Maryland | 001-13100 | 56-1871668 | ||
(State or other jurisdiction of incorporation or organization) | (Commission File Number) | (I.R.S. Employer Identification Number) |
North Carolina | 000-21731 | 56-1869557 | ||
(State or other jurisdiction of incorporation or organization) | (Commission File Number) | (I.R.S. Employer Identification Number) |
Page | |
PART I - FINANCIAL INFORMATION | |
ITEM 1. FINANCIAL STATEMENTS (unaudited) | |
HIGHWOODS PROPERTIES, INC.: | |
HIGHWOODS REALTY LIMITED PARTNERSHIP: | |
ITEM 4. CONTROLS AND PROCEDURES | |
PART II - OTHER INFORMATION | |
ITEM 5. OTHER EVENTS | |
ITEM 6. EXHIBITS | |
March 31, 2012 | December 31, 2011 | ||||||
Assets: | |||||||
Real estate assets, at cost: | |||||||
Land | $ | 368,122 | $ | 367,870 | |||
Buildings and tenant improvements | 3,137,658 | 3,127,984 | |||||
Land held for development | 105,206 | 105,206 | |||||
3,610,986 | 3,601,060 | ||||||
Less-accumulated depreciation | (911,512 | ) | (895,777 | ) | |||
Net real estate assets | 2,699,474 | 2,705,283 | |||||
For-sale residential condominiums | 3,808 | 4,751 | |||||
Real estate and other assets, net, held for sale | 7,556 | 13,260 | |||||
Cash and cash equivalents | 12,215 | 11,188 | |||||
Restricted cash | 20,753 | 26,666 | |||||
Accounts receivable, net of allowance of $3,413 and $3,548, respectively | 27,230 | 30,093 | |||||
Mortgages and notes receivable, net of allowance of $122 and $61, respectively | 17,119 | 18,600 | |||||
Accrued straight-line rents receivable, net of allowance of $1,420 and $1,294, respectively | 110,977 | 105,611 | |||||
Investments in and advances to unconsolidated affiliates | 99,062 | 100,367 | |||||
Deferred financing and leasing costs, net of accumulated amortization of $67,662 and $63,059, respectively | 129,204 | 128,390 | |||||
Prepaid expenses and other assets | 43,042 | 36,783 | |||||
Total Assets | $ | 3,170,440 | $ | 3,180,992 | |||
Liabilities, Noncontrolling Interests in the Operating Partnership and Equity: | |||||||
Mortgages and notes payable | $ | 1,903,978 | $ | 1,903,213 | |||
Accounts payable, accrued expenses and other liabilities | 122,545 | 148,821 | |||||
Financing obligations | 31,110 | 31,444 | |||||
Total Liabilities | 2,057,633 | 2,083,478 | |||||
Commitments and contingencies | |||||||
Noncontrolling interests in the Operating Partnership | 124,201 | 110,655 | |||||
Equity: | |||||||
Preferred Stock, $.01 par value, 50,000,000 authorized shares; | |||||||
8.625% Series A Cumulative Redeemable Preferred Shares (liquidation preference $1,000 per share), 29,077 shares issued and outstanding | 29,077 | 29,077 | |||||
Common Stock, $.01 par value, 200,000,000 authorized shares; | |||||||
73,608,571 and 72,647,697 shares issued and outstanding, respectively | 736 | 726 | |||||
Additional paid-in capital | 1,818,750 | 1,803,997 | |||||
Distributions in excess of net income available for common stockholders | (860,120 | ) | (845,853 | ) | |||
Accumulated other comprehensive loss | (4,376 | ) | (5,734 | ) | |||
Total Stockholders’ Equity | 984,067 | 982,213 | |||||
Noncontrolling interests in consolidated affiliates | 4,539 | 4,646 | |||||
Total Equity | 988,606 | 986,859 | |||||
Total Liabilities, Noncontrolling Interests in the Operating Partnership and Equity | $ | 3,170,440 | $ | 3,180,992 |
Three Months Ended March 31, | |||||||
2012 | 2011 | ||||||
Rental and other revenues | $ | 129,943 | $ | 114,351 | |||
Operating expenses: | |||||||
Rental property and other expenses | 46,124 | 40,934 | |||||
Depreciation and amortization | 38,362 | 33,556 | |||||
General and administrative | 9,673 | 7,793 | |||||
Total operating expenses | 94,159 | 82,283 | |||||
Interest expense: | |||||||
Contractual | 23,948 | 22,431 | |||||
Amortization of deferred financing costs | 902 | 821 | |||||
Financing obligations | (48 | ) | 291 | ||||
24,802 | 23,543 | ||||||
Other income: | |||||||
Interest and other income | 2,230 | 1,873 | |||||
2,230 | 1,873 | ||||||
Income from continuing operations before disposition of condominiums and equity in earnings/(losses) of unconsolidated affiliates | 13,212 | 10,398 | |||||
Gains on for-sale residential condominiums | 65 | 38 | |||||
Equity in earnings/(losses) of unconsolidated affiliates | (162 | ) | 1,467 | ||||
Income from continuing operations | 13,115 | 11,903 | |||||
Discontinued operations: | |||||||
Income from discontinued operations | 83 | 540 | |||||
Net gains on disposition of discontinued operations | 5,134 | — | |||||
5,217 | 540 | ||||||
Net income | 18,332 | 12,443 | |||||
Net (income) attributable to noncontrolling interests in the Operating Partnership | (827 | ) | (507 | ) | |||
Net (income) attributable to noncontrolling interests in consolidated affiliates | (184 | ) | (123 | ) | |||
Dividends on Preferred Stock | (627 | ) | (1,677 | ) | |||
Net income available for common stockholders | $ | 16,694 | $ | 10,136 | |||
Earnings per Common Share – basic: | |||||||
Income from continuing operations available for common stockholders | $ | 0.16 | $ | 0.13 | |||
Income from discontinued operations available for common stockholders | 0.07 | 0.01 | |||||
Net income available for common stockholders | $ | 0.23 | $ | 0.14 | |||
Weighted average Common Shares outstanding – basic | 72,836 | 71,817 | |||||
Earnings per Common Share – diluted: | |||||||
Income from continuing operations available for common stockholders | $ | 0.16 | $ | 0.13 | |||
Income from discontinued operations available for common stockholders | 0.07 | 0.01 | |||||
Net income available for common stockholders | $ | 0.23 | $ | 0.14 | |||
Weighted average Common Shares outstanding – diluted | 76,696 | 75,792 | |||||
Dividends declared per Common Share | $ | 0.425 | $ | 0.425 | |||
Net income available for common stockholders: | |||||||
Income from continuing operations available for common stockholders | $ | 11,733 | $ | 9,623 | |||
Income from discontinued operations available for common stockholders | 4,961 | 513 | |||||
Net income available for common stockholders | $ | 16,694 | $ | 10,136 |
Three Months Ended March 31, | |||||||
2012 | 2011 | ||||||
Comprehensive income/(loss): | |||||||
Net income | $ | 18,332 | $ | 12,443 | |||
Other comprehensive income/(loss): | |||||||
Unrealized gain/(loss) on tax increment financing bond | 287 | (135 | ) | ||||
Unrealized gains on cash flow hedges | 1,104 | — | |||||
Amortization of settled cash flow hedges | (33 | ) | (29 | ) | |||
Total other comprehensive income/(loss) | 1,358 | (164 | ) | ||||
Total comprehensive income | 19,690 | 12,279 | |||||
Less-comprehensive (income) attributable to noncontrolling interests | (1,011 | ) | (630 | ) | |||
Comprehensive income attributable to the Company | $ | 18,679 | $ | 11,649 |
Number of Common Shares | Common Stock | Series A Cumulative Redeemable Preferred Shares | Additional Paid-In Capital | Accumulated Other Compre-hensive Loss | Non-Controlling Interests in Consolidated Affiliates | Distributions in Excess of Net Income Available for Common Stockholders | Total | |||||||||||||||||||||||
Balance at December 31, 2011 | 72,647,697 | $ | 726 | $ | 29,077 | $ | 1,803,997 | $ | (5,734 | ) | $ | 4,646 | $ | (845,853 | ) | $ | 986,859 | |||||||||||||
Issuances of Common Stock, net | 807,483 | 8 | — | 26,636 | — | — | — | 26,644 | ||||||||||||||||||||||
Conversions of Common Units to Common Stock | 2,000 | — | — | 63 | — | — | — | 63 | ||||||||||||||||||||||
Dividends on Common Stock | — | — | — | — | — | — | (30,961 | ) | (30,961 | ) | ||||||||||||||||||||
Dividends on Preferred Stock | — | — | — | — | — | — | (627 | ) | (627 | ) | ||||||||||||||||||||
Adjustment of noncontrolling interests in the Operating Partnership to fair value | — | — | — | (14,366 | ) | — | — | — | (14,366 | ) | ||||||||||||||||||||
Distributions to noncontrolling interests in consolidated affiliates | — | — | — | — | — | (291 | ) | — | (291 | ) | ||||||||||||||||||||
Issuances of restricted stock, net | 151,391 | — | — | — | — | — | — | — | ||||||||||||||||||||||
Share-based compensation expense | — | 2 | — | 2,420 | — | — | — | 2,422 | ||||||||||||||||||||||
Net (income) attributable to noncontrolling interests in the Operating Partnership | — | — | — | — | — | — | (827 | ) | (827 | ) | ||||||||||||||||||||
Net (income) attributable to noncontrolling interests in consolidated affiliates | — | — | — | — | — | 184 | (184 | ) | — | |||||||||||||||||||||
Comprehensive income: | ||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | — | 18,332 | 18,332 | ||||||||||||||||||||||
Other comprehensive income | — | — | — | — | 1,358 | — | — | 1,358 | ||||||||||||||||||||||
Total comprehensive income | 19,690 | |||||||||||||||||||||||||||||
Balance at March 31, 2012 | 73,608,571 | $ | 736 | $ | 29,077 | $ | 1,818,750 | $ | (4,376 | ) | $ | 4,539 | $ | (860,120 | ) | $ | 988,606 |
Number of Common Shares | Common Stock | Series A Cumulative Redeemable Preferred Shares | Series B Cumulative Redeemable Preferred Shares | Additional Paid-In Capital | Accumulated Other Compre-hensive Loss | Non-Controlling Interests in Consolidated Affiliates | Distributions in Excess of Net Income Available for Common Stockholders | Total | ||||||||||||||||||||||||||
Balance at December 31, 2010 | 71,690,487 | $ | 717 | $ | 29,092 | $ | 52,500 | $ | 1,766,886 | $ | (3,648 | ) | $ | 4,460 | $ | (761,785 | ) | $ | 1,088,222 | |||||||||||||||
Issuances of Common Stock, net | 307,060 | 3 | — | — | 8,388 | — | — | — | 8,391 | |||||||||||||||||||||||||
Conversions of Common Units to Common Stock | 5,641 | — | — | — | 186 | — | — | — | 186 | |||||||||||||||||||||||||
Dividends on Common Stock | — | — | — | — | — | — | — | (30,411 | ) | (30,411 | ) | |||||||||||||||||||||||
Dividends on Preferred Stock | — | — | — | — | — | — | — | (1,677 | ) | (1,677 | ) | |||||||||||||||||||||||
Adjustment of noncontrolling interests in the Operating Partnership to fair value | — | — | — | — | (13,081 | ) | — | — | — | (13,081 | ) | |||||||||||||||||||||||
Distributions to noncontrolling interests in consolidated affiliates | — | — | — | — | — | — | (221 | ) | — | (221 | ) | |||||||||||||||||||||||
Issuances of restricted stock, net | 127,026 | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||
Share-based compensation expense | — | 1 | — | — | 2,025 | — | — | — | 2,026 | |||||||||||||||||||||||||
Net (income) attributable to noncontrolling interests in the Operating Partnership | — | — | — | — | — | — | — | (507 | ) | (507 | ) | |||||||||||||||||||||||
Net (income) attributable to noncontrolling interests in consolidated affiliates | — | — | — | — | — | — | 123 | (123 | ) | — | ||||||||||||||||||||||||
Comprehensive income: | ||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | — | — | 12,443 | 12,443 | |||||||||||||||||||||||||
Other comprehensive loss | — | — | — | — | — | (164 | ) | — | — | (164 | ) | |||||||||||||||||||||||
Total comprehensive income | 12,279 | |||||||||||||||||||||||||||||||||
Balance at March 31, 2011 | 72,130,214 | $ | 721 | $ | 29,092 | $ | 52,500 | $ | 1,764,404 | $ | (3,812 | ) | $ | 4,362 | $ | (782,060 | ) | $ | 1,065,207 |
Three Months Ended March 31, | |||||||
2012 | 2011 | ||||||
Operating activities: | |||||||
Net income | $ | 18,332 | $ | 12,443 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 38,515 | 33,812 | |||||
Amortization of lease incentives and acquisition-related intangible assets and liabilities | 69 | 499 | |||||
Share-based compensation expense | 2,422 | 2,026 | |||||
Allowance for losses on accounts and accrued straight-line rents receivable | 579 | 298 | |||||
Amortization of deferred financing costs | 902 | 821 | |||||
Amortization of settled cash flow hedges | (33 | ) | (29 | ) | |||
Net gains on disposition of property | (5,134 | ) | — | ||||
Gains on for-sale residential condominiums | (65 | ) | (38 | ) | |||
Equity in (earnings)/losses of unconsolidated affiliates | 162 | (1,467 | ) | ||||
Changes in financing obligations | (334 | ) | (74 | ) | |||
Distributions of earnings from unconsolidated affiliates | 1,388 | 1,137 | |||||
Changes in operating assets and liabilities: | |||||||
Accounts receivable | 2,470 | (993 | ) | ||||
Prepaid expenses and other assets | (4,497 | ) | (1,446 | ) | |||
Accrued straight-line rents receivable | (5,382 | ) | (3,214 | ) | |||
Accounts payable, accrued expenses and other liabilities | (27,344 | ) | (15,291 | ) | |||
Net cash provided by operating activities | 22,050 | 28,484 | |||||
Investing activities: | |||||||
Investment in development in process | — | (1,479 | ) | ||||
Investment in tenant improvements and deferred leasing costs | (22,671 | ) | (12,912 | ) | |||
Investment in building improvements | (8,483 | ) | (2,444 | ) | |||
Net proceeds from disposition of real estate assets | 10,941 | — | |||||
Net proceeds from disposition of for-sale residential condominiums | 1,008 | 510 | |||||
Distributions of capital from unconsolidated affiliates | 901 | 408 | |||||
Repayments of mortgages and notes receivable | 1,481 | 133 | |||||
Investments in and advances to unconsolidated affiliates | (1,197 | ) | (422 | ) | |||
Changes in restricted cash and other investing activities | 5,124 | 1,966 | |||||
Net cash used in investing activities | (12,896 | ) | (14,240 | ) | |||
Financing activities: | |||||||
Dividends on Common Stock | (30,961 | ) | (30,411 | ) | |||
Dividends on Preferred Stock | (627 | ) | (1,677 | ) | |||
Distributions to noncontrolling interests in the Operating Partnership | (1,584 | ) | (1,610 | ) | |||
Distributions to noncontrolling interests in consolidated affiliates | (291 | ) | (221 | ) | |||
Net proceeds from the issuance of Common Stock | 28,392 | 8,391 | |||||
Repurchase of shares related to tax withholdings | (1,748 | ) | — | ||||
Borrowings on revolving credit facility | 61,000 | 5,000 | |||||
Repayments of revolving credit facility | (282,000 | ) | (35,000 | ) | |||
Borrowings on mortgages and notes payable | 225,000 | 200,000 | |||||
Repayments of mortgages and notes payable | (3,067 | ) | (140,491 | ) | |||
Additions to deferred financing costs and other financing activities | (2,241 | ) | (1,621 | ) | |||
Net cash provided by/(used in) financing activities | (8,127 | ) | 2,360 | ||||
Net increase in cash and cash equivalents | 1,027 | 16,604 | |||||
Cash and cash equivalents at beginning of the period | 11,188 | 14,206 | |||||
Cash and cash equivalents at end of the period | $ | 12,215 | $ | 30,810 |
Three Months Ended March 31, | |||||||
2012 | 2011 | ||||||
Cash paid for interest, net of amounts capitalized | $ | 25,970 | $ | 23,602 |
Three Months Ended March 31, | |||||||
2012 | 2011 | ||||||
Unrealized gains on cash flow hedges | $ | 1,104 | $ | — | |||
Conversion of Common Units to Common Stock | 63 | 186 | |||||
Changes in accrued capital expenditures | 975 | 2,641 | |||||
Write-off of fully depreciated real estate assets | 15,841 | 9,912 | |||||
Write-off of fully amortized deferred financing and leasing costs | 3,320 | 4,023 | |||||
Unrealized gains on marketable securities of non-qualified deferred compensation plan | 334 | 177 | |||||
Adjustment of noncontrolling interests in the Operating Partnership to fair value | 14,366 | 13,081 | |||||
Unrealized gain/(loss) on tax increment financing bond | 287 | (135 | ) |
March 31, 2012 | December 31, 2011 | ||||||
Seller financing (first mortgages) | $ | 15,807 | $ | 17,180 | |||
Less allowance | — | — | |||||
15,807 | 17,180 | ||||||
Promissory notes | 1,434 | 1,481 | |||||
Less allowance | (122 | ) | (61 | ) | |||
1,312 | 1,420 | ||||||
Mortgages and notes receivable, net | $ | 17,119 | $ | 18,600 |
Three Months Ended March 31, | |||||||
2012 | 2011 | ||||||
Beginning notes receivable allowance | $ | 61 | $ | 868 | |||
Bad debt expense | — | 22 | |||||
Recoveries/write-offs/other | 61 | (393 | ) | ||||
Total notes receivable allowance | $ | 122 | $ | 497 |
Three Months Ended March 31, | |||||||
2012 | 2011 | ||||||
Income Statements: | |||||||
Rental and other revenues | $ | 24,820 | $ | 25,217 | |||
Expenses: | |||||||
Rental property and other expenses | 11,416 | 11,997 | |||||
Depreciation and amortization | 6,565 | 6,616 | |||||
Impairment of real estate assets | 7,180 | — | |||||
Interest expense | 5,830 | 6,007 | |||||
Total expenses | 30,991 | 24,620 | |||||
Net income/(loss) | $ | (6,171 | ) | $ | 597 | ||
Our share of: | |||||||
Depreciation and amortization of real estate assets | $ | 2,098 | $ | 2,093 | |||
Impairment of real estate assets | $ | 1,002 | $ | — | |||
Interest expense | $ | 1,980 | $ | 2,161 | |||
Net income/(loss) | $ | (795 | ) | $ | 921 | ||
Our share of net income/(loss) | $ | (795 | ) | $ | 921 | ||
Purchase accounting and management, leasing and other fees adjustments | 633 | 546 | |||||
Equity in earnings/(losses) of unconsolidated affiliates | $ | (162 | ) | $ | 1,467 |
March 31, 2012 | December 31, 2011 | ||||||
Assets: | |||||||
Deferred financing costs | $ | 20,251 | $ | 18,044 | |||
Less accumulated amortization | (6,675 | ) | (5,797 | ) | |||
13,576 | 12,247 | ||||||
Deferred leasing costs (including lease incentives and acquisition-related intangible assets) | 176,615 | 173,405 | |||||
Less accumulated amortization | (60,987 | ) | (57,262 | ) | |||
115,628 | 116,143 | ||||||
Deferred financing and leasing costs, net | $ | 129,204 | $ | 128,390 | |||
Liabilities (in accounts payable, accrued expenses and other liabilities): | |||||||
Acquisition-related below market lease liabilities | $ | 16,390 | $ | 16,441 | |||
Less accumulated amortization | (1,457 | ) | (971 | ) | |||
$ | 14,933 | $ | 15,470 |
Three Months Ended March 31, | |||||||
2012 | 2011 | ||||||
Amortization of deferred financing costs | $ | 902 | $ | 821 | |||
Amortization of deferred leasing costs and acquisition-related intangible assets (in depreciation and amortization) | $ | 6,440 | $ | 4,356 | |||
Amortization of lease incentives (in rental and other revenues) | $ | 343 | $ | 338 | |||
Amortization of acquisition-related intangible assets (in rental and other revenues) | $ | 270 | $ | 186 | |||
Amortization of acquisition-related below market lease liabilities (in rental and other revenues) | $ | (544 | ) | $ | (25 | ) |
Amortization of Deferred Financing Costs | Amortization of Deferred Leasing Costs and Acquisition-Related Intangible Assets (in Depreciation and Amortization) | Amortization of Lease Incentives (in Rental and Other Revenues) | Amortization of Acquisition-Related Intangible Assets (in Rental and Other Revenues) | Amortization of Acquisition-Related Below Market Lease Liabilities (in Rental and Other Revenues) | ||||||||||||||||
April 1, 2012 through December 31, 2012 | $ | 2,835 | $ | 19,281 | $ | 981 | $ | 788 | $ | (1,589 | ) | |||||||||
2013 | 3,306 | 21,690 | 1,154 | 820 | (2,093 | ) | ||||||||||||||
2014 | 3,004 | 17,497 | 992 | 526 | (2,019 | ) | ||||||||||||||
2015 | 2,391 | 13,476 | 771 | 341 | (1,807 | ) | ||||||||||||||
2016 | 1,020 | 10,175 | 600 | 281 | (1,511 | ) | ||||||||||||||
Thereafter | 1,020 | 23,172 | 2,341 | 742 | (5,914 | ) | ||||||||||||||
$ | 13,576 | $ | 105,291 | $ | 6,839 | $ | 3,498 | $ | (14,933 | ) |
March 31, 2012 | December 31, 2011 | ||||||
Secured indebtedness | $ | 746,784 | $ | 750,049 | |||
Unsecured indebtedness | 1,157,194 | 1,153,164 | |||||
Total mortgages and notes payable | $ | 1,903,978 | $ | 1,903,213 |
7. | Derivative Financial Instruments |
7. | Derivative Financial Instruments - Continued |
March 31, 2012 | December 31, 2011 | ||||||
Liability Derivatives: | |||||||
Derivatives designated as cash flow hedges in other liabilities: | |||||||
Interest rate swaps | $ | 1,098 | $ | 2,202 |
Three Months Ended March 31, | |||||||
2012 | 2011 | ||||||
Derivatives Designated as Cash Flow Hedges: | |||||||
Amount of unrealized gain recognized in AOCL on derivatives (effective portion): | |||||||
Interest rate swaps | $ | 1,104 | $ | — | |||
Amount of (gain) reclassified out of AOCL into contractual interest expense (effective portion): | |||||||
Interest rate swaps | $ | (33 | ) | $ | (29 | ) |
8. | Noncontrolling Interests |
Three Months Ended March 31, | |||||||
2012 | 2011 | ||||||
Beginning noncontrolling interests in the Operating Partnership | $ | 110,655 | $ | 120,838 | |||
Adjustments of noncontrolling interests in the Operating Partnership to fair value | 14,366 | 13,081 | |||||
Conversion of Common Units to Common Stock | (63 | ) | (186 | ) | |||
Net income attributable to noncontrolling interests in the Operating Partnership | 827 | 507 | |||||
Distributions to noncontrolling interests in the Operating Partnership | (1,584 | ) | (1,610 | ) | |||
Total noncontrolling interests in the Operating Partnership | $ | 124,201 | $ | 132,630 |
8. | Noncontrolling Interests - Continued |
Three Months Ended March 31, | |||||||
2012 | 2011 | ||||||
Net income available for common stockholders | $ | 16,694 | $ | 10,136 | |||
Increase in additional paid in capital from conversion of Common Units to Common Stock | 63 | 186 | |||||
Change from net income available for common stockholders and transfers from noncontrolling interests | $ | 16,757 | $ | 10,322 |
9. | Disclosure About Fair Value of Financial Instruments |
9. | Disclosure About Fair Value of Financial Instruments - Continued |
Level 1 | Level 2 | Level 3 | |||||||||||||
March 31, 2012 | Quoted Prices in Active Markets for Identical Assets or Liabilities | Significant Observable Inputs | Significant Unobservable Inputs | ||||||||||||
Assets: | |||||||||||||||
Mortgages and notes receivable, at fair value (1) | $ | 17,488 | $ | — | $ | 17,488 | $ | — | |||||||
Marketable securities of non-qualified deferred compensation plan (in prepaid expenses and other assets) | 3,219 | 3,219 | — | — | |||||||||||
Tax increment financing bond (in prepaid expenses and other assets) | 15,075 | — | — | 15,075 | |||||||||||
Total Assets | $ | 35,782 | $ | 3,219 | $ | 17,488 | $ | 15,075 | |||||||
Noncontrolling Interests in the Operating Partnership | $ | 124,201 | $ | 124,201 | $ | — | $ | — | |||||||
Liabilities: | |||||||||||||||
Mortgages and notes payable, at fair value (1) | $ | 2,000,039 | $ | — | $ | 2,000,039 | $ | — | |||||||
Interest rate swaps (in accounts payable, accrued expenses and other liabilities) | 1,098 | — | 1,098 | — | |||||||||||
Non-qualified deferred compensation obligation (in accounts payable, accrued expenses and other liabilities) | 3,219 | 3,219 | — | — | |||||||||||
Financing obligations, at fair value (1) | 20,076 | — | — | 20,076 | |||||||||||
Total Liabilities | $ | 2,024,432 | $ | 3,219 | $ | 2,001,137 | $ | 20,076 |
9. | Disclosure About Fair Value of Financial Instruments - Continued |
Level 1 | Level 2 | Level 3 | |||||||||||||
December 31, 2011 | Quoted Prices in Active Markets for Identical Assets or Liabilities | Significant Observable Inputs | Significant Unobservable Inputs | ||||||||||||
Assets: | |||||||||||||||
Mortgages and notes receivable, at fair value (1) | $ | 18,990 | $ | — | $ | 18,990 | $ | — | |||||||
Marketable securities of non-qualified deferred compensation plan (in prepaid expenses and other assets) | 3,149 | 3,149 | — | — | |||||||||||
Tax increment financing bond (in prepaid expenses and other assets) | 14,788 | — | — | 14,788 | |||||||||||
Impaired real estate assets and for-sale residential condominiums | 12,767 | — | — | 12,767 | |||||||||||
Total Assets | $ | 49,694 | $ | 3,149 | $ | 18,990 | $ | 27,555 | |||||||
Noncontrolling Interests in the Operating Partnership | $ | 110,655 | $ | 110,655 | $ | — | $ | — | |||||||
Liabilities: | |||||||||||||||
Mortgages and notes payable, at fair value (1) | $ | 1,992,937 | $ | — | $ | 1,992,937 | $ | — | |||||||
Interest rate swaps (in accounts payable, accrued expenses and other liabilities) | 2,202 | — | 2,202 | — | |||||||||||
Non-qualified deferred compensation obligation (in accounts payable, accrued expenses and other liabilities) | 3,149 | 3,149 | — | — | |||||||||||
Financing obligations, at fair value (1) | 18,866 | — | — | 18,866 | |||||||||||
Total Liabilities | $ | 2,017,154 | $ | 3,149 | $ | 1,995,139 | $ | 18,866 |
Three Months Ended March 31, | |||||||
2012 | 2011 | ||||||
Asset: | |||||||
Tax Increment Financing Bond: | |||||||
Beginning balance | $ | 14,788 | $ | 15,699 | |||
Unrealized gain/(loss) (in AOCL) | 287 | (135 | ) | ||||
Ending balance | $ | 15,075 | $ | 15,564 |
9. | Disclosure About Fair Value of Financial Instruments - Continued |
Fair Value at March 31, 2012 | Valuation Technique | Unobservable Input | Discount Rate | |||||||
Tax increment financing bond | $ | 15,075 | Income approach | Discount rate | 10.71 | % |
10. | Share-based Payments |
11. | Accumulated Other Comprehensive Loss |
Three Months Ended March 31, | |||||||
2012 | 2011 | ||||||
Tax increment financing bond: | |||||||
Beginning balance | $ | (2,309 | ) | $ | (2,543 | ) | |
Unrealized gain/(loss) on tax increment financing bond | 287 | (135 | ) | ||||
Ending balance | (2,022 | ) | (2,678 | ) | |||
Cash flow hedges: | |||||||
Beginning balance | (3,425 | ) | (1,105 | ) | |||
Unrealized gains on cash flow hedges | 1,104 | — | |||||
Amortization of settled cash flow hedges | (33 | ) | (29 | ) | |||
Ending balance | (2,354 | ) | (1,134 | ) | |||
Total accumulated other comprehensive loss | $ | (4,376 | ) | $ | (3,812 | ) |
12. | Discontinued Operations |
Three Months Ended March 31, | |||||||
2012 | 2011 | ||||||
Rental and other revenues | $ | 429 | $ | 1,241 | |||
Operating expenses: | |||||||
Rental property and other expenses | 193 | 445 | |||||
Depreciation and amortization | 153 | 256 | |||||
Total operating expenses | 346 | 701 | |||||
Income from discontinued operations | 83 | 540 | |||||
Net gains on disposition of discontinued operations | 5,134 | — | |||||
Total discontinued operations | $ | 5,217 | $ | 540 |
March 31, 2012 | December 31, 2011 | ||||||
Assets: | |||||||
Land | $ | 802 | $ | 1,901 | |||
Buildings and tenant improvements | 9,444 | 16,184 | |||||
Accumulated depreciation | (3,292 | ) | (5,523 | ) | |||
Net real estate assets | 6,954 | 12,562 | |||||
Accrued straight line rents receivable | 393 | 399 | |||||
Deferred leasing costs, net | 205 | 195 | |||||
Prepaid expenses and other assets | 4 | 104 | |||||
Real estate and other assets, net, held for sale | $ | 7,556 | $ | 13,260 | |||
Tenant security deposits, deferred rents and accrued costs (1) | $ | 81 | $ | 72 |
(1) | Included in accounts payable, accrued expenses and other liabilities. |
13. | Earnings Per Share |
Three Months Ended March 31, | |||||||
2012 | 2011 | ||||||
Earnings per Common Share - basic: | |||||||
Numerator: | |||||||
Income from continuing operations | $ | 13,115 | $ | 11,903 | |||
Net (income) attributable to noncontrolling interests in the Operating Partnership from continuing operations | (571 | ) | (480 | ) | |||
Net (income) attributable to noncontrolling interests in consolidated affiliates from continuing operations | (184 | ) | (123 | ) | |||
Dividends on Preferred Stock | (627 | ) | (1,677 | ) | |||
Income from continuing operations available for common stockholders | 11,733 | 9,623 | |||||
Income from discontinued operations | 5,217 | 540 | |||||
Net (income) attributable to noncontrolling interests in the Operating Partnership from discontinued operations | (256 | ) | (27 | ) | |||
Income from discontinued operations available for common stockholders | 4,961 | 513 | |||||
Net income available for common stockholders | $ | 16,694 | $ | 10,136 | |||
Denominator: | |||||||
Denominator for basic earnings per Common Share – weighted average shares (1) (2) | 72,836 | 71,817 | |||||
Earnings per Common Share - basic: | |||||||
Income from continuing operations available for common stockholders | $ | 0.16 | $ | 0.13 | |||
Income from discontinued operations available for common stockholders | 0.07 | 0.01 | |||||
Net income available for common stockholders | $ | 0.23 | $ | 0.14 | |||
Earnings per Common Share - diluted: | |||||||
Numerator: | |||||||
Income from continuing operations | $ | 13,115 | $ | 11,903 | |||
Net (income) attributable to noncontrolling interests in consolidated affiliates from continuing operations | (184 | ) | (123 | ) | |||
Dividends on Preferred Stock | (627 | ) | (1,677 | ) | |||
Income from continuing operations available for common stockholders before net (income) attributable to noncontrolling interests in the Operating Partnership | 12,304 | 10,103 | |||||
Income from discontinued operations available for common stockholders | 5,217 | 540 | |||||
Net income available for common stockholders before net (income) attributable to noncontrolling interests in the Operating Partnership | $ | 17,521 | $ | 10,643 | |||
Denominator: | |||||||
Denominator for basic earnings per Common Share –weighted average shares (1) (2) | 72,836 | 71,817 | |||||
Add: | |||||||
Stock options using the treasury method | 132 | 185 | |||||
Noncontrolling interests Common Units | 3,728 | 3,790 | |||||
Denominator for diluted earnings per Common Share – adjusted weighted average shares and assumed conversions (1) | 76,696 | 75,792 | |||||
Earnings per Common Share - diluted: | |||||||
Income from continuing operations available for common stockholders | $ | 0.16 | $ | 0.13 | |||
Income from discontinued operations available for common stockholders | 0.07 | 0.01 | |||||
Net income available for common stockholders | $ | 0.23 | $ | 0.14 |
(1) | There were 0.6 million and 0.3 million options outstanding during the three months ended March 31, 2012 and 2011, respectively, that were not included in the computation of diluted earnings per share because the impact of including such options would be anti-dilutive. |
(2) | Includes all unvested restricted stock since dividends on such restricted stock are non-forfeitable. |
14. | Segment Information |
Three Months Ended March 31, | |||||||
2012 | 2011 | ||||||
Rental and Other Revenues: (1) | |||||||
Office: | |||||||
Atlanta, GA | $ | 15,785 | $ | 11,902 | |||
Greenville, SC | 3,504 | 3,505 | |||||
Kansas City, MO | 3,762 | 3,657 | |||||
Memphis, TN | 10,139 | 10,103 | |||||
Nashville, TN | 15,603 | 14,616 | |||||
Orlando, FL | 2,688 | 2,318 | |||||
Piedmont Triad, NC | 5,081 | 5,364 | |||||
Pittsburgh, PA | 9,087 | — | |||||
Raleigh, NC | 19,781 | 19,322 | |||||
Richmond, VA | 11,511 | 11,379 | |||||
Tampa, FL | 17,138 | 16,376 | |||||
Total Office Segment | 114,079 | 98,542 | |||||
Industrial: | |||||||
Atlanta, GA | 3,774 | 3,934 | |||||
Piedmont Triad, NC | 3,165 | 2,977 | |||||
Total Industrial Segment | 6,939 | 6,911 | |||||
Retail: | |||||||
Kansas City, MO | 8,925 | 8,898 | |||||
Total Retail Segment | 8,925 | 8,898 | |||||
Total Rental and Other Revenues | $ | 129,943 | $ | 114,351 |
14. | Segment Information - Continued |
Three Months Ended March 31, | |||||||
2012 | 2011 | ||||||
Net Operating Income: (1) | |||||||
Office: | |||||||
Atlanta, GA | $ | 10,396 | $ | 7,493 | |||
Greenville, SC | 2,133 | 2,075 | |||||
Kansas City, MO | 2,362 | 2,114 | |||||
Memphis, TN | 6,103 | 5,759 | |||||
Nashville, TN | 10,603 | 9,651 | |||||
Orlando, FL | 1,416 | 1,166 | |||||
Piedmont Triad, NC | 3,233 | 3,600 | |||||
Pittsburgh, PA | 4,282 | — | |||||
Raleigh, NC | 13,854 | 13,219 | |||||
Richmond, VA | 7,884 | 7,861 | |||||
Tampa, FL | 10,840 | 10,130 | |||||
Total Office Segment | 73,106 | 63,068 | |||||
Industrial: | |||||||
Atlanta, GA | 2,889 | 2,839 | |||||
Piedmont Triad, NC | 2,288 | 2,223 | |||||
Total Industrial Segment | 5,177 | 5,062 | |||||
Retail: | |||||||
Kansas City, MO | 5,536 | 5,287 | |||||
Total Retail Segment | 5,536 | 5,287 | |||||
Total Net Operating Income | 83,819 | 73,417 | |||||
Reconciliation to income from continuing operations before disposition of condominiums and equity in earnings/(losses) of unconsolidated affiliates: | |||||||
Depreciation and amortization | (38,362 | ) | (33,556 | ) | |||
General and administrative expense | (9,673 | ) | (7,793 | ) | |||
Interest expense | (24,802 | ) | (23,543 | ) | |||
Other income | 2,230 | 1,873 | |||||
Income from continuing operations before disposition of condominiums and equity in earnings/(losses) of unconsolidated affiliates | $ | 13,212 | $ | 10,398 |
(1) | Net of discontinued operations. |
15. | Subsequent Events |
March 31, 2012 | December 31, 2011 | ||||||
Assets: | |||||||
Real estate assets, at cost: | |||||||
Land | $ | 368,122 | $ | 367,870 | |||
Buildings and tenant improvements | 3,137,658 | 3,127,984 | |||||
Land held for development | 105,206 | 105,206 | |||||
3,610,986 | 3,601,060 | ||||||
Less-accumulated depreciation | (911,512 | ) | (895,777 | ) | |||
Net real estate assets | 2,699,474 | 2,705,283 | |||||
For-sale residential condominiums | 3,808 | 4,751 | |||||
Real estate and other assets, net, held for sale | 7,556 | 13,260 | |||||
Cash and cash equivalents | 9,052 | 11,151 | |||||
Restricted cash | 20,753 | 26,666 | |||||
Accounts receivable, net of allowance of $3,413 and $3,548, respectively | 30,481 | 30,093 | |||||
Mortgages and notes receivable, net of allowance of $122 and $61, respectively | 17,119 | 18,600 | |||||
Accrued straight-line rents receivable, net of allowance of $1,420 and $1,294, respectively | 110,977 | 105,611 | |||||
Investments in and advances to unconsolidated affiliates | 98,000 | 99,296 | |||||
Deferred financing and leasing costs, net of accumulated amortization of $67,662 and $63,059, respectively | 129,204 | 128,390 | |||||
Prepaid expenses and other assets | 42,994 | 36,783 | |||||
Total Assets | $ | 3,169,418 | $ | 3,179,884 | |||
Liabilities, Redeemable Operating Partnership Units and Equity: | |||||||
Mortgages and notes payable | $ | 1,903,978 | $ | 1,903,213 | |||
Accounts payable, accrued expenses and other liabilities | 122,545 | 148,821 | |||||
Financing obligations | 31,110 | 31,444 | |||||
Total Liabilities | 2,057,633 | 2,083,478 | |||||
Commitments and contingencies | |||||||
Redeemable Operating Partnership Units: | |||||||
Common Units, 3,727,518 and 3,729,518 outstanding, respectively | 124,201 | 110,655 | |||||
Series A Preferred Units (liquidation preference $1,000 per unit), 29,077 units issued and outstanding | 29,077 | 29,077 | |||||
Total Redeemable Operating Partnership Units | 153,278 | 139,732 | |||||
Equity: | |||||||
Common Units: | |||||||
General partner Common Units, 769,273 and 759,684 outstanding, respectively | 9,580 | 9,575 | |||||
Limited partner Common Units, 72,430,489 and 71,479,204 outstanding, respectively | 948,764 | 948,187 | |||||
Accumulated other comprehensive loss | (4,376 | ) | (5,734 | ) | |||
Noncontrolling interests in consolidated affiliates | 4,539 | 4,646 | |||||
Total Equity | 958,507 | 956,674 | |||||
Total Liabilities, Redeemable Operating Partnership Units and Equity | $ | 3,169,418 | $ | 3,179,884 |
Three Months Ended March 31, | |||||||
2012 | 2011 | ||||||
Rental and other revenues | $ | 129,943 | $ | 114,351 | |||
Operating expenses: | |||||||
Rental property and other expenses | 46,062 | 41,083 | |||||
Depreciation and amortization | 38,362 | 33,556 | |||||
General and administrative | 9,735 | 7,644 | |||||
Total operating expenses | 94,159 | 82,283 | |||||
Interest expense: | |||||||
Contractual | 23,948 | 22,431 | |||||
Amortization of deferred financing costs | 902 | 821 | |||||
Financing obligations | (48 | ) | 291 | ||||
24,802 | 23,543 | ||||||
Other income: | |||||||
Interest and other income | 2,230 | 1,873 | |||||
2,230 | 1,873 | ||||||
Income from continuing operations before disposition of condominiums and equity in earnings/(losses) of unconsolidated affiliates | 13,212 | 10,398 | |||||
Gains on for-sale residential condominiums | 65 | 38 | |||||
Equity in earnings/(losses) of unconsolidated affiliates | (160 | ) | 1,475 | ||||
Income from continuing operations | 13,117 | 11,911 | |||||
Discontinued operations: | |||||||
Income from discontinued operations | 83 | 540 | |||||
Net gains on disposition of discontinued operations | 5,134 | — | |||||
5,217 | 540 | ||||||
Net income | 18,334 | 12,451 | |||||
Net (income) attributable to noncontrolling interests in consolidated affiliates | (184 | ) | (123 | ) | |||
Distributions on Preferred Units | (627 | ) | (1,677 | ) | |||
Net income available for common unitholders | $ | 17,523 | $ | 10,651 | |||
Earnings per Common Unit – basic: | |||||||
Income from continuing operations available for common unitholders | $ | 0.16 | $ | 0.13 | |||
Income from discontinued operations available for common unitholders | 0.07 | 0.01 | |||||
Net income available for common unitholders | $ | 0.23 | $ | 0.14 | |||
Weighted average Common Units outstanding – basic | 76,155 | 75,198 | |||||
Earnings per Common Unit – diluted: | |||||||
Income from continuing operations available for common unitholders | $ | 0.16 | $ | 0.13 | |||
Income from discontinued operations available for common unitholders | 0.07 | 0.01 | |||||
Net income available for common unitholders | $ | 0.23 | $ | 0.14 | |||
Weighted average Common Units outstanding – diluted | 76,287 | 75,383 | |||||
Distributions declared per Common Unit | $ | 0.425 | $ | 0.425 | |||
Net income available for common unitholders: | |||||||
Income from continuing operations available for common unitholders | $ | 12,306 | $ | 10,111 | |||
Income from discontinued operations available for common unitholders | 5,217 | 540 | |||||
Net income available for common unitholders | $ | 17,523 | $ | 10,651 |
Three Months Ended March 31, | |||||||
2012 | 2011 | ||||||
Other comprehensive income/(loss): | |||||||
Net income | $ | 18,334 | $ | 12,451 | |||
Other comprehensive income/(loss): | |||||||
Unrealized gain/(loss) on tax increment financing bond | 287 | (135 | ) | ||||
Unrealized gains on cash flow hedges | 1,104 | — | |||||
Amortization of settled cash flow hedges | (33 | ) | (29 | ) | |||
Total other comprehensive income/(loss) | 1,358 | (164 | ) | ||||
Total comprehensive income | $ | 19,692 | $ | 12,287 | |||
Less-comprehensive (income) attributable to noncontrolling interests | (184 | ) | (123 | ) | |||
Comprehensive income attributable to the Operating Partnership | $ | 19,508 | $ | 12,164 |
Common Units | Accumulated Other Comprehensive Loss | Noncontrolling Interests in Consolidated Affiliates | Total Partners’ Capital | ||||||||||||||||
General Partners’ Capital | Limited Partners’ Capital | ||||||||||||||||||
Balance at December 31, 2011 | $ | 9,575 | $ | 948,187 | $ | (5,734 | ) | $ | 4,646 | $ | 956,674 | ||||||||
Issuances of Common Units, net | 266 | 26,378 | — | — | 26,644 | ||||||||||||||
Distributions paid on Common Units | (323 | ) | (32,048 | ) | — | — | (32,371 | ) | |||||||||||
Distributions paid on Preferred Units | (6 | ) | (621 | ) | — | — | (627 | ) | |||||||||||
Share-based compensation expense | 24 | 2,398 | — | — | 2,422 | ||||||||||||||
Distribution to noncontrolling interests in consolidated affiliates | — | — | — | (291 | ) | (291 | ) | ||||||||||||
Adjustment of Redeemable Common Units to fair value and contributions/distributions from/to the General Partner | (137 | ) | (13,499 | ) | — | — | (13,636 | ) | |||||||||||
Net (income) attributable to noncontrolling interests in consolidated affiliates | (2 | ) | (182 | ) | — | 184 | — | ||||||||||||
Comprehensive income: | |||||||||||||||||||
Net income | 183 | 18,151 | — | — | 18,334 | ||||||||||||||
Other comprehensive income | — | — | 1,358 | — | 1,358 | ||||||||||||||
Total comprehensive income | 19,692 | ||||||||||||||||||
Balance at March 31, 2012 | $ | 9,580 | $ | 948,764 | $ | (4,376 | ) | $ | 4,539 | $ | 958,507 |
Common Units | Accumulated Other Comprehensive Loss | Noncontrolling Interests in Consolidated Affiliates | Total Partners’ Capital | ||||||||||||||||
General Partners’ Capital | Limited Partners’ Capital | ||||||||||||||||||
Balance at December 31, 2010 | $ | 10,044 | $ | 994,610 | $ | (3,648 | ) | $ | 4,460 | $ | 1,005,466 | ||||||||
Issuances of Common Units, net | 84 | 8,307 | — | — | 8,391 | ||||||||||||||
Distributions paid on Common Units | (318 | ) | (31,529 | ) | — | — | (31,847 | ) | |||||||||||
Distributions paid on Preferred Units | (17 | ) | (1,660 | ) | — | — | (1,677 | ) | |||||||||||
Share-based compensation expense | 20 | 2,006 | — | — | 2,026 | ||||||||||||||
Distribution to noncontrolling interests in consolidated affiliates | — | — | — | (221 | ) | (221 | ) | ||||||||||||
Adjustment of Redeemable Common Units to fair value and contributions/distributions from/to the General Partner | (122 | ) | (12,000 | ) | — | — | (12,122 | ) | |||||||||||
Net (income) attributable to noncontrolling interests in consolidated affiliates | (1 | ) | (122 | ) | — | 123 | — | ||||||||||||
Comprehensive income/(loss): | |||||||||||||||||||
Net income | 125 | 12,326 | — | — | 12,451 | ||||||||||||||
Other comprehensive loss | — | — | (164 | ) | — | (164 | ) | ||||||||||||
Total comprehensive income | 12,287 | ||||||||||||||||||
Balance at March 31, 2011 | $ | 9,815 | $ | 971,938 | $ | (3,812 | ) | $ | 4,362 | $ | 982,303 |
Three Months Ended March 31, | |||||||
2012 | 2011 | ||||||
Operating activities: | |||||||
Net income | $ | 18,334 | $ | 12,451 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 38,515 | 33,812 | |||||
Amortization of lease incentives and acquisition-related intangible assets and liabilities | 69 | 499 | |||||
Share-based compensation expense | 2,422 | 2,026 | |||||
Allowance for losses on accounts and accrued straight-line rents receivable | 579 | 298 | |||||
Amortization of deferred financing costs | 902 | 821 | |||||
Amortization of settled cash flow hedges | (33 | ) | (29 | ) | |||
Net gains on disposition of property | (5,134 | ) | — | ||||
Gains on for-sale residential condominiums | (65 | ) | (38 | ) | |||
Equity in (earnings)/losses of unconsolidated affiliates | 160 | (1,475 | ) | ||||
Changes in financing obligations | (334 | ) | (74 | ) | |||
Distributions of earnings from unconsolidated affiliates | 1,381 | 1,132 | |||||
Changes in operating assets and liabilities: | |||||||
Accounts receivable | 2,470 | (993 | ) | ||||
Prepaid expenses and other assets | (4,449 | ) | (1,295 | ) | |||
Accrued straight-line rents receivable | (5,382 | ) | (3,214 | ) | |||
Accounts payable, accrued expenses and other liabilities | (27,344 | ) | (15,291 | ) | |||
Net cash provided by operating activities | 22,091 | 28,630 | |||||
Investing activities: | |||||||
Investment in development in process | — | (1,479 | ) | ||||
Investment in tenant improvements and deferred leasing costs | (22,671 | ) | (12,912 | ) | |||
Investment in building improvements | (8,483 | ) | (2,444 | ) | |||
Net proceeds from disposition of real estate assets | 10,941 | — | |||||
Net proceeds from disposition of for-sale residential condominiums | 1,008 | 510 | |||||
Distributions of capital from unconsolidated affiliates | 901 | 408 | |||||
Repayments of mortgages and notes receivable | 1,481 | 133 | |||||
Investments in and advances to unconsolidated affiliates | (1,197 | ) | (422 | ) | |||
Changes in restricted cash and other investing activities | 5,124 | 1,966 | |||||
Net cash used in investing activities | (12,896 | ) | (14,240 | ) | |||
Financing activities: | |||||||
Distributions on Common Units | (32,371 | ) | (31,847 | ) | |||
Dividends on Preferred Units | (627 | ) | (1,677 | ) | |||
Distributions to noncontrolling interests in consolidated affiliates | (291 | ) | (221 | ) | |||
Net proceeds from the issuance of Common Units | 25,141 | 8,391 | |||||
Repurchase of units related to tax withholdings | (1,748 | ) | — | ||||
Borrowings on revolving credit facility | 61,000 | 5,000 | |||||
Repayments of revolving credit facility | (282,000 | ) | (35,000 | ) | |||
Borrowings on mortgages and notes payable | 225,000 | 200,000 | |||||
Repayments of mortgages and notes payable | (3,067 | ) | (140,491 | ) | |||
Additions to deferred financing costs and other financing activities | (2,331 | ) | (1,951 | ) | |||
Net cash provided by/(used in) financing activities | (11,294 | ) | 2,204 | ||||
Net increase/(decrease) in cash and cash equivalents | (2,099 | ) | 16,594 | ||||
Cash and cash equivalents at beginning of the period | 11,151 | 14,198 | |||||
Cash and cash equivalents at end of the period | $ | 9,052 | $ | 30,792 |
Three Months Ended March 31, | |||||||
2012 | 2011 | ||||||
Cash paid for interest, net of amounts capitalized | $ | 25,970 | $ | 23,602 |
Three Months Ended March 31, | |||||||
2012 | 2011 | ||||||
Unrealized gains on cash flow hedges | $ | 1,104 | $ | — | |||
Changes in accrued capital expenditures | 975 | 2,641 | |||||
Write-off of fully depreciated real estate assets | 15,841 | 9,912 | |||||
Write-off of fully amortized deferred financing and leasing costs | 3,320 | 4,023 | |||||
Unrealized gains on marketable securities of non-qualified deferred compensation plan | 334 | 177 | |||||
Adjustment of Redeemable Common Units to fair value | 13,546 | 11,792 | |||||
Unrealized gain/(loss) on tax increment financing bond | 287 | (135 | ) |
March 31, 2012 | December 31, 2011 | ||||||
Seller financing (first mortgages) | $ | 15,807 | $ | 17,180 | |||
Less allowance | — | — | |||||
15,807 | 17,180 | ||||||
Promissory notes | 1,434 | 1,481 | |||||
Less allowance | (122 | ) | (61 | ) | |||
1,312 | 1,420 | ||||||
Mortgages and notes receivable, net | $ | 17,119 | $ | 18,600 |
Three Months Ended March 31, | |||||||
2012 | 2011 | ||||||
Beginning notes receivable allowance | $ | 61 | $ | 868 | |||
Bad debt expense | — | 22 | |||||
Recoveries/write-offs/other | 61 | (393 | ) | ||||
Total notes receivable allowance | $ | 122 | $ | 497 |
Three Months Ended March 31, | |||||||
2012 | 2011 | ||||||
Income Statements: | |||||||
Rental and other revenues | $ | 23,797 | $ | 24,202 | |||
Expenses: | |||||||
Rental property and other expenses | 10,801 | 11,371 | |||||
Depreciation and amortization | 6,254 | 6,246 | |||||
Impairment of real estate assets | 7,180 | — | |||||
Interest expense | 5,663 | 5,825 | |||||
Total expenses | 29,898 | 23,442 | |||||
Net income/(loss) | $ | (6,101 | ) | $ | 760 | ||
Our share of: | |||||||
Depreciation and amortization of real estate assets | $ | 2,059 | $ | 2,055 | |||
Impairment of real estate assets | $ | 1,002 | $ | — | |||
Interest expense | $ | 1,959 | $ | 2,137 | |||
Net income/(loss) | $ | (786 | ) | $ | 935 | ||
Our share of net income/(loss) | $ | (786 | ) | $ | 935 | ||
Purchase accounting and management, leasing and other fees adjustments | 626 | 540 | |||||
Equity in earnings/(losses) of unconsolidated affiliates | $ | (160 | ) | $ | 1,475 |
March 31, 2012 | December 31, 2011 | ||||||
Assets: | |||||||
Deferred financing costs | $ | 20,251 | $ | 18,044 | |||
Less accumulated amortization | (6,675 | ) | (5,797 | ) | |||
13,576 | 12,247 | ||||||
Deferred leasing costs (including lease incentives and acquisition-related intangible assets) | 176,615 | 173,405 | |||||
Less accumulated amortization | (60,987 | ) | (57,262 | ) | |||
115,628 | 116,143 | ||||||
Deferred financing and leasing costs, net | $ | 129,204 | $ | 128,390 | |||
Liabilities (in accounts payable, accrued expenses and other liabilities): | |||||||
Acquisition-related below market lease liabilities | $ | 16,390 | $ | 16,441 | |||
Less accumulated amortization | (1,457 | ) | (971 | ) | |||
$ | 14,933 | $ | 15,470 |
Three Months Ended March 31, | |||||||
2012 | 2011 | ||||||
Amortization of deferred financing costs | $ | 902 | $ | 821 | |||
Amortization of deferred leasing costs and acquisition-related intangible assets (in depreciation and amortization) | $ | 6,440 | $ | 4,356 | |||
Amortization of lease incentives (in rental and other revenues) | $ | 343 | $ | 338 | |||
Amortization of acquisition-related intangible assets (in rental and other revenues) | $ | 270 | $ | 186 | |||
Amortization of acquisition-related below market lease liabilities (in rental and other revenues) | $ | (544 | ) | $ | (25 | ) |
Amortization of Deferred Financing Costs | Amortization of Deferred Leasing Costs and Acquisition-Related Intangible Assets (in Depreciation and Amortization) | Amortization of Lease Incentives (in Rental and Other Revenues) | Amortization of Acquisition-Related Intangible Assets (in Rental and Other Revenues) | Amortization of Acquisition-Related Below Market Lease Liabilities (in Rental and Other Revenues) | ||||||||||||||||
April 1, 2012 through December 31, 2012 | $ | 2,835 | $ | 19,281 | $ | 981 | $ | 788 | $ | (1,589 | ) | |||||||||
2013 | 3,306 | 21,690 | 1,154 | 820 | (2,093 | ) | ||||||||||||||
2014 | 3,004 | 17,497 | 992 | 526 | (2,019 | ) | ||||||||||||||
2015 | 2,391 | 13,476 | 771 | 341 | (1,807 | ) | ||||||||||||||
2016 | 1,020 | 10,175 | 600 | 281 | (1,511 | ) | ||||||||||||||
Thereafter | 1,020 | 23,172 | 2,341 | 742 | (5,914 | ) | ||||||||||||||
$ | 13,576 | $ | 105,291 | $ | 6,839 | $ | 3,498 | $ | (14,933 | ) |
March 31, 2012 | December 31, 2011 | ||||||
Secured indebtedness | $ | 746,784 | $ | 750,049 | |||
Unsecured indebtedness | 1,157,194 | 1,153,164 | |||||
Total mortgages and notes payable | $ | 1,903,978 | $ | 1,903,213 |
7. | Derivative Financial Instruments |
7. | Derivative Financial Instruments - Continued |
March 31, 2012 | December 31, 2011 | ||||||
Liability Derivatives: | |||||||
Derivatives designated as cash flow hedges in other liabilities: | |||||||
Interest rate swaps | $ | 1,098 | $ | 2,202 |
Three Months Ended March 31, | |||||||
2012 | 2011 | ||||||
Derivatives Designated as Cash Flow Hedges: | |||||||
Amount of unrealized gain recognized in AOCL on derivatives (effective portion): | |||||||
Interest rate swaps | $ | 1,104 | $ | — | |||
Amount of (gain) reclassified out of AOCL into contractual interest expense (effective portion): | |||||||
Interest rate swaps | $ | (33 | ) | $ | (29 | ) |
8. | Noncontrolling Interests |
9. | Disclosure About Fair Value of Financial Instruments |
9. | Disclosure About Fair Value of Financial Instruments - Continued |
Level 1 | Level 2 | Level 3 | |||||||||||||
March 31, 2012 | Quoted Prices in Active Markets for Identical Assets or Liabilities | Significant Observable Inputs | Significant Unobservable Inputs | ||||||||||||
Assets: | |||||||||||||||
Mortgages and notes receivable, at fair value (1) | $ | 17,488 | $ | — | $ | 17,488 | $ | — | |||||||
Marketable securities of non-qualified deferred compensation plan (in prepaid expenses and other assets) | 3,219 | 3,219 | — | — | |||||||||||
Tax increment financing bond (in prepaid expenses and other assets) | 15,075 | — | — | 15,075 | |||||||||||
Total Assets | $ | 35,782 | $ | 3,219 | $ | 17,488 | $ | 15,075 | |||||||
Liabilities: | |||||||||||||||
Mortgages and notes payable, at fair value (1) | $ | 2,000,039 | $ | — | $ | 2,000,039 | $ | — | |||||||
Interest rate swaps (in accounts payable, accrued expenses and other liabilities) | 1,098 | — | 1,098 | — | |||||||||||
Non-qualified deferred compensation obligation (in accounts payable, accrued expenses and other liabilities) | 3,219 | 3,219 | — | — | |||||||||||
Financing obligations, at fair value (1) | 20,076 | — | — | 20,076 | |||||||||||
Total Liabilities | $ | 2,024,432 | $ | 3,219 | $ | 2,001,137 | $ | 20,076 |
9. | Disclosure About Fair Value of Financial Instruments - Continued |
Level 1 | Level 2 | Level 3 | |||||||||||||
December 31, 2011 | Quoted Prices in Active Markets for Identical Assets or Liabilities | Significant Observable Inputs | Significant Unobservable Inputs | ||||||||||||
Assets: | |||||||||||||||
Mortgages and notes receivable, at fair value (1) | $ | 18,990 | $ | — | $ | 18,990 | $ | — | |||||||
Marketable securities of non-qualified deferred compensation plan (in prepaid expenses and other assets) | 3,149 | 3,149 | — | — | |||||||||||
Tax increment financing bond (in prepaid expenses and other assets) | 14,788 | — | — | 14,788 | |||||||||||
Impaired real estate assets and for-sale residential condominiums | 12,767 | — | — | 12,767 | |||||||||||
Total Assets | $ | 49,694 | $ | 3,149 | $ | 18,990 | $ | 27,555 | |||||||
Liabilities: | |||||||||||||||
Mortgages and notes payable, at fair value (1) | $ | 1,992,937 | $ | — | $ | 1,992,937 | $ | — | |||||||
Interest rate swaps (in accounts payable, accrued expenses and other liabilities) | 2,202 | — | 2,202 | — | |||||||||||
Non-qualified deferred compensation obligation (in accounts payable, accrued expenses and other liabilities) | 3,149 | 3,149 | — | — | |||||||||||
Financing obligations, at fair value (1) | 18,866 | — | — | 18,866 | |||||||||||
Total Liabilities | $ | 2,017,154 | $ | 3,149 | $ | 1,995,139 | $ | 18,866 |
Three Months Ended March 31, | |||||||
2012 | 2011 | ||||||
Asset: | |||||||
Tax Increment Financing Bond: | |||||||
Beginning balance | $ | 14,788 | $ | 15,699 | |||
Unrealized gain/(loss) (in AOCL) | 287 | (135 | ) | ||||
Ending balance | $ | 15,075 | $ | 15,564 |
9. | Disclosure About Fair Value of Financial Instruments - Continued |
Fair Value at March 31, 2012 | Valuation Technique | Unobservable Input | Discount Rate | |||||||
Tax increment financing bond | $ | 15,075 | Income approach | Discount rate | 10.71 | % |
10. | Share-based Payments |
11. | Accumulated Other Comprehensive Loss |
Three Months Ended March 31, | |||||||
2012 | 2011 | ||||||
Tax increment financing bond: | |||||||
Beginning balance | $ | (2,309 | ) | $ | (2,543 | ) | |
Unrealized gain/(loss) on tax increment financing bond | 287 | (135 | ) | ||||
Ending balance | (2,022 | ) | (2,678 | ) | |||
Cash flow hedges: | |||||||
Beginning balance | (3,425 | ) | (1,105 | ) | |||
Unrealized gains on cash flow hedges | 1,104 | — | |||||
Amortization of settled cash flow hedges | (33 | ) | (29 | ) | |||
Ending balance | (2,354 | ) | (1,134 | ) | |||
Total accumulated other comprehensive loss | $ | (4,376 | ) | $ | (3,812 | ) |
12. | Discontinued Operations |
Three Months Ended March 31, | |||||||
2012 | 2011 | ||||||
Rental and other revenues | $ | 429 | $ | 1,241 | |||
Operating expenses: | |||||||
Rental property and other expenses | 193 | 445 | |||||
Depreciation and amortization | 153 | 256 | |||||
Total operating expenses | 346 | 701 | |||||
Income from discontinued operations | 83 | 540 | |||||
Net gains on disposition of discontinued operations | 5,134 | — | |||||
Total discontinued operations | $ | 5,217 | $ | 540 |
March 31, 2012 | December 31, 2011 | ||||||
Assets: | |||||||
Land | $ | 802 | $ | 1,901 | |||
Buildings and tenant improvements | 9,444 | 16,184 | |||||
Accumulated depreciation | (3,292 | ) | (5,523 | ) | |||
Net real estate assets | 6,954 | 12,562 | |||||
Accrued straight line rents receivable | 393 | 399 | |||||
Deferred leasing costs, net | 205 | 195 | |||||
Prepaid expenses and other assets | 4 | 104 | |||||
Real estate and other assets, net, held for sale | $ | 7,556 | $ | 13,260 | |||
Tenant security deposits, deferred rents and accrued costs (1) | $ | 81 | $ | 72 |
(1) | Included in accounts payable, accrued expenses and other liabilities. |
13. | Earnings Per Unit |
Three Months Ended March 31, | |||||||
2012 | 2011 | ||||||
Earnings per Common Unit - basic: | |||||||
Numerator: | |||||||
Income from continuing operations | $ | 13,117 | $ | 11,911 | |||
Net (income) attributable to noncontrolling interests in consolidated affiliates from continuing operations | (184 | ) | (123 | ) | |||
Distributions on Preferred Units | (627 | ) | (1,677 | ) | |||
Income from continuing operations available for common unitholders | 12,306 | 10,111 | |||||
Income from discontinued operations available for common unitholders | 5,217 | 540 | |||||
Net income available for common unitholders | $ | 17,523 | $ | 10,651 | |||
Denominator: | |||||||
Denominator for basic earnings per Common Unit – weighted average units (1) (2) | 76,155 | 75,198 | |||||
Earnings per Common Unit - basic: | |||||||
Income from continuing operations available for common unitholders | $ | 0.16 | $ | 0.13 | |||
Income from discontinued operations available for common unitholders | 0.07 | 0.01 | |||||
Net income available for common unitholders | $ | 0.23 | $ | 0.14 | |||
Earnings per Common Unit - diluted: | |||||||
Numerator: | |||||||
Income from continuing operations | $ | 13,117 | $ | 11,911 | |||
Net (income) attributable to noncontrolling interests in consolidated affiliates from continuing operations | (184 | ) | (123 | ) | |||
Distributions on Preferred Units | (627 | ) | (1,677 | ) | |||
Income from continuing operations available for common unitholders | 12,306 | 10,111 | |||||
Income from discontinued operations available for common unitholders | 5,217 | 540 | |||||
Net income available for common unitholders | $ | 17,523 | $ | 10,651 | |||
Denominator: | |||||||
Denominator for basic earnings per Common Unit –weighted average units (1) (2) | 76,155 | 75,198 | |||||
Add: | |||||||
Stock options using the treasury method | 132 | 185 | |||||
Denominator for diluted earnings per Common Unit – adjusted weighted average units and assumed conversions (1) | 76,287 | 75,383 | |||||
Earnings per Common Unit - diluted: | |||||||
Income from continuing operations available for common unitholders | $ | 0.16 | $ | 0.13 | |||
Income from discontinued operations available for common unitholders | 0.07 | 0.01 | |||||
Net income available for common unitholders | $ | 0.23 | $ | 0.14 |
(1) | There were 0.6 million and 0.3 million options outstanding during the three months ended March 31, 2012 and 2011, respectively, that were not included in the computation of diluted earnings per unit because the impact of including such options would be anti-dilutive. |
(2) | Includes all unvested restricted stock since dividends on such restricted stock are non-forfeitable. |
14. | Segment Information |
Three Months Ended March 31, | |||||||
2012 | 2011 | ||||||
Rental and Other Revenues: (1) | |||||||
Office: | |||||||
Atlanta, GA | $ | 15,785 | $ | 11,902 | |||
Greenville, SC | 3,504 | 3,505 | |||||
Kansas City, MO | 3,762 | 3,657 | |||||
Memphis, TN | 10,139 | 10,103 | |||||
Nashville, TN | 15,603 | 14,616 | |||||
Orlando, FL | 2,688 | 2,318 | |||||
Piedmont Triad, NC | 5,081 | 5,364 | |||||
Pittsburgh, PA | 9,087 | — | |||||
Raleigh, NC | 19,781 | 19,322 | |||||
Richmond, VA | 11,511 | 11,379 | |||||
Tampa, FL | 17,138 | 16,376 | |||||
Total Office Segment | 114,079 | 98,542 | |||||
Industrial: | |||||||
Atlanta, GA | 3,774 | 3,934 | |||||
Piedmont Triad, NC | 3,165 | 2,977 | |||||
Total Industrial Segment | 6,939 | 6,911 | |||||
Retail: | |||||||
Kansas City, MO | 8,925 | 8,898 | |||||
Total Retail Segment | 8,925 | 8,898 | |||||
Total Rental and Other Revenues | $ | 129,943 | $ | 114,351 |
14. | Segment Information - Continued |
Three Months Ended March 31, | |||||||
2012 | 2011 | ||||||
Net Operating Income: (1) | |||||||
Office: | |||||||
Atlanta, GA | $ | 10,404 | $ | 7,479 | |||
Greenville, SC | 2,135 | 2,071 | |||||
Kansas City, MO | 2,364 | 2,110 | |||||
Memphis, TN | 6,108 | 5,747 | |||||
Nashville, TN | 10,611 | 9,631 | |||||
Orlando, FL | 1,417 | 1,164 | |||||
Piedmont Triad, NC | 3,235 | 3,593 | |||||
Pittsburgh, PA | 4,285 | — | |||||
Raleigh, NC | 13,864 | 13,192 | |||||
Richmond, VA | 7,890 | 7,845 | |||||
Tampa, FL | 10,847 | 10,109 | |||||
Total Office Segment | 73,160 | 62,941 | |||||
Industrial: | |||||||
Atlanta, GA | 2,891 | 2,833 | |||||
Piedmont Triad, NC | 2,290 | 2,218 | |||||
Total Industrial Segment | 5,181 | 5,051 | |||||
Retail: | |||||||
Kansas City, MO | 5,540 | 5,276 | |||||
Total Retail Segment | 5,540 | 5,276 | |||||
Total Net Operating Income | 83,881 | 73,268 | |||||
Reconciliation to income from continuing operations before disposition of condominiums and equity in earnings/(losses) of unconsolidated affiliates: | |||||||
Depreciation and amortization | (38,362 | ) | (33,556 | ) | |||
General and administrative expense | (9,735 | ) | (7,644 | ) | |||
Interest expense | (24,802 | ) | (23,543 | ) | |||
Other income | 2,230 | 1,873 | |||||
Income from continuing operations before disposition of condominiums and equity in earnings/(losses) of unconsolidated affiliates | $ | 13,212 | $ | 10,398 |
(1) | Net of discontinued operations. |
15. | Subsequent Events |
• | the financial condition of our customers could deteriorate; |
• | we may not be able to lease or release second generation space, defined as previously occupied space that becomes available for lease, quickly or on as favorable terms as old leases; |
• | we may not be able to lease our newly constructed buildings as quickly or on as favorable terms as originally anticipated; |
• | we may not be able to complete development, acquisition, reinvestment, disposition or joint venture projects as quickly or on as favorable terms as anticipated; |
• | development activity by our competitors in our existing markets could result in an excessive supply of office, industrial and retail properties relative to customer demand; |
• | our markets may suffer declines in economic growth; |
• | unanticipated increases in interest rates could increase our debt service costs; |
• | unanticipated increases in operating expenses could negatively impact our operating results; |
• | we may not be able to meet our liquidity requirements or obtain capital on favorable terms to fund our working capital needs and growth initiatives or to repay or refinance outstanding debt upon maturity; and |
• | the Company could lose key executive officers. |
• | owning high-quality, differentiated real estate assets in the better submarkets in our core markets; |
• | improving the operating results of our existing properties through concentrated leasing, asset management, cost control and customer service efforts; |
• | developing and acquiring office properties in key infill submarkets that improve the overall quality of our portfolio and generate attractive returns over the long-term for our stockholders; |
• | selectively disposing of properties no longer considered to be core assets primarily due to location, age, quality and overall strategic fit; and |
• | maintaining a conservative, flexible balance sheet with ample liquidity to meet our funding needs and growth prospects. |
Three Months Ended March 31, | |||||||||||
2012 | 2011 | Change | |||||||||
Net Cash Provided By Operating Activities | $ | 22,050 | $ | 28,484 | $ | (6,434 | ) | ||||
Net Cash Used In Investing Activities | (12,896 | ) | (14,240 | ) | 1,344 | ||||||
Net Cash Provided By/(Used In) Financing Activities | (8,127 | ) | 2,360 | (10,487 | ) | ||||||
Total Cash Flows | $ | 1,027 | $ | 16,604 | $ | (15,577 | ) |
March 31, 2012 | December 31, 2011 | ||||||
Mortgages and notes payable, at recorded book value | $ | 1,903,978 | $ | 1,903,213 | |||
Financing obligations | $ | 31,110 | $ | 31,444 | |||
Preferred Stock, at liquidation value | $ | 29,077 | $ | 29,077 | |||
Common Stock outstanding | 73,609 | 72,648 | |||||
Common Units outstanding (not owned by the Company) | 3,728 | 3,730 | |||||
Per share stock price at period end | $ | 33.32 | $ | 29.67 | |||
Market value of Common Stock and Common Units | $ | 2,576,869 | $ | 2,266,135 | |||
Total market capitalization | $ | 4,541,034 | $ | 4,229,869 |
• | cash flow from operating activities; |
• | borrowings under our revolving credit facility; |
• | the issuance of unsecured debt; |
• | the issuance of secured debt; |
• | the issuance of equity securities by the Company or the Operating Partnership; and |
• | the disposition of non-core assets. |
• | Net income/(loss) computed in accordance with GAAP; |
• | Less net income attributable to noncontrolling interests in consolidated affiliates; |
• | Plus depreciation and amortization of depreciable operating properties; |
• | Less gains, or plus losses, from sales of depreciable operating properties, plus impairments on depreciable operating properties and excluding items that are classified as extraordinary items under GAAP; |
• | Plus or minus our proportionate share of adjustments, including depreciation and amortization of depreciable operating properties, for unconsolidated partnerships and joint ventures (to reflect funds from operations on the same basis); and |
• | Plus or minus adjustments for depreciation and amortization and gains/(losses) on sales of depreciable operating properties, plus impairments on depreciable operating properties, and noncontrolling interests in consolidated affiliates related to discontinued operations. |
Three Months Ended March 31, | |||||||
2012 | 2011 | ||||||
Funds from operations: | |||||||
Net income | $ | 18,332 | $ | 12,443 | |||
Net (income) attributable to noncontrolling interests in consolidated affiliates | (184 | ) | (123 | ) | |||
Depreciation and amortization of real estate assets | 37,820 | 33,122 | |||||
Unconsolidated affiliates: | |||||||
Depreciation and amortization of real estate assets | 2,098 | 2,093 | |||||
Impairment of real estate assets | 1,002 | — | |||||
Discontinued operations: | |||||||
Depreciation and amortization of real estate assets | 153 | 256 | |||||
(Gains) on disposition of depreciable properties | (5,134 | ) | — | ||||
Funds from operations | 54,087 | 47,791 | |||||
Dividends on Preferred Stock | (627 | ) | (1,677 | ) | |||
Funds from operations available for common stockholders | $ | 53,460 | $ | 46,114 | |||
Funds from operations available for common stockholders per share | $ | 0.70 | $ | 0.61 | |||
Weighted average shares outstanding (1) | 76,696 | 75,792 |
(1) | Includes assumed conversion of all potentially dilutive Common Stock equivalents. |
Three Months Ended March 31, | |||||||
2012 | 2011 | ||||||
Income from continuing operations before disposition of condominiums and equity in earnings/(losses) of unconsolidated affiliates | $ | 13,212 | $ | 10,398 | |||
Other (income) | (2,230 | ) | (1,873 | ) | |||
Interest expense | 24,802 | 23,543 | |||||
General and administrative expense | 9,673 | 7,793 | |||||
Depreciation and amortization expense | 38,362 | 33,556 | |||||
Net operating income from continuing operations | 83,819 | 73,417 | |||||
Less – non same property and other net operating income | 7,922 | 1,574 | |||||
Total same property net operating income from continuing operations | $ | 75,897 | $ | 71,843 | |||
Rental and other revenues | $ | 129,943 | $ | 114,351 | |||
Rental property and other expenses | 46,124 | 40,934 | |||||
Total net operating income from continuing operations | 83,819 | 73,417 | |||||
Less – non same property and other net operating income | 7,922 | 1,574 | |||||
Total same property net operating income from continuing operations | $ | 75,897 | $ | 71,843 | |||
Total same property net operating income from continuing operations | $ | 75,897 | $ | 71,843 | |||
Less – straight line rent and lease termination fees | 4,006 | 3,605 | |||||
Same property cash net operating income from continuing operations | $ | 71,891 | $ | 68,238 |
Position | Multiple (in dollars) |
Chief Executive Officer | 6x Base Salary |
Other Executive Officers | 5x Base Salary |
Divisional Vice Presidents and Other Officers | 2x Base Salary |
Directors | 3x Base Annual Retainer |
• | per share funds from operations (“FFO”) excluding any unusual charges or credits that may occur; |
• | net operating income (on a division-by-division basis) excluding any unusual charges or credits that may occur and including a capital charge/credit applied with respect to any investment activity; and |
• | average occupancy (on a division-by-division basis). |
Factor | Actual 2011 Performance | Threshold (50%) | Target (100%) | Maximum (200%) |
Per Share FFO | $2.58 | $2.44 | $2.52 | $2.62 |
Net Operating Income | 0.8% Growth | 0.5% Growth | 3.0% Growth | 7.0% Growth |
Average Occupancy | 89.2% | 87% | 91.5% | 94% |
Factor | Threshold (50%) | Target (100%) | Maximum (200%) |
Per Share FFO* | $2.61 | $2.66 | $2.77 |
Net Operating Income | 0.5% Growth | 2.0% Growth | 5.0% Growth |
Average Occupancy | 87% | 90.5% | 93% |
* | To the extent the dilutive effects of dispositions and equity issuances are more or less than $0.10 per share, such differences will be excluded. |
Exhibit Number | Description |
10.1 | Credit Agreement, dated as of January 11, 2012, by and among the Company, the Operating Partnership and the Subsidiaries named therein and the Lenders named therein (filed as part of the Company's Current Report on Form 8-K dated January 11, 2012) |
12.1 | |
12.2 | |
31.1 | |
31.2 | |
31.3 | |
31.4 | |
32.1 | |
32.2 | |
32.3 | |
32.4 | |
101.INS | XBRL Instance Document |
101.SCH | XBRL Taxonomy Extension Schema Document |
101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document |
101.DEF | XBRL Taxonomy Extension Definition Linkbase Document |
101.LAB | XBRL Extension Labels Linkbase |
101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document |
Highwoods Properties, Inc. | |
By: | /s/ Terry L. Stevens |
Terry L. Stevens | |
Senior Vice President and Chief Financial Officer |
Highwoods Realty Limited Partnership | |
By: | Highwoods Properties, Inc., its sole general partner |
By: | /s/ Terry L. Stevens |
Terry L. Stevens | |
Senior Vice President and Chief Financial Officer |
Three Months Ended | ||||
March 31, 2012 | ||||
Earnings: | ||||
Income from continuing operations before equity in earnings of unconsolidated affiliates | $ | 13,277 | ||
Fixed charges | 25,274 | |||
Capitalized interest | (101 | ) | ||
Distributions of earnings from unconsolidated affiliates | 1,388 | |||
Total earnings | $ | 39,838 | ||
Fixed charges and Preferred Stock dividends: | ||||
Contractual interest expense | $ | 23,948 | ||
Amortization of deferred financing costs | 902 | |||
Financing obligations interest expense | (48 | ) | ||
Capitalized interest | 101 | |||
Interest component of rental expense | 371 | |||
Total fixed charges | 25,274 | |||
Preferred Stock dividends | 627 | |||
Total fixed charges and Preferred Stock dividends | $ | 25,901 | ||
Ratio of earnings to fixed charges | 1.58 | |||
Ratio of earnings to combined fixed charges and Preferred Stock dividends | 1.54 |
Three Months Ended | ||||
March 31, 2012 | ||||
Earnings: | ||||
Income from continuing operations before equity in earnings of unconsolidated affiliates | $ | 13,277 | ||
Fixed charges | 25,274 | |||
Capitalized interest | (101 | ) | ||
Distributions of earnings from unconsolidated affiliates | 1,381 | |||
Total earnings | $ | 39,831 | ||
Fixed charges and Preferred Unit distributions: | ||||
Contractual interest expense | $ | 23,948 | ||
Amortization of deferred financing costs | 902 | |||
Financing obligations interest expense | (48 | ) | ||
Capitalized interest | 101 | |||
Interest component of rental expense | 371 | |||
Total fixed charges | 25,274 | |||
Preferred Unit distributions | 627 | |||
Total fixed charges and Preferred Unit distributions | $ | 25,901 | ||
Ratio of earnings to fixed charges | 1.58 | |||
Ratio of earnings to combined fixed charges and Preferred Unit distributions | 1.54 |
1. | I have reviewed this Quarterly Report on Form 10-Q of Highwoods Properties, Inc.; |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the Registrant as of, and for, the periods presented in this report; |
4. | The Registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the Registrant and have: |
(a) | designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the Registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
(b) | designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
(c) | evaluated the effectiveness of the Registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
(d) | disclosed in this report any change in the Registrant’s internal control over financial reporting that occurred during the Registrant’s most recent fiscal quarter (the Registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the Registrant’s internal control over financial reporting; and |
5. | The Registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the Registrant’s auditors and the Audit Committee of the Registrant’s Board of Directors (or persons performing the equivalent functions): |
(a) | all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the Registrant’s ability to record, process, summarize and report financial information; and |
(b) | any fraud, whether or not material, that involves management or other employees who have a significant role in the Registrant’s internal control over financial reporting. |
/s/ Edward J. Fritsch |
Edward J. Fritsch President and Chief Executive Officer |
1. | I have reviewed this Quarterly Report on Form 10-Q of Highwoods Properties, Inc.; |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the Registrant as of, and for, the periods presented in this report; |
4. | The Registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the Registrant and have: |
(a) | designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the Registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
(b) | designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
(c) | evaluated the effectiveness of the Registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
(d) | disclosed in this report any change in the Registrant’s internal control over financial reporting that occurred during the Registrant’s most recent fiscal quarter (the Registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the Registrant’s internal control over financial reporting; and |
5. | The Registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the Registrant’s auditors and the Audit Committee of the Registrant’s Board of Directors (or persons performing the equivalent functions): |
(a) | all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the Registrant’s ability to record, process, summarize and report financial information; and |
(b) | any fraud, whether or not material, that involves management or other employees who have a significant role in the Registrant’s internal control over financial reporting. |
/s/ Terry L. Stevens |
Terry L. Stevens Senior Vice President and Chief Financial Officer |
1. | I have reviewed this Quarterly Report on Form 10-Q of Highwoods Realty Limited Partnership; |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the Registrant as of, and for, the periods presented in this report; |
4. | The Registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the Registrant and have: |
(a) | designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the Registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
(b) | designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
(c) | evaluated the effectiveness of the Registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
(d) | disclosed in this report any change in the Registrant’s internal control over financial reporting that occurred during the Registrant’s most recent fiscal quarter (the Registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the Registrant’s internal control over financial reporting; and |
5. | The Registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the Registrant’s auditors and the Audit Committee of the Registrant’s Board of Directors (or persons performing the equivalent functions): |
(a) | all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the Registrant’s ability to record, process, summarize and report financial information; and |
(b) | any fraud, whether or not material, that involves management or other employees who have a significant role in the Registrant’s internal control over financial reporting. |
/s/ Edward J. Fritsch |
Edward J. Fritsch President and Chief Executive Officer of the General Partner |
1. | I have reviewed this Quarterly Report on Form 10-Q of Highwoods Realty Limited Partnership; |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the Registrant as of, and for, the periods presented in this report; |
4. | The Registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the Registrant and have: |
(a) | designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the Registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
(b) | designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
(c) | evaluated the effectiveness of the Registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
(d) | disclosed in this report any change in the Registrant’s internal control over financial reporting that occurred during the Registrant’s most recent fiscal quarter (the Registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the Registrant’s internal control over financial reporting; and |
5. | The Registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the Registrant’s auditors and the Audit Committee of the Registrant’s Board of Directors (or persons performing the equivalent functions): |
(a) | all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the Registrant’s ability to record, process, summarize and report financial information; and |
(b) | any fraud, whether or not material, that involves management or other employees who have a significant role in the Registrant’s internal control over financial reporting. |
/s/ Terry L. Stevens |
Terry L. Stevens Senior Vice President and Chief Financial Officer of the General Partner |
1) | The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and |
2) | The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company. |
/s/ Edward J. Fritsch |
Edward J. Fritsch President and Chief Executive Officer |
May 1, 2012 |
1) | The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and |
2) | The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company. |
/s/ Terry L. Stevens |
Terry L. Stevens Senior Vice President and Chief Financial Officer |
May 1, 2012 |
1) | The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and |
2) | The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Operating Partnership. |
/s/ Edward J. Fritsch |
Edward J. Fritsch President and Chief Executive Officer of the General Partner |
May 1, 2012 |
1) | The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and |
2) | The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Operating Partnership. |
/s/ Terry L. Stevens |
Terry L. Stevens Senior Vice President and Chief Financial Officer of the General Partner |
May 1, 2012 |
Accumulated Other Comprehensive Loss (Details) (USD $)
In Thousands, unless otherwise specified |
3 Months Ended | ||
---|---|---|---|
Mar. 31, 2012
|
Mar. 31, 2011
|
Dec. 31, 2011
|
|
Available For Sale Securities Gross Unrealized Gain Loss Calculation [Roll Forward] | |||
Tax increment financing bond, beginning balance | $ (2,309) | $ (2,543) | |
Unrealized gain/(loss) on tax increment financing bond | 287 | (135) | |
Tax increment financing bond, ending balance | (2,022) | (2,678) | |
Cash Flow Hedges Derivative Instruments At Fair Value Net Calculation [Roll Forward] | |||
Cash flow hedges, beginning balance | (3,425) | (1,105) | |
Unrealized gains on cash flow hedges | 1,104 | 0 | |
Amortization of settled cash flow hedges | (33) | (29) | |
Cash flow hedges, ending balance | (2,354) | (1,134) | |
Total accumulated other comprehensive loss | $ (4,376) | $ (3,812) | $ (5,734) |
Earnings Per Share (Tables)
|
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2012
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Earnings Per Share [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Earnings Per Share [Table Text Block] | The following table sets forth the computation of basic and diluted earnings per share:
__________
|
Investments In and Advances To Affiliates (Tables)
|
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2012
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Equity Method Investments and Joint Ventures [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Equity Method Investments Summarized Income Statement Information [Table Text Block] |
|
Subsequent Events (Details) (USD $)
|
3 Months Ended | 0 Months Ended | 1 Months Ended | ||
---|---|---|---|---|---|
Mar. 31, 2012
|
Mar. 31, 2011
|
Apr. 04, 2012
ATM Equity Offering Sales [Member]
|
Apr. 25, 2012
Tampa, FL Office Property Disposition [Member]
|
Apr. 27, 2012
Cary, NC Office Property Acquisition [Member]
sqft
|
|
Subsequent Event [Line Items] | |||||
Number of Common Stock sold at the market during period (in shares) | 785,500 | 307,900 | |||
Average price of Common Stock sold at the market during period (in dollars per share) | $ 32.82 | $ 32.93 | |||
Net proceeds of Common Stock sold at the market during period | $ 25,400,000 | $ 10,000,000 | |||
Gross proceeds from the sale of real estate | 9,500,000 | ||||
Gains on disposition of discontinued operations | 5,134,000 | 0 | 1,400,000 | ||
Rentable square feet of acquisition (in sq ft) | 178,300 | ||||
Acquisition purchase price | 26,000,000 | ||||
Joint venture's net proceeds received from disposition of property | $ 25,300,000 |
Noncontrolling Interests (Details) (USD $)
In Thousands, unless otherwise specified |
3 Months Ended | |
---|---|---|
Mar. 31, 2012
|
Mar. 31, 2011
|
|
Noncontrolling Interests in the Operating Partnership [Roll Forward] | ||
Beginning noncontrolling interests in the Operating Partnership | $ 110,655 | $ 120,838 |
Adjustment of noncontrolling interests in the Operating Partnership to fair value | 14,366 | 13,081 |
Conversion of Common Units to Common Stock | (63) | (186) |
Net income attributable to noncontrolling interests in the Operating Partnership | 827 | 507 |
Distributions to noncontrolling interests in the Operating Partnership | (1,584) | (1,610) |
Total noncontrolling interests in the Operating Partnership | 124,201 | 132,630 |
Net Income Available for Common Stockholders and Transfers From Noncontrolling Interests in the Operating Partnership [Abstract] | ||
Net income available for common stockholders | 16,694 | 10,136 |
Increase in additional paid in capital from conversion of Common Units to Common Stock | 63 | 186 |
Change from net income available for common stockholders and transfers from noncontrolling interests | $ 16,757 | $ 10,322 |
Noncontrolling Interests in Consolidated Affiliates [Abstract] | ||
Consolidated joint venture, partner's interest (in hundredths) | 50.00% |
Mortgages and Notes Receivable (Details) (USD $)
In Thousands, unless otherwise specified |
3 Months Ended | ||
---|---|---|---|
Mar. 31, 2012
|
Mar. 31, 2011
transactions
|
Dec. 31, 2011
|
|
Schedule of mortgages and notes receivable | |||
Seller financing (first mortgages) | $ 15,807 | $ 17,180 | |
Less allowance | 0 | 0 | |
Seller financing, net | 15,807 | 17,180 | |
Promissory notes | 1,434 | 1,481 | |
Less allowance | (122) | (61) | |
Promissory notes, net | 1,312 | 1,420 | |
Mortgages and notes receivable, net | 17,119 | 18,600 | |
Notes receivable allowance, promissory notes | |||
Beginning notes receivable allowance | 61 | 868 | |
Bad debt expense | 0 | 22 | |
Recoveries/write-offs/other | 61 | (393) | |
Total notes receivable allowance | $ 122 | $ 497 | |
Number of transactions with seller financing | 2 |
Discontinued Operations (Details) (USD $)
In Thousands, unless otherwise specified |
3 Months Ended | ||||||
---|---|---|---|---|---|---|---|
Mar. 31, 2012
|
Mar. 31, 2011
|
Dec. 31, 2011
|
|||||
Discontinued Operations and Disposal Groups [Abstract] | |||||||
Rental and other revenues | $ 429 | $ 1,241 | |||||
Operating expenses: | |||||||
Rental property and other expenses | 193 | 445 | |||||
Depreciation and amortization | 153 | 256 | |||||
Total operating expenses | 346 | 701 | |||||
Income from discontinued operations | 83 | 540 | |||||
Net gains on disposition of discontinued operations | 5,134 | 0 | |||||
Total discontinued operations | 5,217 | 540 | |||||
Assets: | |||||||
Land | 802 | 1,901 | |||||
Buildings and tenant improvements | 9,444 | 16,184 | |||||
Less accumulated depreciation | (3,292) | (5,523) | |||||
Net real estate assets | 6,954 | 12,562 | |||||
Accrued straight line rents receivable | 393 | 399 | |||||
Deferred leasing costs, net | 205 | 195 | |||||
Prepaid expenses and other assets | 4 | 104 | |||||
Real estate and other assets, net, held for sale | 7,556 | 13,260 | |||||
Tenant security deposits, deferred rents and accrued costs | $ 81 | [1] | $ 72 | [1] | |||
|
Real Estate Assets
|
3 Months Ended |
---|---|
Mar. 31, 2012
|
|
Significant Acquisitions and Disposals [Line Items] | |
Real Estate Assets | Real Estate Assets Dispositions During the first quarter of 2012, we sold 96 vacant rental residential units in Kansas City, MO for gross proceeds of $11.0 million. We recorded gain on disposition of discontinued operations of $5.1 million related to this disposition. |
Highwoods Realty Limited Partnership [Member]
|
|
Significant Acquisitions and Disposals [Line Items] | |
Real Estate Assets | Real Estate Assets Dispositions During the first quarter of 2012, we sold 96 vacant rental residential units in Kansas City, MO for gross proceeds of $11.0 million. We recorded gain on disposition of discontinued operations of $5.1 million related to this disposition. |