Piedmont Triad

   RSF           183,073       298,811       165,675       261,041       1,055,576  
     % of Total Office RSF           0.9 %     1.5 %     0.8 %     1.3 %     5.3 %
     Annualized Revenue    2/    $ 2,486     $ 4,883     $ 2,816     $ 3,097     $ 13,491  
     % of Total Office Annl Rev           0.7 %     1.4 %     0.8 %     0.9 %     3.9 %

Research Triangle

   RSF           512,652       612,017       836,425       310,341       1,495,528  
     % of Total Office RSF           2.6 %     3.0 %     4.2 %     1.5 %     7.4 %
     Annualized Revenue    2/    $ 9,751     $ 11,613     $ 14,753     $ 6,185     $ 23,362  
     % of Total Office Annl Rev           2.8 %     3.3 %     4.2 %     1.8 %     6.7 %

Richmond

   RSF           244,067       344,208       251,458       248,287       607,025  
     % of Total Office RSF           1.2 %     1.7 %     1.3 %     1.2 %     3.0 %
     Annualized Revenue    2/    $ 4,507     $ 6,157     $ 4,826     $ 3,997     $ 10,324  
     % of Total Office Annl Rev           1.3 %     1.8 %     1.4 %     1.1 %     2.9 %

Tampa

   RSF           620,780       288,775       376,385       176,571       1,353,599  
     % of Total Office RSF           3.1 %     1.4 %     1.9 %     0.9 %     6.7 %
     Annualized Revenue    2/    $ 11,817     $ 6,209     $ 7,407     $ 3,581     $ 25,448  
     % of Total Office Annl Rev           3.4 %     1.8 %     2.1 %     1.0 %     7.3 %

Other

   RSF           8,046       20,481       13,381       7,045       15,017  
     % of Total Office RSF           0.0 %     0.1 %     0.1 %     0.0 %     0.1 %
     Annualized Revenue    2/    $ 192     $ 423     $ 306     $ 167     $ 396  
     % of Total Office Annl Rev           0.1 %     0.1 %     0.1 %     0.0 %     0.1 %

Total

   RSF           2,803,876       3,538,106       3,095,699       1,779,659       8,870,364  
     % of Total Office RSF           14.0 %     17.6 %     15.4 %     8.9 %     44.2 %
     Annualized Revenue    2/    $ 51,008     $ 63,789     $ 56,911     $ 29,635     $ 148,665  
     % of Total Office Annl Rev           14.6 %     18.2 %     16.3 %     8.5 %     42.5 %

 

1/ Includes 96,000 square feet of leases that are on a month to month basis or 0.4% of total annualized revenue

 

2/ Annualized Revenue is December 2003 rental revenue (base rent plus operating expense pass throughs) multiplied by 12.

 

Highwoods Properties, Inc.

   Page 24    12/31/03


Industrial Lease Expirations by Market by Year

 

Dollars in thousands


 

               2004 1/

    2005

    2006

    2007

    Thereafter

 

Atlanta

   RSF           578,080       538,691       301,269       567,097       632,730  
     % of Total Industrial RSF           8.3 %     7.8 %     4.3 %     8.2 %     9.1 %
     Annualized Revenue    2/    $ 3,019     $ 2,805     $ 1,844     $ 2,866     $ 3,155  
     % of Total Industrial Annl Rev           9.2 %     8.5 %     5.6 %     8.7 %     9.6 %

Charlotte

   RSF           38,649       20,815       35,906       19,181       2,340  
     % of Total Industrial RSF           0.6 %     0.3 %     0.5 %     0.3 %     0.0 %
     Annualized Revenue    2/    $ 415     $ 215     $ 293     $ 180     $ 19  
     % of Total Industrial Annl Rev           1.3 %     0.7 %     0.9 %     0.5 %     0.1 %

Greenville

   RSF           32,659       0       16,081       0       5,350  
     % of Total Industrial RSF           0.5 %     0.0 %     0.2 %     0.0 %     0.1 %
     Annualized Revenue    2/    $ 360     $ —       $ 195     $ —       $ 56  
     % of Total Industrial Annl Rev           1.1 %     0.0 %     0.6 %     0.0 %     0.2 %

Kansas City

   RSF           3,774       0       0       0       0  
     % of Total Industrial RSF           0.1 %     0.0 %     0.0 %     0.0 %     0.0 %
     Annualized Revenue    2/    $ 20     $ —       $ —       $ —       $ —    
     % of Total Industrial Annl Rev           0.1 %     0.0 %     0.0 %     0.0 %     0.0 %

Piedmont Triad

   RSF           975,356       694,793       529,072       1,091,416       767,751  
     % of Total Industrial RSF           14.1 %     10.0 %     7.6 %     15.7 %     11.1 %
     Annualized Revenue    2/    $ 3,922     $ 2,601     $ 2,068     $ 4,237     $ 3,779  
     % of Total Industrial Annl Rev           11.9 %     7.9 %     6.3 %     12.9 %     11.5 %

Research Triangle

   RSF           24,033       35,461       4,679       0       22,327  
     % of Total Industrial RSF           0.3 %     0.5 %     0.1 %     0.0 %     0.3 %
     Annualized Revenue    2/    $ 233     $ 304     $ 46     $ —       $ 225  
     % of Total Industrial Annl Rev           0.7 %     0.9 %     0.1 %     0.0 %     0.7 %

Total

   RSF           1,652,551       1,289,760       887,007       1,677,694       1,430,498  
     % of Total Industrial RSF           23.8 %     18.6 %     12.8 %     24.2 %     20.6 %
     Annualized Revenue    2/    $ 7,969     $ 5,925     $ 4,446     $ 7,283     $ 7,234  
     % of Total Industrial Annl Rev           24.3 %     18.0 %     13.5 %     22.2 %     22.0 %

 

1/ Includes 165,000 square feet of leases that are on a month to month basis or 0.2% of total annualized revenue

 

2/ Annualized Revenue is December 2003 rental revenue (base rent plus operating expense pass throughs) multiplied by 12.

 

Highwoods Properties, Inc.

   Page 25    12/31/03


Customer Diversification

 

December 31, 2003

 

Dollars in thousands


 

Top 20 Customers

 

Customer


   RSF

   Annualized
Revenue 1/


   Percent of
Annualized
Revenue 1/


    Average
Remaining
Lease
Term in Years


Federal Government

   639,883    $ 13,971    3.34 %   6.6

AT&T

   612,092      11,493    2.74 %   3.6

Price Waterhouse Coopers

   297,795      6,957    1.66 %   6.3

State Of Georgia

   359,565      6,858    1.64 %   5.4

Sara Lee

   1,198,534      4,697    1.12 %   3.6

IBM

   194,934      4,097    0.98 %   1.9

Northern Telecom

   246,000      3,651    0.87 %   4.2

Volvo

   267,717      3,431    0.82 %   5.5

Lockton Companies

   132,718      3,294    0.79 %   11.2

US Airways

   295,046      3,217    0.77 %   4.0

BB&T

   241,075      3,186    0.76 %   7.2

ITC Deltacom

   147,379      2,947    0.70 %   1.4

Hartford Insurance

   129,641      2,861    0.68 %   2.2

T-Mobile USA

   120,561      2,801    0.67 %   2.5

WorldCom and Affiliates

   144,623      2,787    0.67 %   2.5

Bank of America

   146,842      2,705    0.65 %   5.3

Ikon

   181,361      2,531    0.60 %   3.9

Carlton Fields

   95,771      2,435    0.58 %   0.5

Ford Motor Company

   125,989      2,426    0.58 %   6.1

CHS Professional Services

   145,781      2,380    0.57 %   3.3
    
  

  

 
     5,723,307    $ 88,725    21.19 %   4.7
    
  

  

 
2/ ITC Deltacom (formerly Business Telecom) is located in a property that, as of December 31, 2003, is under contract for sale. The sale is projected for either the first or second quarter of 2004.

 

By Industry

 

Category


   Percent of
Annualized
Revenue 1/


 

Professional, Scientific, and Technical Services

   22.4 %

Insurance

   10.3 %

Manufacturing

   8.3 %

Telecommunication

   7.9 %

Finance/Banking

   8.2 %

Retail Trade

   7.6 %

Administrative and Support Services

   5.4 %

Health Care and Social Assistance

   5.2 %

Wholesale Trade

   4.6 %

Government/Public Administration

   5.2 %

Transportation and Warehousing

   3.2 %

Real Estate Rental and Leasing

   2.9 %

Information

   2.7 %

Accommodation and Food Services

   2.6 %

Other Services (except Public Administration)

   2.6 %

Educational Services

   0.9 %
    

     100.0 %

 

1/ Annualized Revenue is December 2003 rental revenue (base rent plus operating expense pass throughs) multiplied by 12.

 

Highwoods Properties, Inc.

   Page 26    12/31/03


Same Property Performance

 

Dollars in thousands


 

     Includes Highwoods Preserve 1/

    Excludes Highwoods Preserve 1/

 
     Three months ended
December 31,


   

Percentage

Change


    Three months ended
December 31,


   

Percentage

Change


 
     2003

    2002

      2003

    2002

   

Rental revenues

   $ 95,806     $ 102,645     -6.7 %   $ 95,811     $ 98,955     -3.2 %

Operating expenses

     (34,840 )     (35,426 )   1.7 %     (34,216 )     (34,932 )   2.0 %
    


 


 

 


 


 

Net operating income

   $ 60,966     $ 67,219     -9.3 %   $ 61,595     $ 64,023     -3.8 %
    


 


 

 


 


 

Average Occupancy

     83.9 %     87.4 %   -4.0 %     86.0 %     87.0 %   -1.1 %
    


 


 

 


 


 

Rentable Square Feet

     31,436,000       31,436,000             30,620,000       30,620,000        
    


 


       


 


     
     Twelve months ended
December 31,


   

Percentage

Change


    Twelve months ended
December 31,


   

Percentage

Change


 
     2003

    2002

      2003

    2002

   

Rental revenues

   $ 389,489     $ 416,514     -6.5 %   $ 389,503     $ 401,842     -3.1 %

Operating expenses

     (136,821 )     (135,199 )   -1.2 %     (134,336 )     (133,213 )   -0.8 %
    


 


 

 


 


 

Net operating income

   $ 252,668     $ 281,315     -10.2 %   $ 255,167     $ 268,629     -5.0 %
    


 


 

 


 


 

Average Occupancy

     84.2 %     88.3 %   -4.6 %     86.4 %     88.0 %   -1.8 %
    


 


 

 


 


 

Rentable Square Feet

     31,436,000       31,436,000             30,620,000       30,620,000        
    


 


       


 


     

 


 

     Includes Highwoods
Preserve 1/


    Excludes Highwoods
Preserve 1/


 

Market


   2002 to 2003
4th Quarter
NOI Change


    2002 to 2003
YTD
NOI Change


    2002 to 2003
4th Quarter
NOI Change


    2002 to 2003
YTD
NOI Change


 

Atlanta

   -9.3 %   -11.5 %   -9.3 %   -11.5 %

Charlotte

   -13.8 %   -13.3 %   -13.8 %   -13.3 %

Columbia

   -60.2 %   -26.5 %   -60.2 %   -26.5 %

Greenville

   2.1 %   2.4 %   2.1 %   2.4 %

Kansas City

   -3.0 %   1.8 %   -3.0 %   1.8 %

Memphis

   9.6 %   -4.8 %   9.6 %   -4.8 %

Nashville

   3.0 %   2.4 %   3.0 %   2.4 %

Orlando

   8.3 %   1.8 %   8.3 %   1.8 %

Piedmont Triad

   -4.8 %   -5.9 %   -4.8 %   -5.9 %

Research Triangle

   -1.8 %   -6.1 %   -1.8 %   -6.1 %

Richmond

   2.4 %   0.6 %   2.4 %   0.6 %

Tampa

   -43.4 %   -41.1 %   -9.6 %   -8.5 %
    

 

 

 

     -9.3 %   -10.2 %   -3.8 %   -5.0 %
    

 

 

 

 

1/ Highwoods Preserve is the 816,000 square foot office campus in Tampa that Worldcom vacated 12/31/02.

 

Highwoods Properties, Inc.

   Page 27    12/31/03


Acquisition Activity

 

Dollars in thousands


 

Name


  

Market


  

Type 1/


   Date
Acquired


   Square
Footage


   Cost

 

First quarter 2003:

                            

Colonnade

   Richmond    O    01/21/03    66,000    $ 7,000  

Second quarter 2003:

                            

None

                            

Third quarter 2003:

                            

Highwoods Ctr at Deerfield I

   Atlanta    O    07/29/03    50,000         

Highwoods Ctr at Deerfield II

   Atlanta    O    07/29/03    67,000         

HIW Ctr II at Peachtree Corners

   Atlanta    O    07/29/03    109,000         

4101 Research Commons

   Research Triangle    O    07/29/03    74,000         

4201 Research Commons

   Research Triangle    O    07/29/03    90,000         

4301 Research Commons

   Research Triangle    O    07/29/03    91,000         

4501 Research Commons

   Research Triangle    O    07/29/03    57,000         

Concourse

   Research Triangle    O    07/29/03    132,000         

Lake Plaza East

   Research Triangle    O    07/29/03    72,000         

Situs I

   Research Triangle    O    07/29/03    59,000         

Situs II

   Research Triangle    O    07/29/03    60,000         

Situs III

   Research Triangle    O    07/29/03    39,000         

Anchor Glass Building

   Tampa    O    07/29/03    100,000         

Bayshore Place

   Tampa    O    07/29/03    83,000         

Tower Place

   Tampa    O    07/29/03    182,000         
                   
  


Subtotal

                  1,265,000    $  137,350  2/

HIW Ctr III at Peachtree Corners

   Atlanta    O    07/29/03    54,000    $  2,149  3/

Fourth quarter 2003:

                            

Watermark 13

   Tampa    O    12/18/03    44,000    $ 2,233  
                   
  


                    1,429,000    $ 148,732  
                   
  


 

1/ The letter “O” represents Office

 

2/ We purchased our partner’s 80% interest in these MG-HIW properties.

 

3/ We purchased our partner’s 50% interest in this Peachtree III property.

 

Highwoods Properties, Inc.

   Page 28    12/31/03


Disposition Activity

 

Dollars in thousands


 

Name


  

Market


  

Type 1/


   Date
Sold


   Square
Footage


   Sales
Price


First quarter 2003:

                          

none

                          

Second quarter 2003:

                          

Greenbriar Business Center

   Hampton Roads    O    04/07/03    81,000    $ 7,000

Madison Park - Building 5610

   Piedmont Triad    O    04/14/03    3,000      775

Highwoods Plaza

   Tampa    O    04/30/03    66,000      7,050

Summit Executive Centre

   Tampa    O    05/01/03    36,000      2,900

Aspen, Cypress, Cedar East and Cedar West

   Research Triangle    O    06/26/03    156,000      11,425

Third quarter 2003:

                          

5125 Fulton Industrial Blvd

   Atlanta    I    07/10/03    149,000      4,788

Capital One

   Richmond    O    07/16/03    298,000      38,122

Bay View Office Centre

   Tampa    O    07/23/03    73,000      7,400

Verizon Wireless

   Greenville    O    07/31/03    193,000      21,502

Countryside Place

   Tampa    O    08/29/03    54,000      5,650

Interlachen Village

   Orlando    O    09/16/03    41,000      3,900

Holden Road

   Piedmont Triad    I    09/30/03    160,000      5,800

Fourth quarter 2003:

                          

Brookwood Day Care Center

   Tampa    O    10/07/03    8,000      465

Prairie Village Office Center

   Kansas City    O    11/12/03    78,000      4,050

Industrial Portfolio

   Piedmont Triad/Richmond    I    12/12/03    1,902,000      59,300
                   
  

                    3,298,000    $ 180,127
                   
  

 

Assets Contributed to Joint Ventures

 


 

     Market

   Type 1/

   Date
Contributed


   Square
Footage


   Sales
Price


First quarter 2003:

                          

none

                          

Second quarter 2003:

                          

none

                          

Third quarter 2003:

                          

none

                          

Fourth quarter 2003:

                          

Markel Plaza

   Richmond    O    12/24/03    121,000    $ 15,738

Markel-American

   Richmond    O    12/29/03    103,000      12,417

Innsbrook Centre

   Richmond    O    12/29/03    67,000      7,444
                   
  

                    291,000    $ 35,599
                   
  

 

1/ The letters “O” and “I” represent Office and Industrial, respectively.

 

Highwoods Properties, Inc.

   Page 29    12/31/03


Development Activity

Dollars in thousands


 

Property


   Market

   Type 1/

   Rentable
Square
Feet


   Anticipated
Total
Investment


   Investment
@
12/31/03


   Pre-
Leasing


    Estimated
Completion
Date


   Estimated
Stabilization
Date


In-Process

                                            

NARA

   Atlanta    I    350,000    $ 20,387    $ 4,140    100 %   3Q04    4Q05

FBI

   Tampa    O    112,000      26,634      1,204    100 %   4Q05    4Q05
              
  

  

  

        
               462,000    $ 47,021    $ 5,344    100 %         
              
  

  

  

        

Completed Not Stabilized 2/

                                            

Catawba

   Research Triangle    O    40,000    $ 4,030    $ 2,908    0 %   2Q03    2Q04

801 Raleigh Corporate Center

   Research Triangle    O    100,000      12,016      10,702    51 %   4Q02    2Q04
              
  

  

  

        

Total or Weighted Average

             140,000    $ 16,046    $ 13,610    36 %         
              
  

  

  

        

 

Developed for Sale

 

     Market

   Type 1/

   Rentable
Square
Feet


   Anticipated
Total
Investment


   Investment
@
12/31/03


   Pre-
Sales


    Estimated
Completion
Date


Grove Park Condominiums

   Richmond    O    65,000    $ 6,163    $ 3,593    68 %   Q104
              
  

  

  

   

 

Placed In Service

 

Property


   Market

   Type 1/

   In-Service
Date


   Rentable
Square
Feet


   Investment
@
12/31/03


   Quarter 4
2003 NOI 3/


   Occ
%


    Leasing
%


 

Tradeport V

   Atlanta    I    12/1/2003    60,000    $ 2,819    $ 28    50 %   50 %

 

1/ The letters “O”, and “I” represent Office and Industrial, respectively.

 

2/ These properties contributed $92,000 in Net Operating Income (Property Revenue - Property Expense) in Q4 2003.

 

3/ NOI = Net Operating Income (Property Revenue - Property Expense)

 

Highwoods Properties, Inc.

   Page 30    12/31/03


Development Land

 

December 31, 2003

 

Dollars in thousands


 

          Developable Square Footage

  

Total
Estimated

Market Value


Market


   Acres

   Office

   Retail

   Industrial

  

On Balance Sheet:

                          

Research Triangle

   392    3,000,000    —      162,000    $ 64,400

Atlanta

   258    270,000    1,100,000    1,040,000      35,300

Piedmont Triad

   166    787,000    37,000    1,252,000      18,300

Baltimore

   97    1,102,000    —      —        12,300

Kansas City 1/

   89    725,000    216,000    —        19,700

Charlotte

   79    1,151,000    —      —        12,600

Richmond

   50    688,000    —      —        9,500

Nashville

   50    830,000    —      —        11,800

Orlando

   43    862,000    —      —        13,700

Tampa

   35    522,000    —      15,000      12,500

Memphis

   22    288,000    —      —        4,200

Greenville

   12    150,000    —      —        1,800

Jacksonville

   10    80,000    —      —        1,100

Columbia

   2    20,000    —      —        300
    
  
  
  
  

     1,305    10,475,000    1,353,000    2,469,000    $ 217,500
    
  
  
  
  

Deferred or optioned:

                          

Atlanta

   25    —      500,000    —         

Research Triangle

   25    562,870    —      —         

Richmond

   11    91,000    —      —         

Memphis

   —      —      —      —         

Piedmont Triad

   —      —      —      —         

Nashville

   —      —      —      —         

Charlotte

   —      —      —      —         
    
  
  
  
      
     61    653,870    500,000    —         
    
  
  
  
      

Total

   1,366    11,128,870    1,853,000    2,469,000       
    
  
  
  
      

 

1/ Includes 27 acres of residential land

 

Highwoods Properties, Inc.

   Page 31    12/31/03


Unconsolidated Joint Ventures Assets, Debt and Liabilities

 

December 31, 2003

 

Dollars in thousands


 

                Venture’s Books

 

Joint Venture


   Type 1/

   Own%

    Total Assets

   Debt

   Total Liabilities

 

Board of Trade Investment Co.

   O    49.0 %   $ 7,829    $ 749    $ 815  

Dallas County Partners I, LP

   O/ I    50.0 %     42,383      38,000      40,402  

Dallas County Partners II, LP

   O    50.0 %     18,255      22,465      23,934  

Dallas County Partners III, LP

   O    50.0 %     76      —        25  

Fountain Three

   O/I /R    50.0 %     34,524      29,924      31,860  

RRHWoods, LLC

   O/ M    50.0 %     81,327      67,307      70,707  

Kessinger/Hunter, LLC

   —      26.5 %     8,478      —        (96 )

4600 Madison Associates, LP

   O    12.5 %     21,684      16,721      17,060  

Highwoods DLF 98/29, LP

   O    22.8 %     140,192      67,241      69,522  

Highwoods DLF 97/26 DLF 99/32, LP

   O    42.9 %     115,854      59,027      61,841  

Highwoods-Markel Assoc., LLC

   O    50.0 %     51,661      40,000      41,128  

MG-HIW, LLC

   O    20.0 %     197,191      136,207      141,854  

MG-HIW Metrowest I, LLC

   O    50.0 %     1,601      —        —    

MG-HIW Metrowest II, LLC

   O    50.0 %     11,460      7,326      7,636  

Concourse Center Assoc., LLC

   O    50.0 %     14,489      9,695      9,933  

Plaza Colonnade, LLC

   O/R    50.0 %     26,086      16,496      17,437  

SF-HIW Harborview Plaza, LP

   O    20.0 %     40,895      22,800      23,886  
               

  

  


Total

              $ 813,985    $ 533,958    $ 557,944  
               

  

  


                Highwoods’ Share of Joint Venture

 

Joint Venture


   Type 1/

   Own%

    Total Assets

   Debt

   Total Liabilities

 

Board of Trade Investment Co.

   O    49.0 %   $ 3,836    $ 367    $ 399  

Dallas County Partners I, LP

   O/ I    50.0 %     21,191      19,000      20,201  

Dallas County Partners II, LP

   O    50.0 %     9,128      11,232      11,967  

Dallas County Partners III, LP

   O    50.0 %     38      —        13  

Fountain Three

   O/I /R    50.0 %     17,262      14,962      15,930  

RRHWoods, LLC

   O/ M    50.0 %     40,664      33,653      35,354  

Kessinger/Hunter, LLC

   —      26.5 %     2,247      —        (25 )

4600 Madison Associates, LP

   O    12.5 %     2,710      2,090      2,133  

Highwoods DLF 98/29, LP

   O    22.8 %     31,978      15,338      15,858  

Highwoods DLF 97/26 DLF 99/32, LP

   O    42.9 %     49,736      25,340      26,548  

Highwoods-Markel Assoc., LLC

   O    50.0 %     25,831      20,000      20,564  

MG-HIW, LLC

   O    20.0 %     39,438      27,241      28,371  

MG-HIW Metrowest I, LLC

   O    50.0 %     800      —        —    

MG-HIW Metrowest II, LLC

   O    50.0 %     5,730      3,663      3,818  

Concourse Center Assoc., LLC

   O    50.0 %     7,244      4,847      4,966  

Plaza Colonnade, LLC

   O/R    50.0 %     13,043      8,248      8,719  

SF-HIW Harborview Plaza, LP

   O    20.0 %     8,179      4,560      4,777  
               

  

  


Total

              $ 279,055    $ 190,541    $ 199,593  
               

  

  


 

1/ The letters “O”, “I”, “R”, and “M” represent Office, Industrial, Retail, and Multi-Family, respectively.

 

Highwoods Properties, Inc.

   Page 32    12/31/03


Unconsolidated Joint Ventures Income

For the three months ended December 31, 2003

 

Dollars in thousands


 

           Venture’s Books

 

Joint Venture


   Own %

    Revenue

   Operating Exp

   Interest

   Depr/Amort

   Net Income

 

Board of Trade Investment Co.

   49.0 %   $ 604    $ 413    $ 15    $ 104    $ 72  

Dallas County Partners I, LP

   50.0 %     2,539      1,340      680      500      19  

Dallas County Partners II, LP

   50.0 %     1,588      793      568      206      21  

Dallas County Partners III, LP

   50.0 %     59      34      —        1      24  

Fountain Three

   50.0 %     1,765      783      533      375      74  

RRHWoods, LLC

   50.0 %     3,482      1,913      531      913      125  

Kessinger/Hunter, LLC

   26.5 %     1,889      1,191      —        176      522  

4600 Madison Associates, LP

   12.5 %     1,315      614      290      441      (30 )

Highwoods DLF 98/29, LP

   22.8 %     4,868      1,377      1,141      872      1,478  

Highwoods DLF 97/26 DLF 99/32, LP

   42.9 %     3,811      1,031      1,143      1,055      582  

Highwoods-Markel Assoc., LLC

   50.0 %     879      534      334      167      (156 )

MG-HIW, LLC

   20.0 %     7,061      2,827      1,273      340      2,621  

MG-HIW Metrowest I, LLC

   50.0 %     —        2      —        —        (2 )

MG-HIW Metrowest II, LLC

   50.0 %     194      87      45      97      (35 )

Concourse Center Assoc., LLC

   50.0 %     526      141      209      76      100  

Plaza Colonnade, LLC

   50.0 %     2      2      —        1      (1 )

SF-HIW Harborview Plaza, LP

   20.0 %     2,632      432      351      217      1,632  
          

  

  

  

  


Total

         $ 33,214    $ 13,514    $ 7,113    $ 5,541    $ 7,046  
          

  

  

  

  


 

           Highwoods’ Share of Joint Venture

 

Joint Venture


   Own %

    Revenue

   Operating Exp

   Interest

   Depr/Amort

   Net Income

 

Board of Trade Investment Co.

   49.0 %   $ 296    $ 202    $ 7    $ 51    $ 36  

Dallas County Partners I, LP

   50.0 %     1,270      669      340      250      11  

Dallas County Partners II, LP

   50.0 %     794      397      284      103      10  

Dallas County Partners III, LP

   50.0 %     30      17      —        1      12  

Fountain Three

   50.0 %     883      391      267      188      37  

RRHWoods, LLC

   50.0 %     1,741      956      266      457      62  

Kessinger/Hunter, LLC

   26.5 %     501      316      —        47      138  

4600 Madison Associates, LP

   12.5 %     164      77      36      55      (4 )

Highwoods DLF 98/29, LP

   22.8 %     1,110      313      260      199      338  

Highwoods DLF 97/26 DLF 99/32, LP

   42.9 %     1,636      442      491      453      250  

Highwoods-Markel Assoc., LLC

   50.0 %     440      267      167      84      (78 )

MG-HIW, LLC

   20.0 %     1,412      564      255      67      526  

MG-HIW Metrowest I, LLC

   50.0 %     —        1      —        —        (1 )

MG-HIW Metrowest II, LLC

   50.0 %     97      44      23      49      (19 )

Concourse Center Assoc., LLC

   50.0 %     263      71      105      38      49  

Plaza Colonnade, LLC

   50.0 %     1      1      —        1      (1 )

SF-HIW Harborview Plaza, LP

   20.0 %     526      86      70      43      327  
          

  

  

  

  


Total 1/

         $ 11,164    $ 4,814    $ 2,571    $ 2,086    $ 1,693  
          

  

  

  

  


 

1/ Highwoods’ Share of JV income shown above does not include the amortization of a $155K deferred gain.

 

Highwoods Properties, Inc.

   Page 33    12/31/03


Unconsolidated Joint Ventures Income

For the year ended December 31, 2003

 

Dollars in thousands


 

           Venture’s Books

 

Joint Venture


   Own %

    Revenue

   Operating Exp

   Interest

   Depr/Amort

   Net Income

 

Board of Trade Investment Co.

   49.0 %   $ 2,373    $ 1,604    $ 65    $ 408    $ 296  

Dallas County Partners I, LP

   50.0 %     10,287      5,362      2,758      1,912      255  

Dallas County Partners II, LP

   50.0 %     6,167      2,707      2,343      822      295  

Dallas County Partners III, LP

   50.0 %     264      147      —        5      112  

Fountain Three

   50.0 %     6,939      3,129      2,220      1,535      55  

RRHWoods, LLC

   50.0 %     14,401      7,464      2,510      3,458      969  

Kessinger/Hunter, LLC

   26.5 %     6,402      4,728      —        716      958  

4600 Madison Associates, LP

   12.5 %     5,437      2,211      1,166      1,785      275  

Highwoods DLF 98/29, LP

   22.8 %     19,359      5,518      4,589      3,464      5,788  

Highwoods DLF 97/26 DLF 99/32, LP

   42.9 %     15,893      4,376      4,591      4,034      2,892  

Highwoods-Markel Assoc., LLC

   50.0 %     3,342      1,834      1,135      632      (259 )

MG-HIW, LLC 1/

   20.0 %     39,922      15,081      7,475      6,634      10,732  

MG-HIW Peachtree Corners III, LLC

   50.0 %     214      74      72      73      (5 )

MG-HIW Metrowest I, LLC

   50.0 %     —        28      —        —        (28 )

MG-HIW Metrowest II, LLC

   50.0 %     635      411      169      349      (294 )

Concourse Center Assoc., LLC

   50.0 %     2,082      542      726      305      509  

Plaza Colonnade, LLC

   50.0 %     11      2      —        3      5  

SF-HIW Harborview Plaza, LP

   20.0 %     6,840      1,720      1,403      866      2,851  
          

  

  

  

  


Total

         $ 140,568    $ 56,938    $ 31,222    $ 27,002    $ 25,406  
          

  

  

  

  


 

           Highwoods’ Share of Joint Venture

 

Joint Venture


   Own %

    Revenue

   Operating Exp

   Interest

   Depr/Amort

   Net Income

 

Board of Trade Investment Co. 2/

   49.0 %   $ 1,163    $ 786    $ 32    $ 200    $ 145  

Dallas County Partners I, LP

   50.0 %     5,144      2,681      1,379      956      128  

Dallas County Partners II, LP

   50.0 %     3,084      1,354      1,172      411      147  

Dallas County Partners III, LP

   50.0 %     132      74      —        3      55  

Fountain Three

   50.0 %     3,470      1,565      1,110      768      27  

RRHWoods, LLC

   50.0 %     7,202      3,689      1,255      1,772      486  

Kessinger/Hunter, LLC

   26.5 %     1,697      1,253      —        190      254  

4600 Madison Associates, LP

   12.5 %     680      276      147      222      35  

Highwoods DLF 98/29, LP

   22.8 %     4,416      1,259      1,047      790      1,320  

Highwoods DLF 97/26 DLF 99/32, LP

   42.9 %     6,824      1,879      1,971      1,731      1,243  

Highwoods-Markel Assoc., LLC

   50.0 %     1,671      917      568      316      (130 )

MG-HIW, LLC 1/

   20.0 %     7,985      3,017      1,495      1,326      2,147  

MG-HIW Peachtree Corners III, LLC

   50.0 %     107      37      36      37      (3 )

MG-HIW Metrowest I, LLC

   50.0 %     —        14      —        —        (14 )

MG-HIW Metrowest II, LLC

   50.0 %     318      206      85      175      (148 )

Concourse Center Assoc., LLC

   50.0 %     1,041      271      363      153      254  

Plaza Colonnade, LLC

   50.0 %     5      1      —        2      2  

SF-HIW Harborview Plaza, LP

   20.0 %     1,368      344      281      173      570  
          

  

  

  

  


Total 3/

         $ 46,307    $ 19,623    $ 10,941    $ 9,225    $ 6,518  
          

  

  

  

  


 

1/ Net income EXCLUDES $12.1MM impairment charge at the partnership level of which Highwoods’ share is $2.4MM.

 

2/ Excludes a $6K audit adjustment to reduce the provision for income taxes related to a prior year

 

3/ Highwoods’ Share of JV income shown above does not include the amortization of a $639K deferred gain.

 

Highwoods Properties, Inc.

   Page 34    12/31/03


Unconsolidated Joint Ventures Long-Term Debt Detail

 

Dollars in thousands


 

Joint Venture


   Own %

   

Lender


   Interest
Rate


    Maturity
Date


   Loan
Balance
12/31/03


Dallas County Partners I, LP

   50.0 %   various 1/    7.1 %   various 1/    $ 38,900

Dallas County Partners II, LP

   50.0 %   Principal Life Insurance Company    10.2 %   Jun-13      22,465

Fountain Three

   50.0 %   John Hancock Life Insurance Co.    7.8 %   Jan-08      6,205
     50.0 %   various 2/    7.5 %   various 2/      23,719
               

      

Total Fountain Three

              7.5 %          29,924

RRHWoods, LLC

   50.0 %   Industrial Revenue Bonds    1.0 %3/   Nov-15      23,000
     50.0 %   Bank of America    6.8 %   Sep-12      8,388
     50.0 %   Bank of America    6.8 %   Sep-12      6,399
     50.0 %   Industrial Revenue Bonds    1.0 %3/   Sep-15      6,000
     50.0 %   various 4/    5.2 %3/   various 4/      22,620
               

      

Total RRHWoods, LLC

              3.7 %          66,407

Highwoods DLF 98/29

   22.8 %   USG Annuity & Life Company    6.8 %   May-11      67,241

Highwoods DLF 97/26 DLF 99/32

   42.9 %   Massachusetts Mutual Life Ins. Co.    7.7 %   May-12      59,027

MG-HIW, LLC

   20.0 %   GE Capital    3.1 %3/   Jan-06      136,207

MG-HIW Metrowest II, LLC

   50.0 %   Wachovia    2.7 %3/   Feb-05      7,326

4600 Madison Associates, LP

   12.5 %   State Farm    6.9 %   Apr-18      16,721

Board of Trade Investment Co.

   49.0 %   KC Board of Trade Clearing Corp.    7.8 %   Sep-07      749

Concourse Center Assoc., LLC

   50.0 %   Lincoln National Life Insurance Co.    7.0 %   Jul-10      9,695

Highwoods-Markel Assoc., LLC

   50.0 %   Innsbrook Centre    5.9 %   Jan-14      5,800
     50.0 %   Essex    5.8 %   Jan-14      12,263
     50.0 %   Markel-American    5.7 %   Jan-14      9,675
     50.0 %   Markel Plaza    5.8 %   Jan-14      12,263
               

      

Total Highwoods-Markel Assoc., LLC

                           40,001

SF-HIW Harborview Plaza, LP

   20.0 %   Met Life    6.1 %   Oct-12      22,800

Plaza Colonnade, LLC

   50.0 %   Wells Fargo    3.2 %   Feb-06      16,496
                          

Total Secured Loans

                         $ 533,959
                          

Highwoods’ Share of the above

                         $ 190,541
                          

 

1/ Includes 16 fixed rate loans under $4 million with maturities ranging from January 2006 to July 2011

 

2/ Includes 6 fixed rate loans under $6 million with maturities ranging from May 2008 to September 2012

 

3/ The floating rate loans’ interest rates are based on December 31, 2003’s rates.

 

4/ Includes 5 fixed rate loans under $6 million maturing between October 2007 to September 2012 and a floating rate loan under $6 million that matures in November 2015

 

Highwoods Properties, Inc.

   Page 35    12/31/03


Portfolio Summary Unconsolidated Joint Ventures

 

As of December 31, 2003


 

Summary by Location:

 

     Rentable
Square
Feet 1/


   Occupancy
2/


    Percentage of Annualized Revenue -
Highwoods’ Share Only 3/


 

Market


        Office

    Industrial

    Retail

    Multi-
Family


    Total

 

Des Moines

   2,245,000    95.3 %   33.5 %   4.2 %   1.2 %   4.3 %   43.2 %

Orlando

   1,764,000    85.6 %   17.9 %   —       —       —       17.9 %

Atlanta

   650,000    86.7 %   11.8 %   —       —       —       11.8 %

Research Triangle

   455,000    98.7 %   4.2 %   —       —       —       4.2 %

Kansas City

   427,000    87.6 %   4.2 %   —       —       —       4.2 %

Piedmont Triad

   364,000    100.0 %   4.7 %   —       —       —       4.7 %

Tampa

   205,000    92.1 %   2.5 %   —       —       —       2.5 %

Charlotte

   148,000    100.0 %   1.0 %   —       —       —       1.0 %

Richmond

   412,000    99.0 %   9.9 %   —       —       —       9.9 %

Other

   110,000    100.0 %   0.6 %   —       —       —       0.6 %
    
  

 

 

 

 

 

Total

   6,780,000    92.2 %   90.3 %   4.2 %   1.2 %   4.3 %   100.0 %
    
  

 

 

 

 

 

 

1/ Excludes Des Moines’ apartment units

 

2/ Excludes Des Moines’ apartment occupancy percentage of 90%

 

3/ Annualized Rental Revenue is December 2003 rental revenue (base rent plus operating expense pass throughs) multiplied by 12.

 

Highwoods Properties, Inc.

   Page 36    12/31/03


Unconsolidated Joint Ventures Lease Expirations

 

December 31, 2003

 

Dollars in thousands


 

Year


   Rentable
Square
Feet
Expiring


   Percent
of
Rentable
Square
Feet


    Annualized
Revenue 1/


   Average
Rental
Rate


   Percent of
Annualized
Revenue 1/


 

Total

                               

2004

   690,418    10.8 %   $ 11,528    $ 16.70    10.1 %

2005

   696,500    10.9 %     11,975      17.19    10.5 %

2006

   771,276    12.0 %     13,454      17.44    11.8 %

2007

   350,407    5.5 %     7,281      20.78    6.4 %

2008

   1,030,504    16.1 %     16,451      15.96    14.5 %

2009

   620,109    9.7 %     12,093      19.50    10.6 %

2010

   328,045    5.1 %     4,587      13.98    4.0 %

2011

   427,781    6.7 %     9,134      21.35    8.0 %

2012

   296,741    4.6 %     6,876      23.17    6.0 %

2013

   652,343    10.2 %     11,629      17.83    10.2 %

2014 and thereafter

   540,319    8.4 %     9,023      16.70    7.9 %
    
  

 

  

  

     6,404,443    100.0 %   $ 114,031    $ 17.80    100.0 %
    
  

 

  

  

 

1/ Annualized Revenue is December 2003 rental revenue (base rent plus operating expense pass throughs) multiplied by 12.

 

Highwoods Properties, Inc.

   Page 37    12/31/03


Unconsolidated Joint Ventures Development

 

Dollars in thousands


 

Property


   %
Ownership


   

Market


   Rentable
Square
Feet


   Anticipated
Total
Investment


   Investment
@ 12/31/03


   Pre-
Leasing


    Estimated
Completion
Date


   Estimated
Stabilization
Date


Plaza Colonade, LLC 1/

   50 %   Kansas City    285,000    $ 69,700    $ 25,827    59 %   Q304    Q305

Summit

   50 %   Des Moines    36,000      3,559      716    72 %   Q304    Q305

Pinehurst

   50 %   Des Moines    36,000      3,559      592    36 %   Q304    Q305
               
  

  

  

        

Highwoods’ Share of the above

              357,000    $ 38,409    $ 13,568    58 %         
               
  

  

  

        

 

1/ Includes $14.1 million in investment cost that will be funded by tax increment financing

 

Highwoods Properties, Inc.

   Page 38    12/31/03