EX-99.3 4 a13-4394_2ex99d3.htm EX-99.3

Exhibit 99.3

 

Liberty Property Trust

Balance Sheet

December 31, 2012

(Unaudited and in thousands, except share and unit amounts)

 

 

 

December 31, 2012

 

December 31, 2011

 

Assets

 

 

 

 

 

Real estate:

 

 

 

 

 

Land and land improvements

 

$

900,501

 

$

852,785

 

Building and improvements

 

4,353,433

 

4,092,056

 

Less: accumulated depreciation

 

(1,170,030

)

(1,047,336

)

 

 

 

 

 

 

Operating real estate

 

4,083,904

 

3,897,505

 

 

 

 

 

 

 

Development in progress

 

248,602

 

88,848

 

Land held for development

 

258,324

 

219,375

 

 

 

 

 

 

 

Net real estate

 

4,590,830

 

4,205,728

 

 

 

 

 

 

 

Cash and cash equivalents

 

38,356

 

18,204

 

Restricted cash

 

33,147

 

63,659

 

Accounts receivable

 

8,988

 

8,192

 

Deferred rent receivable

 

108,628

 

102,613

 

Deferred financing and leasing costs, net of accumulated amortization (2012, $136,706; 2011, $123,557)

 

141,245

 

129,614

 

Investments in and advances to unconsolidated joint ventures

 

169,021

 

174,687

 

Assets held for sale

 

 

210,790

 

Prepaid expenses and other assets

 

87,756

 

76,186

 

 

 

 

 

 

 

Total assets

 

$

5,177,971

 

$

4,989,673

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Mortgage loans

 

$

302,855

 

$

290,819

 

Unsecured notes

 

2,262,543

 

1,792,643

 

Credit facility

 

92,000

 

139,400

 

Accounts payable

 

31,058

 

23,418

 

Accrued interest

 

20,164

 

24,147

 

Dividend and distributions payable

 

58,038

 

56,958

 

Other liabilities

 

185,956

 

194,995

 

 

 

 

 

 

 

Total liabilities

 

2,952,614

 

2,522,380

 

 

 

 

 

 

 

Noncontrolling interest - operating partnership - 301,483 preferred units outstanding as of December 31, 2012 and December 31, 2011

 

7,537

 

7,537

 

 

 

 

 

 

 

Equity

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

Common shares of beneficial interest, $.001 par value, 183,987,000 shares authorized, 119,720,776 (includes 1,249,909 in treasury) and 117,352,353 (includes 1,249,909 in treasury) shares issued and outstanding as of December 31, 2012 and December 31, 2011, respectively

 

119

 

117

 

Additional paid-in capital

 

2,687,701

 

2,617,355

 

Accumulated other comprehensive income (loss)

 

2,900

 

(429

)

Distributions in excess of net income

 

(547,757

)

(461,498

)

Common shares in treasury, at cost, 1,249,909 shares as of December 31, 2012 and December 31, 2011

 

(51,951

)

(51,951

)

Total shareholders’ equity

 

2,091,012

 

2,103,594

 

 

 

 

 

 

 

Noncontrolling interest - operating partnership

 

 

 

 

 

3,713,851 and 3,808,746 common units outstanding as of December 31, 2012 and December 31, 2011, respectively

 

60,223

 

64,428

 

1,290,000 and 9,740,000 preferred units outstanding as of December 31, 2012 and December 31, 2011, respectively

 

63,264

 

287,959

 

Noncontrolling interest - consolidated joint ventures

 

3,321

 

3,775

 

 

 

 

 

 

 

Total equity

 

2,217,820

 

2,459,756

 

 

 

 

 

 

 

Total liabilities, noncontrolling interest - operating partnership & equity

 

$

5,177,971

 

$

4,989,673