þ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Indiana | 35-1740409 | |
(State or Other Jurisdiction | (I.R.S. Employer | |
of Incorporation or Organization) | Identification Number) |
600 East 96th Street, Suite 100 | ||
Indianapolis, Indiana | 46240 | |
(Address of Principal Executive Offices) | (Zip Code) |
Large accelerated filer þ | Accelerated filer o | Non-accelerated filer o (Do not check if a smaller reporting company) |
Smaller reporting company o |
Class | Outstanding at November 1, 2008 | |
Common Stock, $.01 par value per share | 147,364,620 shares |
September 30, | December 31, | |||||||
2008 | 2007 | |||||||
(Unaudited) | ||||||||
ASSETS |
||||||||
Real estate investments: |
||||||||
Land and improvements |
$ | 1,028,142 | $ | 872,372 | ||||
Buildings and tenant improvements |
5,069,712 | 4,600,408 | ||||||
Construction in progress |
193,206 | 412,729 | ||||||
Investments in and advances to unconsolidated companies |
700,637 | 601,801 | ||||||
Land held for development |
866,016 | 912,448 | ||||||
7,857,713 | 7,399,758 | |||||||
Accumulated depreciation |
(1,121,202 | ) | (951,375 | ) | ||||
Net real estate investments |
6,736,511 | 6,448,383 | ||||||
Real estate investments and other assets held-for-sale |
197,287 | 273,591 | ||||||
Cash and cash equivalents |
3,470 | 48,012 | ||||||
Accounts receivable, net of allowance of $2,011 and $1,359 |
22,680 | 29,009 | ||||||
Straight-line rent receivable, net of allowance of $2,669 and $2,886 |
121,469 | 110,737 | ||||||
Receivables on construction contracts, including retentions |
92,043 | 66,925 | ||||||
Deferred
financing costs, net of accumulated amortization of $35,191 and $29,170 |
50,929 | 55,987 | ||||||
Deferred
leasing and other costs, net of accumulated amortization of $182,017 and $150,702 |
370,610 | 374,635 | ||||||
Escrow deposits and other assets |
247,865 | 254,702 | ||||||
$ | 7,842,864 | $ | 7,661,981 | |||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||
Indebtedness: |
||||||||
Secured debt |
$ | 520,034 | $ | 524,393 | ||||
Unsecured notes |
3,346,000 | 3,246,000 | ||||||
Unsecured lines of credit |
533,709 | 546,067 | ||||||
4,399,743 | 4,316,460 | |||||||
Liabilities of properties held-for-sale |
3,546 | 8,954 | ||||||
Construction payables and amounts due subcontractors, including retentions |
125,157 | 142,655 | ||||||
Accrued expenses: |
||||||||
Real estate taxes |
100,521 | 63,796 | ||||||
Interest |
44,371 | 54,631 | ||||||
Other |
39,154 | 59,221 | ||||||
Other liabilities |
145,043 | 148,013 | ||||||
Tenant security deposits and prepaid rents |
28,082 | 34,535 | ||||||
Total liabilities |
4,885,617 | 4,828,265 | ||||||
Minority interest |
71,817 | 83,683 | ||||||
Shareholders equity: |
||||||||
Preferred shares ($.01 par value); 5,000 shares authorized;
4,176 and 2,976 shares issued and outstanding |
1,044,000 | 744,000 | ||||||
Common shares ($.01 par value); 250,000 shares authorized;
147,110 and 146,175 shares issued and outstanding |
1,471 | 1,462 | ||||||
Additional paid-in capital |
2,652,605 | 2,632,615 | ||||||
Accumulated other comprehensive income (loss) |
(7,902 | ) | (1,279 | ) | ||||
Distributions in excess of net income |
(804,744 | ) | (626,765 | ) | ||||
Total shareholders equity |
2,885,430 | 2,750,033 | ||||||
$ | 7,842,864 | $ | 7,661,981 | |||||
- 2 -
Three Months Ended | Nine Months Ended | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
RENTAL OPERATIONS |
||||||||||||||||
Revenues: |
||||||||||||||||
Rental revenue from continuing operations |
$ | 216,665 | $ | 205,003 | $ | 641,795 | $ | 598,878 | ||||||||
Equity in earnings of unconsolidated companies |
204 | 1,838 | 17,184 | 17,478 | ||||||||||||
216,869 | 206,841 | 658,979 | 616,356 | |||||||||||||
Operating expenses: |
||||||||||||||||
Rental expenses |
49,466 | 45,826 | 147,479 | 136,669 | ||||||||||||
Real estate taxes |
27,415 | 25,362 | 82,593 | 75,048 | ||||||||||||
Interest expense |
49,260 | 43,414 | 143,657 | 127,882 | ||||||||||||
Depreciation and amortization |
75,144 | 71,438 | 228,062 | 204,642 | ||||||||||||
201,285 | 186,040 | 601,791 | 544,241 | |||||||||||||
Earnings from continuing rental operations |
15,584 | 20,801 | 57,188 | 72,115 | ||||||||||||
SERVICE OPERATIONS |
||||||||||||||||
Revenues: |
||||||||||||||||
General contractor gross revenue |
86,524 | 77,996 | 248,918 | 195,714 | ||||||||||||
General contractor costs |
(84,588 | ) | (66,696 | ) | (231,526 | ) | (171,374 | ) | ||||||||
Net general contractor revenue |
1,936 | 11,300 | 17,392 | 24,340 | ||||||||||||
Service fee revenue |
6,792 | 7,857 | 22,929 | 21,909 | ||||||||||||
Gain on sale of Build-for-Sale properties |
20,338 | 1,116 | 26,657 | 10,793 | ||||||||||||
Total service operations revenue |
29,066 | 20,273 | 66,978 | 57,042 | ||||||||||||
Operating expenses |
7,328 | 12,972 | 30,437 | 30,789 | ||||||||||||
Earnings from service operations |
21,738 | 7,301 | 36,541 | 26,253 | ||||||||||||
General and administrative expense |
(10,448 | ) | (3,856 | ) | (29,498 | ) | (27,923 | ) | ||||||||
Other operating expenses |
(2,474 | ) | (501 | ) | (5,273 | ) | (1,359 | ) | ||||||||
Operating income |
24,400 | 23,745 | 58,958 | 69,086 | ||||||||||||
OTHER INCOME (EXPENSE) |
||||||||||||||||
Interest and other income, net |
2,804 | 6,755 | 9,123 | 12,546 | ||||||||||||
Earnings from sales of land, net |
4,469 | 1,799 | 8,491 | 18,207 | ||||||||||||
Minority interest in earnings of common unitholders |
(823 | ) | (1,174 | ) | (1,640 | ) | (3,666 | ) | ||||||||
Income from continuing operations |
30,850 | 31,125 | 74,932 | 96,173 | ||||||||||||
Discontinued operations: |
||||||||||||||||
Income (loss) from discontinued operations, net of minority interest |
(165 | ) | 299 | 1,663 | 4,065 | |||||||||||
Gain on sale of depreciable properties, net of minority interest |
1,235 | 37,190 | 11,342 | 104,467 | ||||||||||||
Income from discontinued operations |
1,070 | 37,489 | 13,005 | 108,532 | ||||||||||||
Net income |
31,920 | 68,614 | 87,937 | 204,705 | ||||||||||||
Dividends on preferred shares |
(18,866 | ) | (15,227 | ) | (53,038 | ) | (45,679 | ) | ||||||||
Net income available for common shareholders |
$ | 13,054 | $ | 53,387 | $ | 34,899 | $ | 159,026 | ||||||||
Basic net income per common share: |
||||||||||||||||
Continuing operations |
$ | .08 | $ | .12 | $ | .15 | $ | .37 | ||||||||
Discontinued operations |
.01 | .27 | .09 | .79 | ||||||||||||
Total |
$ | .09 | $ | .39 | $ | .24 | $ | 1.16 | ||||||||
Diluted net income per common share: |
||||||||||||||||
Continuing operations |
$ | .08 | $ | .12 | $ | .15 | $ | .37 | ||||||||
Discontinued operations |
.01 | .27 | .09 | .78 | ||||||||||||
Total |
$ | .09 | $ | .39 | $ | .24 | $ | 1.15 | ||||||||
Weighted average number of common shares outstanding |
146,966 | 137,576 | 146,680 | 137,110 | ||||||||||||
Weighted average number of common shares and potential dilutive
securities |
155,344 | 147,651 | 155,105 | 147,986 | ||||||||||||
- 3 -
2008 | 2007 | |||||||
Cash flows from operating activities: |
||||||||
Net income |
$ | 87,937 | $ | 204,705 | ||||
Adjustments to reconcile net income to net
cash provided by operating activities: |
||||||||
Depreciation of buildings and tenant improvements |
179,699 | 160,987 | ||||||
Amortization of deferred leasing and other costs |
51,257 | 47,235 | ||||||
Amortization of deferred financing costs |
10,134 | 8,518 | ||||||
Minority interest in earnings |
2,326 | 11,233 | ||||||
Straight-line rent adjustment |
(13,523 | ) | (13,643 | ) | ||||
Earnings from land and depreciated property sales |
(20,431 | ) | (129,958 | ) | ||||
Build-for-sale operations, net |
31,558 | (167,640 | ) | |||||
Construction contracts, net |
(12,748 | ) | 720 | |||||
Other accrued revenues and expenses, net |
6,325 | 8,991 | ||||||
Operating distributions received in excess of equity
in earnings from unconsolidated companies |
6,730 | 4,166 | ||||||
Net cash provided by operating activities |
329,264 | 135,314 | ||||||
Cash flows from investing activities: |
||||||||
Development of real estate investments |
(365,781 | ) | (324,317 | ) | ||||
Acquisition of real estate investments and related intangible assets |
(20,123 | ) | (80,954 | ) | ||||
Acquisition of land held for development |
(35,564 | ) | (155,556 | ) | ||||
Recurring tenant improvements |
(28,075 | ) | (32,987 | ) | ||||
Recurring leasing costs |
(18,934 | ) | (22,771 | ) | ||||
Recurring building improvements |
(5,387 | ) | (4,894 | ) | ||||
Other deferred leasing costs |
(18,930 | ) | (20,562 | ) | ||||
Other deferred costs and other assets |
(8,392 | ) | (11,301 | ) | ||||
Proceeds from land and depreciated property sales, net |
85,717 | 405,094 | ||||||
Capital distributions from unconsolidated companies |
65,553 | 207,545 | ||||||
Capital contributions and advances to unconsolidated companies, net |
(78,760 | ) | (104,461 | ) | ||||
Net cash used for investing activities |
(428,676 | ) | (145,164 | ) | ||||
Cash flows from financing activities: |
||||||||
Proceeds from issuance of common shares |
14,020 | 2,889 | ||||||
Proceeds from issuance of preferred shares, net |
290,014 | | ||||||
Proceeds from unsecured debt issuance |
325,000 | 339,424 | ||||||
Payments on unsecured debt |
(225,000 | ) | (100,000 | ) | ||||
Payments on secured indebtedness including principal amortization |
(43,103 | ) | (22,617 | ) | ||||
Borrowings (payments) on lines of credit, net |
(12,358 | ) | (12,776 | ) | ||||
Distributions to common shareholders |
(211,898 | ) | (195,799 | ) | ||||
Distributions to preferred shareholders |
(53,038 | ) | (45,679 | ) | ||||
Distributions to minority interest, net |
(10,481 | ) | (11,637 | ) | ||||
Cash settlement of interest rate swaps |
(14,625 | ) | 10,746 | |||||
Deferred financing costs |
(3,661 | ) | (4,760 | ) | ||||
Net cash provided by (used for) financing activities |
54,870 | (40,209 | ) | |||||
Net decrease in cash and cash equivalents |
(44,542 | ) | (50,059 | ) | ||||
Cash and cash equivalents at beginning of period |
48,012 | 68,483 | ||||||
Cash and cash equivalents at end of period |
$ | 3,470 | $ | 18,424 | ||||
Other non-cash items: |
||||||||
Conversion of Limited Partner Units to common shares |
$ | 5,499 | $ | 168,671 | ||||
Issuance of Limited Partner Units for acquisition |
$ | | $ | 11,020 | ||||
Assumption of secured debt for real estate acquisitions |
$ | 39,480 | $ | | ||||
Contribution of property to, net of debt assumed by, unconsolidated companies |
$ | 113,688 | $ | 125,353 | ||||
Distribution of property from partner in unconsolidated company |
$ | 28,577 | $ | | ||||
- 4 -
Accumulated | ||||||||||||||||||||||||
Additional | Other | Distributions | ||||||||||||||||||||||
Preferred | Common | Paid-in | Comprehensive | in Excess of | ||||||||||||||||||||
Stock | Stock | Capital | Income (Loss) | Net Income | Total | |||||||||||||||||||
Balance at December 31, 2007 |
$ | 744,000 | $ | 1,462 | $ | 2,632,615 | $ | (1,279 | ) | $ | (626,765 | ) | $ | 2,750,033 | ||||||||||
Comprehensive Income: |
||||||||||||||||||||||||
Net income |
| | | | 87,937 | 87,937 | ||||||||||||||||||
Losses on derivative instruments |
| | | (6,623 | ) | | (6,623 | ) | ||||||||||||||||
Comprehensive income |
$ | 81,314 | ||||||||||||||||||||||
Issuance of preferred shares |
300,000 | | (10,000 | ) | | | 290,000 | |||||||||||||||||
Issuance of common shares |
| 5 | 12,093 | | | 12,098 | ||||||||||||||||||
Stock based compensation plan activity |
| 2 | 12,400 | | (980 | ) | 11,422 | |||||||||||||||||
Conversion of Limited Partner Units |
| 2 | 5,497 | | | 5,499 | ||||||||||||||||||
Distributions to preferred shareholders |
| | | | (53,038 | ) | (53,038 | ) | ||||||||||||||||
Distributions to common shareholders
($1.445 per share) |
| | | | (211,898 | ) | (211,898 | ) | ||||||||||||||||
Balance at September 30, 2008 |
$ | 1,044,000 | $ | 1,471 | $ | 2,652,605 | $ | (7,902 | ) | $ | (804,744 | ) | $ | 2,885,430 | ||||||||||
- 5 -
1. | General Basis of Presentation | |
The interim consolidated financial statements included herein have been prepared by Duke Realty Corporation (the Company) without audit. The 2007 year-end consolidated balance sheet data included in this Quarterly Report on Form 10-Q (this Report) was derived from the audited financial statements in our Annual Report on Form 10-K for the year ended December 31, 2007, but does not include all disclosures required by accounting principles generally accepted in the United States of America (GAAP). The financial statements have been prepared in accordance with GAAP for interim financial information and in accordance with Rule 10-01 of Regulation S-X of the Securities Exchange Act of 1934, as amended. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring adjustments) considered necessary for a fair presentation have been included. GAAP requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities and revenue and expenses during the reporting period. Our actual results could differ from those estimates and assumptions. These financial statements should be read in conjunction with Managements Discussion and Analysis of Financial Condition and Results of Operations included herein and the consolidated financial statements and notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2007. | ||
We believe we qualify as a real estate investment trust (REIT) under the provisions of the Internal Revenue Code of 1986, as amended. Substantially all of our Rental Operations (see Note 6) are conducted through Duke Realty Limited Partnership (DRLP). We owned approximately 95.1% of the common partnership interests of DRLP (Units) at September 30, 2008. The remaining Units are redeemable for shares of our common stock on a one-to-one basis and earn dividends at the same rates as shares of our common stock. We conduct our Service Operations (see Note 6) through Duke Realty Services LLC, Duke Realty Services Limited Partnership and Duke Construction Limited Partnership. The consolidated financial statements include our accounts and the accounts of our majority-owned or controlled subsidiaries. In this Report, unless the context indicates otherwise, the terms we, us and our refer to the Company and those entities owned or controlled by the Company. | ||
2. | Reclassifications | |
Certain amounts in the accompanying consolidated financial statements for 2007 have been reclassified to conform to the 2008 consolidated financial statement presentation. | ||
3. | Indebtedness | |
Our unsecured lines of credit as of September 30, 2008 are described as follows (in thousands): |
Borrowing | Maturity | Outstanding Balance | ||||||||
Description | Capacity | Date | at September 30, 2008 | |||||||
Unsecured Line of Credit DRLP
|
$ | 1,300,000 | January 2010 | $ | 525,000 | |||||
Unsecured Line of Credit Consolidated Subsidiary
|
$ | 30,000 | July 2011 | $ | 8,709 |
We use the DRLP unsecured line of credit to fund development activities, acquire additional rental properties and provide working capital. This line of credit provides us with an option to obtain borrowings from financial institutions that participate in the line, at rates that may be lower than the stated interest rate, subject to certain restrictions. Interest rates on the amounts outstanding on the DRLP unsecured line of credit as of September 30, 2008 ranged from LIBOR plus ..48% to LIBOR plus .525% (ranging from 2.97% to 4.235% as of September 30, 2008). This line of credit also contains financial covenants that require us to meet financial ratios and defined levels of performance, including those related to variable rate indebtedness, consolidated net worth and debt-to-market capitalization. As of September 30, 2008, we were in compliance with all covenants under this line of credit. |
- 6 -
The consolidated subsidiarys unsecured line of credit allows for borrowings up to $30.0 million at a rate of LIBOR plus .85% (equal to 4.279% for outstanding borrowings as of September 30, 2008). This unsecured line of credit is used to fund development activities within the consolidated subsidiary and matures in July 2011 with a 12-month extension option. | ||
In January 2008, we repaid $125.0 million of senior unsecured notes with an effective interest rate of 3.36% on their scheduled maturity date. | ||
In May 2008, we repaid $100.0 million of senior unsecured notes with an effective interest rate of 6.76% on their scheduled maturity date. | ||
In May 2008, we issued $325.0 million of 6.25% senior unsecured notes due in May 2013. After including the effect of forward starting swaps (see Note 9), which were designated as cash flow hedges for this offering, the effective interest rate is 7.36%. | ||
4. | Related Party Transactions | |
We provide property management, leasing, construction and other tenant related services to unconsolidated companies in which we have equity interests. For the nine months ended September 30, 2008 and 2007, respectively, we earned management fees of $5.6 million and $5.1 million, leasing fees of $1.9 million and $2.7 million and construction and development fees of $9.6 million and $9.0 million from these companies. We recorded these fees based on contractual terms that approximate market rates for these types of services and we have eliminated our ownership percentage of these fees in the consolidated financial statements. | ||
5. | Net Income Per Common Share | |
Basic net income per common share is computed by dividing net income available for common shareholders by the weighted average number of common shares outstanding for the period. Diluted net income per common share is computed by dividing the sum of net income available for common shareholders and the minority interest in earnings allocable to Units not owned by us, by the sum of the weighted average number of common shares outstanding and minority Units outstanding, including any potential dilutive securities for the period. | ||
The following table reconciles the components of basic and diluted net income per common share for the three and nine months ended September 30, 2008 and 2007, respectively (in thousands): |
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
Basic net income available for common shareholders |
$ | 13,054 | $ | 53,387 | $ | 34,899 | $ | 159,026 | ||||||||
Minority interest in earnings of common unitholders |
687 | 3,573 | 1,861 | 11,101 | ||||||||||||
Diluted net income available for common shareholders |
$ | 13,741 | $ | 56,960 | $ | 36,760 | $ | 170,127 | ||||||||
Weighted average number of common shares outstanding |
146,966 | 137,576 | 146,680 | 137,110 | ||||||||||||
Weighted average partnership Units outstanding |
7,638 | 9,176 | 7,727 | 9,560 | ||||||||||||
Dilutive shares for stock-based compensation plans (1) |
740 | 899 | 698 | 1,316 | ||||||||||||
Weighted average number of common shares and potential
dilutive securities |
155,344 | 147,651 | 155,105 | 147,986 | ||||||||||||
(1) | Excludes (in thousands of shares) 6,772 and 1,633 of anti-dilutive shares for the three months ended September 30, 2008 and 2007, respectively, and 7,166 and 646 of anti-dilutive shares for the nine months ended September 30, 2008 and 2007, respectively. Also excludes the 3.75% Exchangeable Senior Notes due November 2011 (Exchangeable Notes) issued in 2006, that have an anti-dilutive effect on earnings per share for the three and nine-month periods ended September 30, 2008 and 2007. |
- 7 -
6. | Segment Reporting | |
We have three reportable operating segments, the first two of which consist of the ownership and rental of office and industrial real estate investments. The operations of our office and industrial properties, along with our healthcare and retail properties (our healthcare and retail properties, which do not meet the quantitative thresholds defined in Statement of Financial Accounting Standard (SFAS) No. 131, Disclosures about Segments of an Enterprise and Related Information, are not separately presented as a reportable segment), are collectively referred to as Rental Operations. The third reportable segment consists of our Build-for-Sale operations (defined below) and providing of various real estate services such as property management, maintenance, leasing, development and construction management to third-party property owners and joint ventures (and is collectively referred to as Service Operations). Our reportable segments offer different products or services and are managed separately because each segment requires different operating strategies and management expertise. | ||
During the period between the completion of development, rehabilitation or repositioning of a property developed or acquired with the intent to sell (Build-for-Sale property) and the date the property is contributed to an unconsolidated company or sold to a third party, the property and its associated rental revenue and rental expenses are included in the applicable Rental Operations segment because the primary activity associated with the Build-for-Sale property during that period is rental activities. Upon contribution or sale, the resulting gain or loss is part of the income of the Service Operations business segment. | ||
Other revenue consists mainly of equity in earnings of unconsolidated companies. Segment FFO information (FFO is defined below) is calculated by subtracting operating expenses attributable to the applicable segment from segment revenues. Non-segment assets consist of corporate assets including cash, deferred financing costs and investments in unconsolidated companies. Interest expense and other non-property specific revenues and expenses are not allocated to individual segments in determining our performance measure. | ||
We assess and measure segment operating results based upon an industry performance measure referred to as Funds From Operations (FFO), which management believes is a useful indicator of our operating performance. FFO is used by industry analysts and investors as a supplemental operating performance measure of a REIT. FFO is calculated in accordance with the definition that was adopted by the Board of Governors of the National Association of Real Estate Investment Trusts (NAREIT). NAREIT created FFO as a supplemental measure of REIT operating performance that excludes historical cost depreciation, among other items, from net income determined in accordance with GAAP. FFO is a non-GAAP financial measure developed by NAREIT to compare the operating performance of REITs. The most comparable GAAP measure is net income (loss). FFO should not be considered as a substitute for net income or any other measures derived in accordance with GAAP and may not be comparable to other similarly titled measures of other companies. | ||
Historical cost accounting for real estate assets in accordance with GAAP implicitly assumes that the value of real estate assets diminishes predictably over time. Since real estate values instead have historically risen or fallen with market conditions, many industry analysts and investors have considered presentation of operating results for real estate companies that use historical cost accounting to be insufficient by themselves. FFO, as defined by NAREIT, represents GAAP net income (loss), excluding extraordinary items as defined under GAAP and gains or losses from sales of previously depreciated real estate assets, plus certain non-cash items such as real estate asset depreciation and amortization, and after similar adjustments for unconsolidated partnerships and joint ventures. |
- 8 -
Management believes that the use of FFO, combined with the required primary GAAP presentations, improves the understanding of operating results of REITs among the investing public and makes comparisons of REIT operating results more meaningful. Management believes FFO is a useful measure for reviewing comparative operating and financial performance (although FFO should be reviewed in conjunction with net income, which remains the primary measure of performance) because by excluding gains or losses related to sales of previously depreciated real estate assets and excluding real estate asset depreciation and amortization, FFO provides a useful comparison of the operating performance of our real estate between periods or as compared to different companies. | ||
The following table shows (i) the revenues and FFO for each of the reportable segments and (ii) a reconciliation of net income available for common shareholders to the calculation of FFO for the three and nine months ended September 30, 2008 and 2007, respectively (in thousands): |
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
Revenues |
||||||||||||||||
Rental Operations: |
||||||||||||||||
Office |
$ | 144,026 | $ | 144,729 | $ | 427,393 | $ | 420,930 | ||||||||
Industrial |
62,856 | 52,497 | 184,691 | 160,031 | ||||||||||||
Non-reportable Rental Operations segments |
8,014 | 6,212 | 22,374 | 12,963 | ||||||||||||
Service Operations |
29,066 | 20,273 | 66,978 | 57,042 | ||||||||||||
Total Segment Revenues |
243,962 | 223,711 | 701,436 | 650,966 | ||||||||||||
Other Revenue |
1,973 | 3,403 | 24,521 | 22,432 | ||||||||||||
Consolidated Revenue from
continuing operations |
$ | 245,935 | $ | 227,114 | $ | 725,957 | $ | 673,398 | ||||||||
Discontinued Operations |
91 | 3,461 | 6,707 | 22,635 | ||||||||||||
Consolidated Revenue |
$ | 246,026 | $ | 230,575 | $ | 732,664 | $ | 696,033 | ||||||||
Funds
From Operations |
||||||||||||||||
Rental Operations: |
||||||||||||||||
Office |
$ | 87,037 | $ | 89,966 | $ | 258,136 | $ | 257,702 | ||||||||
Industrial |
49,283 | 40,444 | 141,471 | 122,925 | ||||||||||||
Non-reportable Rental Operations segment |
5,174 | 4,222 | 14,029 | 8,887 | ||||||||||||
Service Operations |
21,738 | 7,301 | 36,541 | 26,253 | ||||||||||||
Total Segment FFO |
163,232 | 141,933 | 450,177 | 415,767 | ||||||||||||
Non-Segment FFO: |
||||||||||||||||
Interest expense |
(49,260 | ) | (43,414 | ) | (143,657 | ) | (127,882 | ) | ||||||||
Interest and other income, net |
330 | 6,254 | 3,850 | 11,187 | ||||||||||||
General and administrative expense |
(10,448 | ) | (3,856 | ) | (29,498 | ) | (27,923 | ) | ||||||||
Gain on land sales, net |
4,469 | 1,799 | 8,491 | 18,207 | ||||||||||||
Other non-segment income (expense) |
(1,710 | ) | (816 | ) | (1,913 | ) | (2,352 | ) | ||||||||
Minority interest |
(823 | ) | (1,174 | ) | (1,640 | ) | (3,666 | ) | ||||||||
Minority interest share of FFO adjustments |
(4,363 | ) | (2,697 | ) | (12,351 | ) | (7,539 | ) | ||||||||
Joint venture FFO |
14,654 | 12,414 | 45,458 | 36,801 | ||||||||||||
Dividends on preferred shares |
(18,866 | ) | (15,227 | ) | (53,038 | ) | (45,679 | ) | ||||||||
Discontinued operations, net of minority interest |
(113 | ) | (1,543 | ) | 3,959 | 361 | ||||||||||
Consolidated basic FFO |
$ | 97,102 | $ | 93,673 | $ | 269,838 | $ | 267,282 | ||||||||
Depreciation and amortization on
continuing operations |
(75,144 | ) | (71,438 | ) | (228,062 | ) | (204,642 | ) | ||||||||
Depreciation and amortization on
discontinued operations |
(116 | ) | (638 | ) | (2,894 | ) | (3,580 | ) | ||||||||
Companys share of joint venture adjustments |
(14,450 | ) | (10,574 | ) | (28,769 | ) | (21,152 | ) | ||||||||
Earnings from depreciated property sales
on discontinued operations |
1,299 | 39,670 | 11,940 | 111,751 | ||||||||||||
Earnings from depreciated property sales-
share of joint venture |
| (3 | ) | 495 | 1,828 | |||||||||||
Minority interest share of FFO adjustments |
4,363 | 2,697 | 12,351 | 7,539 | ||||||||||||
Net income available for common shareholders |
$ | 13,054 | $ | 53,387 | $ | 34,899 | $ | 159,026 | ||||||||
- 9 -
7. | Discontinued Operations and Assets Held-for-Sale | |
The operations of 39 buildings are currently classified as discontinued operations for the nine-month periods ended September 30, 2008 and September 30, 2007. These 39 buildings consist of 20 industrial and 19 office properties. Of these properties, seven were sold during the first nine months of 2008 and 32 were sold during 2007. | ||
The following table illustrates the operations of the buildings reflected in discontinued operations for the three and nine months ended September 30, 2008 and 2007, respectively (in thousands): |
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
Revenues |
$ | 91 | $ | 3,461 | $ | 6,707 | $ | 22,635 | ||||||||
Expenses: |
||||||||||||||||
Operating |
62 | 1,475 | 1,239 | 8,945 | ||||||||||||
Interest |
86 | 1,021 | 821 | 5,732 | ||||||||||||
Depreciation and amortization |
116 | 638 | 2,894 | 3,580 | ||||||||||||
General and administrative |
| 8 | 2 | 30 | ||||||||||||
Operating income (loss) |
(173 | ) | 319 | 1,751 | 4,348 | |||||||||||
Minority interest income (expense) |
8 | (20 | ) | (88 | ) | (283 | ) | |||||||||
Income (loss) from discontinued operations,
before gain on sales |
(165 | ) | 299 | 1,663 | 4,065 | |||||||||||
Gain on sale of properties |
1,299 | 39,670 | 11,940 | 111,751 | ||||||||||||
Minority interest expense gain on sales |
(64 | ) | (2,480 | ) | (598 | ) | (7,284 | ) | ||||||||
Gain on sale of properties, net of minority
interest |
1,235 | 37,190 | 11,342 | 104,467 | ||||||||||||
Income from discontinued operations |
$ | 1,070 | $ | 37,489 | $ | 13,005 | $ | 108,532 | ||||||||
At September 30, 2008, we have classified 10 in-service properties as held-for-sale, but have included the results of operations of these properties in continuing operations. The following table illustrates the aggregate balance sheet information of these 10 held-for-sale properties at September 30, 2008 (in thousands): |
Total | ||||
Held-for-Sale | ||||
Properties | ||||
Balance Sheet: |
||||
Real estate investments, net |
$ | 185,399 | ||
Other assets |
11,888 | |||
Total assets held-for-sale |
$ | 197,287 | ||
Accrued expenses |
$ | 1,296 | ||
Other liabilities |
2,250 | |||
Total liabilities held-for-sale |
$ | 3,546 | ||
We had entered into a preliminary agreement to sell a portfolio of 14 buildings in our Cleveland Office market and had accordingly ceased depreciation on those buildings in July 2007, as they met the criteria for held-for-sale accounting. As a result, we had also included the 14 buildings in discontinued operations. However, because the potential buyer was not able to secure financing on acceptable terms, the sale agreement was cancelled and we have determined that this portfolio no longer meets the criteria for held-for-sale classification. As a result of this determination, the portfolio was reclassified from discontinued operations to continuing operations in the first quarter of 2008, resulting in an additional $5.3 million of depreciation expense in the first quarter of 2008. |
- 10 -
We allocate interest expense to discontinued operations and have included such interest expense in computing income from discontinued operations. Interest expense allocable to discontinued operations includes interest on any secured debt for properties included in discontinued operations and an allocable share of our consolidated unsecured interest expense for unencumbered properties. The allocation of unsecured interest expense to discontinued operations was based upon the gross book value of the unencumbered real estate assets included in discontinued operations as it related to the total gross book value of our unencumbered real estate assets. | ||
8. | Shareholders Equity | |
We periodically use the public equity markets to fund the development and acquisition of additional rental properties or to pay down debt. The proceeds of these offerings are contributed to DRLP in exchange for an additional interest in DRLP. In February 2008, we issued $300.0 million of 8.375% Series O Cumulative Redeemable Preferred Stock from which the net proceeds were used to reduce the outstanding balance on DRLPs unsecured line of credit. Shares of our Series O Cumulative Redeemable Preferred Stock have no stated maturity date although they may be redeemed, at our option, in February 2013. | ||
We also issued new shares of common stock under employee and non-employee stock purchase plans, as well as for dividend reinvestment plans. We received $12.1 million and $2.2 million of proceeds from share issuances during the nine-month periods ended September 30, 2008 and 2007, respectively. | ||
9. | Financial Instruments | |
We are exposed to capital market risk, such as changes in interest rates. In order to manage the volatility relating to interest rate risk, we may enter into interest rate hedging arrangements from time to time. We do not utilize derivative financial instruments for trading or speculative purposes. | ||
The valuation of these instruments is determined using widely accepted valuation techniques including discounted cash flow analysis on the expected cash flows of each derivative. This analysis reflects the contractual terms of the derivatives, including the period to maturity, and uses observable market-based inputs. The fair values of interest rate swaps are determined using the market standard methodology of netting the discounted future fixed cash receipts (or payments) and the discounted expected variable cash payments (or receipts). The variable cash payments (or receipts) are based on an expectation of future interest rates (forward curves) derived from observable market interest rate curves. | ||
To comply with the provisions of SFAS 157, to the extent it has been adopted for the period ending September 30, 2008 (see Note 10), we incorporate credit valuation adjustments to appropriately reflect both our own nonperformance risk and the respective counterpartys nonperformance risk in the fair value measurements. | ||
Although we have determined that the majority of the inputs used to value our derivatives fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with our derivatives utilize Level 3 inputs, such as estimates of current credit spreads, to evaluate the likelihood of default by us and our counterparties. However, as of September 30, 2008, we have assessed the significance of the impact of the credit valuation adjustments on the overall valuations of our derivative positions and have determined that the credit valuation adjustments are not significant to the overall valuation of our derivatives. As a result, we have determined that our derivative valuations in their entirety are classified in Level 2 of the fair value hierarchy. We do not have any fair value measurements using significant unobservable inputs (Level 3) as of September 30, 2008. |
- 11 -
In November 2007, we entered into forward-starting interest rate swaps with notional amounts appropriate to hedge interest rates on $300.0 million of anticipated debt offerings in 2008. The forward-starting swaps were appropriately designated and tested for effectiveness as cash flow hedges. In March 2008, we settled the forward-starting swaps and made a cash payment of $14.6 million to the counterparties. An effectiveness test was performed as of the settlement date and it was concluded that a highly effective cash flow hedge was still in place for the expected debt offering. Of the amount paid in settlement, approximately $700,000 was immediately reclassified to interest expense, as the result of partial ineffectiveness calculated at the settlement date. The net amount of $13.9 million was recorded in Other Comprehensive Income (OCI) and is being recognized through interest expense over the life of the hedged debt offering, which took place in May 2008. The remaining unamortized amount included in OCI as of September 30, 2008 is $12.7 million. | ||
The effectiveness of our hedges is evaluated throughout their lives using the hypothetical derivative method under which the change in fair value of the actual swap designated as the hedging instrument is compared to the change in fair value of a hypothetical swap. We had no material interest rate derivatives, when considering both fair value and notional amount, at September 30, 2008. | ||
10. | Recent Accounting Pronouncements | |
SFAS No.157, Fair Value Measurements (SFAS 157) was effective for us on January 1, 2008. SFAS 157 defines fair value, establishes a framework for measuring fair value, and expands disclosures about fair value measurements. SFAS 157 applies to reported balances that are required or permitted to be measured at fair value under existing accounting pronouncements; accordingly, the standard does not require any new fair value measurements of reported balances. Based on the guidance provided by Financial Accounting Standards Board (FASB) Staff Position No. 157-2, Effective Date of FASB Statement No. 157 (FSP No. 157-2), we have only partially implemented the guidance promulgated under SFAS 157 as of January 1, 2008, which in our circumstances only affects financial instruments. SFAS 157 will not be applied during 2008 to nonfinancial long-lived asset groups that may be measured for an impairment assessment, reporting units measured at fair value in the first step of the goodwill impairment test, and nonfinancial assets and nonfinancial liabilities initially measured at fair value in a business combination. We will fully apply the provisions of SFAS 157 beginning January 1, 2009 and do not expect there to be a material impact to the financial statements. | ||
SFAS 157 emphasized that fair value is a market-based measurement, not an entity-specific measurement. Therefore, a fair value measurement should be determined based on the assumptions that market participants would use in pricing the asset or liability. As a basis for considering market participant assumptions in fair value measurements, SFAS 157 establishes a fair value hierarchy that distinguishes between market participant assumptions based on market data obtained from sources independent of the reporting entity (observable inputs that are classified within Levels 1 and 2 of the hierarchy) and the reporting entitys own assumptions about market participant assumptions (unobservable inputs classified within Level 3 of the hierarchy). | ||
Level 1 inputs utilize quoted prices (unadjusted) in active markets for identical assets or liabilities to which we have access. Level 2 inputs are inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. Level 2 inputs may include quoted prices for similar assets and liabilities in active markets, as well as inputs that are observable for the asset or liability (other than quoted prices), such as interest rates and yield curves that are observable at commonly quoted intervals. Level 3 inputs are unobservable inputs for the asset or liability, which are typically based on an entitys own assumptions, as there is little, if any, related market activity. In instances where the determination of the fair |
- 12 -
value measurement is based on inputs from different levels of the fair value hierarchy, the level in the fair value hierarchy within which the entire fair value measurement falls is based on the lowest level input that is significant to the fair value measurement in its entirety. Our assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment, and considers factors specific to the asset or liability. | ||
In October 2008, FASB Staff Position No. 157-3, Determining the Fair Value of a Financial Asset in a Market That Is Not Active (FSP 157-3), was approved and became immediately effective. FSP 157-3 provides additional guidance for applying fair value measurements in markets that are not active. Beginning January 1, 2009, the date in which we will fully apply the provisions of SFAS 157, FSP 157-3 will apply to fair value measurements of nonfinancial long-lived asset groups, specifically real estate assets, which will be performed in the context of impairment testing or in applying acquisition accounting. We are currently evaluating the impact of adopting FSP 157-3. | ||
In December 2007, the FASB issued SFAS No. 141R, Business Combinations (SFAS 141R) and SFAS No. 160, Noncontrolling Interests in Consolidated Financial Statements an amendment to ARB No. 51 (SFAS 160). SFAS 141R and SFAS 160 require most identifiable assets, liabilities, noncontrolling interests and goodwill acquired in a business combination to be recorded at full fair value and require noncontrolling interests (previously referred to as minority interests) to be reported as a component of equity, which changes the accounting for transactions with noncontrolling interest holders. Both Statements are effective for periods beginning on or after December 15, 2008, and earlier adoption is prohibited. SFAS 141R will be applied to business combinations after the effective date. SFAS 160 will be applied prospectively to all noncontrolling interests, including any that arose before the effective date. We are currently evaluating the impact of adopting SFAS 141R and SFAS 160 on our results of operations and financial position. | ||
In March 2008, the FASB issued SFAS No. 161, Disclosures about Derivative Instruments and Hedging Activities an amendment of FASB Statement No. 133 (SFAS 161). SFAS 161 requires enhanced disclosures for derivative instruments and hedging activities, specifically in regard to the purpose of the derivative and how the derivative and hedging activities affect an entitys financial position, financial performance and cash flows. SFAS 161 is effective for fiscal years and interim periods beginning after November 15, 2008 and early application is allowed. We will apply SFAS 161 beginning in 2009. | ||
In May 2008, the FASB ratified FASB Staff Position No. APB 14-1, Accounting for Convertible Debt Instruments That May Be Settled in Cash upon Conversion (Including Partial Cash Settlement) (FSP APB 14-1) that will require separate accounting for the debt and equity components of convertible instruments. FSP APB 14-1 will require that the value assigned to the debt component would be the estimated fair value of a similar bond without the conversion feature, which would result in the debt being recorded at a discount. The resulting debt discount will be amortized over the period during which the debt is expected to be outstanding (i.e., through the first optional redemption date) as additional non-cash interest expense. FSP APB 14-1 is effective January 1, 2009 and will be applied retrospectively to the Exchangeable Notes that we issued in November 2006, which we currently estimate will result in us recognizing additional non-cash interest expense of between $5.5 million and $7.5 million per annum. |
- 13 -
Quarterly | ||||||||||||
Class | Amount/Share | Record Date | Payment Date | |||||||||
Common |
$ | 0.485 | November 14, 2008 | November 29, 2008 | ||||||||
Preferred (per depositary share): |
||||||||||||
Series J |
$ | 0.414063 | November 14, 2008 | November 28, 2008 | ||||||||
Series K |
$ | 0.406250 | November 14, 2008 | November 28, 2008 | ||||||||
Series L |
$ | 0.412500 | November 14, 2008 | November 28, 2008 | ||||||||
Series M |
$ | 0.434375 | December 17, 2008 | December 31, 2008 | ||||||||
Series N |
$ | 0.453125 | December 17, 2008 | December 31, 2008 | ||||||||
Series O |
$ | 0.523438 | December 17, 2008 | December 31, 2008 |
| Changes in general economic and business conditions, including the performance of financial markets; | ||
| Our continued qualification as a real estate investment trust, or REIT, for U.S. federal income tax purposes; | ||
| Heightened competition for tenants and potential decreases in property occupancy; | ||
| Potential increases in real estate construction costs; | ||
| Potential changes in the financial markets and interest rates; | ||
| Volatility in our stock price and trading volume; | ||
| Our continuing ability to raise funds on favorable terms through the issuance of debt and equity in the capital markets; | ||
| Our ability to successfully identify, acquire, develop and/or manage properties on terms that are favorable to us; | ||
| Our ability to be flexible in the development and operations of joint venture properties; | ||
| Our ability to successfully dispose of properties on terms that are favorable to us; | ||
| Inherent risks in the real estate business including, but not limited to, tenant defaults, potential liability relating to environmental matters and liquidity of real estate investments; and | ||
| Other risks and uncertainties described herein, as well as those risks and uncertainties discussed from time to time in our other reports and other public filings with the Securities and Exchange Commission (SEC). |
- 14 -
| Owned or jointly controlled 734 industrial, office, healthcare and retail properties (including properties under development), consisting of more than 126.0 million square feet; and | ||
| Owned or jointly controlled more than 7,100 acres of land with an estimated future development potential of more than 107 million square feet of industrial, office, healthcare and retail properties. |
| Property leasing; | ||
| Property management; | ||
| Asset management; | ||
| Construction; | ||
| Development; and | ||
| Other tenant-related services. |
- 15 -
Total | Percent of | |||||||||||||||||||||||
Square Feet | Total Square Feet | Percent Occupied | ||||||||||||||||||||||
Type | 2008 | 2007 | 2008 | 2007 | 2008 | 2007 | ||||||||||||||||||
Industrial |
88,764 | 76,539 | 71.5 | % | 69.8 | % | 89.3 | % | 93.8 | % | ||||||||||||||
Office |
33,723 | 31,787 | 27.1 | % | 29.0 | % | 88.3 | % | 90.7 | % | ||||||||||||||
Other |
1,691 | 1,306 | 1.4 | % | 1.2 | % | 90.0 | % | 92.8 | % | ||||||||||||||
Total |
124,178 | 109,632 | 100.0 | % | 100.0 | % | 89.1 | % | 92.9 | % | ||||||||||||||
- 16 -
Total | ||||||||||||||||||||||||||||||||||||
Portfolio | Industrial | Office | Other | |||||||||||||||||||||||||||||||||
Year of | Square | Ann. Rent | %of | Square | Ann. Rent | Square | Ann. Rent | Square | Ann. Rent | |||||||||||||||||||||||||||
Expiration | Feet | Revenue | Revenue | Feet | Revenue | Feet | Revenue | Feet | Revenue | |||||||||||||||||||||||||||
2008 |
2,613 | $ | 13,453 | 3 | % | 2,037 | $ | 7,441 | 561 | $ | 5,801 | 15 | $ | 211 | ||||||||||||||||||||||
2009 |
12,023 | 80,091 | 10 | % | 8,742 | 36,271 | 3,235 | 43,373 | 46 | 447 | ||||||||||||||||||||||||||
2010 |
14,190 | 100,269 | 13 | % | 10,090 | 42,687 | 4,087 | 57,395 | 13 | 187 | ||||||||||||||||||||||||||
2011 |
16,016 | 95,965 | 12 | % | 12,337 | 46,064 | 3,609 | 48,726 | 70 | 1,175 | ||||||||||||||||||||||||||
2012 |
11,315 | 79,127 | 10 | % | 7,771 | 30,408 | 3,501 | 47,908 | 43 | 811 | ||||||||||||||||||||||||||
2013 |
12,939 | 105,260 | 14 | % | 7,867 | 32,037 | 5,015 | 72,329 | 57 | 894 | ||||||||||||||||||||||||||
2014 |
8,787 | 55,054 | 7 | % | 6,749 | 24,469 | 2,004 | 30,021 | 34 | 564 | ||||||||||||||||||||||||||
2015 |
8,643 | 64,550 | 8 | % | 6,276 | 24,854 | 2,366 | 39,667 | 1 | 29 | ||||||||||||||||||||||||||
2016 |
4,904 | 32,249 | 4 | % | 3,527 | 11,947 | 1,166 | 17,859 | 211 | 2,443 | ||||||||||||||||||||||||||
2017 |
6,389 | 43,454 | 6 | % | 4,598 | 18,146 | 1,528 | 21,935 | 263 | 3,373 | ||||||||||||||||||||||||||
2018 and Thereafter |
12,774 | 99,161 | 13 | % | 9,295 | 43,805 | 2,710 | 41,877 | 769 | 13,479 | ||||||||||||||||||||||||||
Total Leased |
110,593 | $ | 768,633 | 100 | % | 79,289 | $ | 318,129 | 29,782 | $ | 426,891 | 1,522 | $ | 23,613 | ||||||||||||||||||||||
Total Portfolio
Square Feet |
124,178 | 88,764 | 33,723 | 1,691 | ||||||||||||||||||||||||||||||||
Percent Occupied |
89.1 | % | 89.3 | % | 88.3 | % | 90.0 | % | ||||||||||||||||||||||||||||
Note: | Includes 100% of properties in unconsolidated joint ventures and excludes Build-for-Sale properties. |
- 17 -
Total | ||||||||||||||||
Anticipated | Estimated | Anticipated | ||||||||||||||
In-Service | Square | Percent | Project | Stabilized | ||||||||||||
Date | Feet | Leased | Costs | Return (1) | ||||||||||||
Held-for-Rental Buildings: |
||||||||||||||||
4th Quarter 2008 |
569 | 40 | % | $ | 64,235 | 9.57 | % | |||||||||
1st Quarter 2009 |
503 | 0 | % | 18,474 | 7.97 | % | ||||||||||
2nd Quarter 2009 |
| | | | ||||||||||||
Thereafter |
772 | 49 | % | 186,510 | 8.35 | % | ||||||||||
1,844 | 33 | % | $ | 269,219 | 8.62 | % | ||||||||||
Build-for-Sale Properties: |
||||||||||||||||
4th Quarter 2008 |
1,532 | 38 | % | $ | 61,358 | 8.84 | % | |||||||||
1st Quarter 2009 |
1,786 | 70 | % | 77,974 | 8.18 | % | ||||||||||
2nd Quarter 2009 |
101 | 100 | % | 17,339 | 9.05 | % | ||||||||||
Thereafter |
1,694 | 57 | % | 406,246 | 8.08 | % | ||||||||||
5,113 | 57 | % | $ | 562,917 | 8.21 | % | ||||||||||
Total |
6,957 | 50 | % | $ | 832,136 | 8.34 | % | |||||||||
(1) | Anticipated yield upon leasing 95% of the property. |
- 18 -
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
Net income available for common shareholders |
$ | 13,054 | $ | 53,387 | $ | 34,899 | $ | 159,026 | ||||||||
Adjustments: |
||||||||||||||||
Depreciation and amortization |
75,260 | 72,076 | 230,956 | 208,222 | ||||||||||||
Company share of joint venture depreciation
and amortization |
14,450 | 10,574 | 28,769 | 21,152 | ||||||||||||
Earnings
from depreciable property sales
wholly owned |
(1,299 | ) | (39,670 | ) | (11,940 | ) | (111,751 | ) | ||||||||
Earnings
from depreciable property sales
share of joint venture |
| 3 | (495 | ) | (1,828 | ) | ||||||||||
Minority interest share of adjustments |
(4,363 | ) | (2,697 | ) | (12,351 | ) | (7,539 | ) | ||||||||
Funds From Operations |
$ | 97,102 | $ | 93,673 | $ | 269,838 | $ | 267,282 | ||||||||
- 19 -
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
Rental Operations revenues from Continuing
Operations |
$ | 216,869 | $ | 206,841 | $ | 658,979 | $ | 616,356 | ||||||||
Service Operations revenues from Continuing
Operations |
29,066 | 20,273 | 66,978 | 57,042 | ||||||||||||
Earnings from Continuing Rental Operations |
15,584 | 20,801 | 57,188 | 72,115 | ||||||||||||
Earnings from Continuing Service Operations |
21,738 | 7,301 | 36,541 | 26,253 | ||||||||||||
Operating income |
24,400 | 23,745 | 58,958 | 69,086 | ||||||||||||
Net income available for common shareholders |
13,054 | 53,387 | 34,899 | 159,026 | ||||||||||||
Weighted average common shares outstanding |
146,966 | 137,576 | 146,680 | 137,110 | ||||||||||||
Weighted average common shares and potential dilutive
securities |
155,344 | 147,651 | 155,105 | 147,986 | ||||||||||||
Basic income per common share: |
||||||||||||||||
Continuing operations |
$ | .08 | $ | .12 | $ | .15 | $ | .37 | ||||||||
Discontinued operations |
$ | .01 | $ | .27 | $ | .09 | $ | .79 | ||||||||
Diluted income per common share: |
||||||||||||||||
Continuing operations |
$ | .08 | $ | .12 | $ | .15 | $ | .37 | ||||||||
Discontinued operations |
$ | .01 | $ | .27 | $ | .09 | $ | .78 | ||||||||
Number of in-service properties at end of period |
724 | 687 | 724 | 687 | ||||||||||||
In-service square footage at end of period |
124,178 | 109,632 | 124,178 | 109,632 |
2008 | 2007 | |||||||
Rental Revenue: |
||||||||
Office |
$ | 144,026 | $ | 144,729 | ||||
Industrial |
62,856 | 52,497 | ||||||
Non-reportable segments |
9,783 | 7,777 | ||||||
Total |
$ | 216,665 | $ | 205,003 | ||||
| We acquired 12 properties and placed 71 developments in service from January 1, 2007 to September 30, 2008 that provided incremental revenues of $18.6 million in the third quarter of 2008, as compared to the same period in 2007. The slight decrease in overall occupancy in our wholly owned in-service properties from 92.3% to 87.6% was the result of some of these newly developed speculative properties not yet being fully leased, rather than from occupancy decreases in our existing base of rental properties. | ||
| Lease termination fees, which are included in rental revenue from continuing operations, decreased from $9.5 million in the third quarter of 2007 to $1.6 million in the third quarter of 2008. |
- 20 -
2008 | 2007 | |||||||
Rental Expenses: |
||||||||
Office |
$ | 39,151 | $ | 37,815 | ||||
Industrial |
5,988 | 5,360 | ||||||
Non-reportable segments |
4,327 | 2,651 | ||||||
Total |
$ | 49,466 | $ | 45,826 | ||||
Real Estate Taxes: |
||||||||
Office |
$ | 17,838 | $ | 16,948 | ||||
Industrial |
7,585 | 6,693 | ||||||
Non-reportable segments |
1,992 | 1,721 | ||||||
Total |
$ | 27,415 | $ | 25,362 | ||||
- 21 -
2008 | 2007 | |||||||
Rental Revenue: |
||||||||
Office |
$ | 427,393 | $ | 420,930 | ||||
Industrial |
184,691 | 160,031 | ||||||
Non-reportable segments |
29,711 | 17,917 | ||||||
Total |
$ | 641,795 | $ | 598,878 | ||||
- 22 -
| We acquired 12 properties and placed 71 developments in service from January 1, 2007 to September 30, 2008 that provided incremental revenues of $53.4 million for the first nine months of 2008, as compared to the same period in 2007. The slight decrease in overall occupancy in our wholly owned in-service properties from 92.3% to 87.6% was the result of some of these newly developed speculative properties not yet being fully leased, rather than from occupancy decreases in our existing base of rental properties. | ||
| Lease termination fees, which are included in rental revenue from continuing operations, decreased from $14.7 million in the first nine months of 2007 to $6.6 million in the same period of 2008. | ||
| We contributed eight properties to an unconsolidated joint venture in 2007, resulting in an $11.0 million reduction in revenues for the nine months ended September 30, 2008, as compared to the same period in 2007. Of these properties, seven were contributed in the second quarter of 2007 and one was contributed in the fourth quarter of 2007. | ||
| The remaining increase in rental revenues is primarily the result of a $6.5 million increase in revenues from reimbursable rental expenses. |
2008 | 2007 | |||||||
Rental Expenses: |
||||||||
Office |
$ | 116,298 | $ | 112,643 | ||||
Industrial |
20,416 | 17,858 | ||||||
Non-reportable segments |
10,765 | 6,168 | ||||||
Total |
$ | 147,479 | $ | 136,669 | ||||
Real Estate Taxes: |
||||||||
Office |
$ | 52,959 | $ | 50,585 | ||||
Industrial |
22,804 | 19,248 | ||||||
Non-reportable segments |
6,830 | 5,215 | ||||||
Total |
$ | 82,593 | $ | 75,048 | ||||
- 23 -
| We recorded $5.8 million of additional depreciation expense in the first quarter of 2008 for a portfolio of properties that no longer met the criteria for being classified as held-for-sale. | ||
| Our held-for-rental asset base increased from acquisitions and developments during 2007 and 2008. |
- 24 -
| undistributed cash provided by operating activities; | ||
| issuance of additional equity, including common and preferred shares; | ||
| issuance of additional debt securities; | ||
| proceeds received from real estate dispositions; and | ||
| transactions with unconsolidated entities. |
- 25 -
| property investment; | ||
| recurring leasing/capital costs; | ||
| dividends and distributions to shareholders and unitholders; | ||
| long-term debt maturities; and | ||
| other contractual obligations. |
- 26 -
2008 | 2007 | |||||||
Recurring tenant improvements |
$ | 28,075 | $ | 32,987 | ||||
Recurring leasing costs |
18,934 | 22,771 | ||||||
Building improvements |
5,387 | 4,894 | ||||||
Totals |
$ | 52,396 | $ | 60,652 | ||||
Future Repayments | Weighted Average | |||||||||||||||
Scheduled | Interest Rate of | |||||||||||||||
Year | Amortization | Maturities | Total | Future Repayments | ||||||||||||
2008 |
$ | 2,557 | $ | 9,940 | $ | 12,497 | 7.29 | % | ||||||||
2009 |
10,957 | 275,000 | 285,957 | 7.38 | % | |||||||||||
2010 |
10,717 | 700,000 | 710,717 | 3.91 | % | |||||||||||
2011 |
10,823 | 1,041,849 | 1,052,672 | 5.12 | % | |||||||||||
2012 |
8,906 | 201,216 | 210,122 | 5.92 | % | |||||||||||
2013 |
8,889 | 475,000 | 483,889 | 6.51 | % | |||||||||||
2014 |
9,109 | 272,112 | 281,221 | 6.46 | % | |||||||||||
2015 |
7,700 | | 7,700 | 6.39 | % | |||||||||||
2016 |
6,822 | 490,900 | 497,722 | 6.16 | % | |||||||||||
2017 |
5,242 | 469,324 | 474,566 | 5.95 | % | |||||||||||
2018 |
3,304 | 300,000 | 303,304 | 6.09 | % | |||||||||||
Thereafter |
27,500 | 50,000 | 77,500 | 7.03 | % | |||||||||||
$ | 112,526 | $ | 4,285,341 | $ | 4,397,867 | 5.66 | % | |||||||||
- 27 -
Nine Months Ended | ||||||||
September 30, | ||||||||
2008 | 2007 | |||||||
Net Cash Provided by
Operating Activities |
$ | 329.3 | $ | 135.3 | ||||
Net Cash Provided by (Used for)
Investing Activities |
$ | (428.7 | ) | $ | (145.2 | ) | ||
Net Cash Provided by (Used for)
Financing Activities |
$ | 54.9 | $ | (40.2 | ) |
| During the nine-month period ended September 30, 2008, we incurred Build-for-Sale property development costs of $159.2 million, compared to $238.6 million for the same period ended September 30, 2007. The difference is reflective of the decreased activity in our Build-for-Sale pipeline as there were certain large projects under development during the first half of 2007 that were placed in service in the third quarter of 2007. The pipeline of Build-for-Sale projects under construction as of September 30, 2008 has anticipated total costs upon completion of $562.9 million. | ||
| We sold nine Build-for-Sale properties in the first nine months of 2008, compared to six such properties sold in the same period in 2007, receiving net proceeds of $220.6 million and $83.1 million, respectively. We recognized pre-tax gains of $26.7 million and $10.8 million on these sales for the nine-month periods ended September 30, 2008 and 2007, respectively. |
| Held-for-rental development costs increased to $365.8 million for the nine-month period ended September 30, 2008 from $324.3 million for the same period in 2007 largely as the result of the completion of several projects that we started in 2007. | ||
| During the first nine months of 2008, we paid cash of $20.1 million for real estate acquisitions and $35.6 million for undeveloped land acquisitions, compared to $82.4 million for real estate acquisitions and $155.6 million for acquisitions of undeveloped land in the same period in 2007. | ||
| Sales of land and depreciated property provided $85.7 million in net proceeds for the nine-month period ended September 30, 2008, compared to $405.1 million for the same period in 2007. Dispositions in the first nine months of 2007 included a portfolio of eight office properties in the Cleveland market for net proceeds of $139.3 million and a portfolio of twelve industrial properties in the St. Louis market for net proceeds of $64.2 million. | ||
| We received capital distributions (as a result of the sale of properties or refinancing) of $65.6 million from unconsolidated companies for the nine-month period ended September 30, 2008, compared to $207.5 million for the same period in 2007. |
- 28 -
| In January 2008, we repaid $125.0 million of senior unsecured notes with an effective interest rate of 3.36% on their scheduled maturity date. | ||
| In February 2008, we received net proceeds of approximately $290.0 million from the issuance of shares of our Series O Cumulative Redeemable Preferred Stock; we had no new preferred equity issuances in the same period in 2007. | ||
| We decreased net borrowings on DRLPs $1.3 billion line of credit by $18.0 million for the nine months ended September 30, 2008, compared to a decrease of $15.0 million for the same period in 2007. | ||
| In March 2008, we settled three forward-starting swaps and made a cash payment of $14.6 million to the counterparties. | ||
| In May 2008, we repaid $100.0 million of senior unsecured notes with an effective interest rate of 6.76% on their scheduled maturity date. | ||
| In May 2008, we issued $325.0 million of senior unsecured notes due in May 2013 with an effective interest rate of 7.36%. |
- 29 -
Remainder of | Fair | |||||||||||||||||||||||||||||||
2008 | 2009 | 2010 | 2011 | 2012 | Thereafter | Total | Value | |||||||||||||||||||||||||
Fixed rate secured debt |
$ | 12,497 | $ | 10,247 | $ | 9,967 | $ | 22,177 | $ | 9,292 | $ | 445,687 | $ | 509,868 | $ | 472,750 | ||||||||||||||||
Weighted average interest rate |
7.29 | % | 6.92 | % | 6.85 | % | 7.14 | % | 6.67 | % | 6.04 | % | ||||||||||||||||||||
Variable rate secured debt |
$ | | $ | 710 | $ | 750 | $ | 785 | $ | 830 | $ | 5,215 | $ | 8,290 | $ | 8,290 | ||||||||||||||||
Weighted average interest rate |
N/A | 10.85 | % | 10.80 | % | 10.76 | % | 10.72 | % | 11.53 | % | |||||||||||||||||||||
Fixed rate unsecured notes |
$ | | $ | 275,000 | $ | 175,000 | $ | 1,021,000 | $ | 200,000 | $ | 1,675,000 | $ | 3,346,000 | $ | 2,934,012 | ||||||||||||||||
Weighted average interest rate |
N/A | 7.39 | % | 5.37 | % | 5.08 | % | 5.87 | % | 6.29 | % | |||||||||||||||||||||
Unsecured lines of credit |
$ | | $ | | $ | 525,000 | $ | 8,709 | $ | | $ | | $ | 533,709 | $ | 525,034 | ||||||||||||||||
Rate at September 30, 2008 |
N/A | N/A | 3.36 | % | 4.28 | % | N/A | N/A |
- 30 -
- 31 -
- 32 -
Total Number of | ||||||||||||
Shares Purchased as | ||||||||||||
Total Number of | Part of Publicly | |||||||||||
Shares | Average Price | Announced Plans or | ||||||||||
Month | Purchased (1) | Paid per Share | Programs | |||||||||
July |
| $ | | | ||||||||
August |
68,150 | $ | 26.40 | 68,150 | ||||||||
September |
4,270 | $ | 26.94 | 4,270 | ||||||||
Total |
72,420 | $ | 26.43 | 72,420 | ||||||||
(1) | All 72,420 shares repurchased represent shares swapped to pay the exercise price of stock options. |
3.1(i) | Third Restated Articles of Incorporation of Duke Realty Corporation (filed as Exhibit 3.1 to the Companys Quarterly Report on Form 10-Q for the quarter ended March 31, 2003, as filed with the SEC on May 13, 2003, File No. 001-09044, and incorporated herein by this reference). | ||
3.1(ii) | Amendment to the Third Restated Articles of Incorporation of Duke Realty Corporation, establishing the amount, terms and rights of the Companys 6.625% Series J Cumulative Redeemable Preferred Shares (filed as Exhibit 3 to the Companys Current Report on Form 8-K, as filed with the SEC on August 27, 2003, File No. 001-09044, and incorporated herein by this reference). |
- 33 -
3.1(iii) | Amendment to the Third Restated Articles of Incorporation of Duke Realty Corporation, establishing the amount, terms and rights of the Companys 6.5% Series K Cumulative Redeemable Preferred Shares (filed as Exhibit 3 to the Companys Current Report on Form 8-K, as filed with the SEC on February 26, 2004, File No. 001-09044, and incorporated herein by this reference). | ||
3.1(iv) | Amendment to the Third Restated Articles of Incorporation of Duke Realty Corporation, establishing the amount, terms and rights of the Companys 6.6% Series L Cumulative Redeemable Preferred Shares (filed as Exhibit 3.1 of the Companys Current Report on Form 8-K, as filed with the SEC on November 29, 2004, File No. 001-09044, and incorporated herein by reference). | ||
3.1(v) | Amendment to the Third Restated Articles of Incorporation of Duke Realty Corporation, amending the Designating Amendment to the Third Restated Articles of Incorporation of Duke Realty Corporation, establishing the amount, terms and rights of the Companys 6.95% Series M Cumulative Redeemable Preferred Shares (filed as Exhibit 3.2 to the Companys Current Report on Form 8-K, as filed with the SEC on July 6, 2006, and incorporated herein by this reference). | ||
3.1(vi) | Amendment to the Third Restated Articles of Incorporation of Duke Realty Corporation, establishing the amount, terms and rights of the Companys 7.25% Series N Cumulative Redeemable Preferred Shares (filed as Exhibit 3.1 to the Companys Current Report on Form 8-K, as filed with the SEC on July 6, 2006, and incorporated herein by this reference). | ||
3.1(vii) | Amendment to the Third Restated Articles of Incorporation of Duke Realty Corporation, deleting Exhibits A, D, E, F, H and I and de-designating the related series of preferred shares (filed as Exhibit 3.1(viii) to the Companys Quarterly Report on Form 10-Q for the quarter ended June 30, 2007, as filed with the SEC on August 7, 2007, File No. 001-09044, and incorporated herein by this reference). | ||
3.1(viii) | Amendment to the Third Restated Articles of Incorporation of Duke Realty Corporation, deleting Exhibit B and de-designating the related series of preferred shares (filed as Exhibit 3.1(viii) to the Companys Annual Report on Form 10-K for the year ended December 31, 2007, as filed with the SEC on February 29, 2008, File No. 001-09044, and incorporated herein by this reference). | ||
3.1(ix) | Amendment to the Third Restated Articles of Incorporation of Duke Realty Corporation, establishing the amount, terms and rights of Duke Realty Corporations 8.375% Series O Cumulative Redeemable Preferred Shares (filed as Exhibit 3.1 to the Companys Registration Statement on Form 8-A, as filed with the SEC on February 22, 2008, File No. 001-09044, and incorporated herein by this reference). | ||
3.1(x) | Amendment to the Third Restated Articles of Incorporation of Duke Realty Corporation, deleting Exhibits C and de-designating the related Series C Junior Preferred Shares.* | ||
3.2 (i) | Third Amended and Restated Bylaws of Duke Realty Corporation (filed as Exhibit 3.2 to the Companys Quarterly Report on Form 10-Q for the quarter ended March 31, 2003, as filed with the SEC on May 13, 2003, File No. 001-09044, and incorporated herein by this reference). |
- 34 -
3.2(ii) | Amendment No. 1 to the Third Amended and Restated By-Laws of Duke Realty Corporation (filed as Exhibit 3.1 to the Companys Current Report on Form 8-K, as filed with the SEC on February 7, 2008, File No. 001-09044, and incorporated herein by this reference). | ||
11.1 | Statement Regarding Computation of Earnings.** | ||
12.1 | Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends.* | ||
31.1 | Rule 13a-14(a) Certification of the Principal Executive Officer and Principal Financial Officer.* | ||
32.1 | Section 1350 Certification of the Principal Executive Officer and Principal Financial Officer.* |
* | Filed herewith. | |
** | Data required by Statement of Financial Accounting Standard No.128, Earnings per Share, is provided in Note 5 to the Consolidated Financial Statements included in this report. |
- 35 -
DUKE REALTY CORPORATION | ||||
Date:
November 7, 2008
|
/s/ Dennis D. Oklak
|
|||
Dennis D. Oklak | ||||
Chairman and Chief Executive Officer | ||||
(Principal Executive Officer and | ||||
Principal Financial Officer) | ||||
/s/ Mark Denien
|
||||
Senior Vice President, Corporate Controller | ||||
(Principal Accounting Officer) |