þ | ANNUAL 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 |
TEXAS | 52-1862813 | |
(State or other jurisdiction of incorporation | (I.R.S. Employer Identification Number) | |
or organization) |
777 Main Street, Suite 2100, Fort Worth, Texas | 76102 | |
(Address of principal executive offices) | (Zip code) | |
Name of Each Exchange | ||
Title of each class: | on Which Registered: | |
Common Shares of Beneficial Interest par value $0.01 per share |
New York Stock Exchange | |
Series A
Convertible Cumulative Preferred Shares of Beneficial Interest par value $0.01 per share |
New York Stock Exchange | |
Series B Cumulative Redeemable Preferred Shares of Beneficial Interest par value $0.01 per share |
New York Stock Exchange |
Number of
Common Shares outstanding as of March 5, 2007: |
102,807,311 | |||
Number of
Series A Preferred Shares outstanding as of March 5, 2007: |
14,200,000 | |||
Number of
Series B Preferred Shares outstanding as of March 5, 2007: |
3,400,000 |
Page | ||||||||
PART I. |
||||||||
3 | ||||||||
12 | ||||||||
24 | ||||||||
24 | ||||||||
34 | ||||||||
34 | ||||||||
PART II. |
||||||||
35 | ||||||||
38 | ||||||||
39 | ||||||||
72 | ||||||||
73 | ||||||||
137 | ||||||||
137 | ||||||||
142 | ||||||||
PART III. |
||||||||
142 | ||||||||
142 | ||||||||
142 | ||||||||
142 | ||||||||
142 | ||||||||
PART IV. |
||||||||
143 | ||||||||
List of Subsdiaries | ||||||||
Consent of Ernst & Young LLP | ||||||||
Consent of Deloitte & Touche LLP | ||||||||
Certifications of CEO and CFO Pursuant to Section 302 | ||||||||
Certifications of CEO and CFO Pursuant to Section 906 |
2
| Office Segment; | ||
| Resort Residential Development Segment; | ||
| Resort/Hotel Segment; and | ||
| Temperature-Controlled Logistics Segment. |
| Office Segment consisted of 71 office properties, which we refer to as the Office Properties, located in 26 metropolitan submarkets in eight states, with an aggregate of approximately 27.6 million net rentable square feet. Fifty-four of the Office Properties are wholly-owned and 17 are owned through joint ventures, one of which is consolidated in our financial statements contained in Item 8, Financial Statements and Supplementary Data, and 16 of which are unconsolidated. | ||
| Resort Residential Development Segment consisted of our ownership of common stock representing interests of 98% to 100% in four Resort Residential Development Corporations and two limited partnerships, which are consolidated. These Resort Residential Development Corporations, through partnership arrangements, owned, in whole or in part, 30 active and planned upscale resort residential development properties, which we refer to as the Resort Residential Development Properties. |
3
| Resort/Hotel Segment consisted of five luxury and destination fitness resorts and spas with a total of 949 rooms/guest nights and three upscale business-class hotel properties with a total of 1,376 rooms, which we refer to as the Resort/Hotel Properties. Five of the Resort/Hotel Properties are wholly-owned, one is owned through a joint venture that is consolidated and two are owned through joint ventures that are unconsolidated. | ||
| Temperature-Controlled Logistics Segment consisted of our 31.7% interest in AmeriCold Realty Trust, or AmeriCold, a REIT. As of December 31, 2006, AmeriCold operated 104 facilities, of which 91 were wholly-owned or leased, one was partially-owned and 12 were managed for outside owners. The 92 owned or leased and partially-owned facilities, which we refer to as the Temperature-Controlled Logistics Properties, had an aggregate of approximately 497.8 million cubic feet (19.0 million square feet) of warehouse space. AmeriCold also owned one quarry and the related land. |
4
| Sale of all resort and hotel assets. Properties to be sold include the Fairmont Sonoma Mission Inn & Spa®, Ventana Inn & Spa in Big Sur, California, the Park Hyatt Beaver Creek Resort & Spa, and three business-class hotels. | ||
| Sale of resort residential developments. Properties and assets to be sold include Crescent Resort Development and Desert Mountain Development Corporation. | ||
| Opportunistic sale of office properties. Properties to be sold include virtually all suburban Dallas properties and all Austin properties, as well as our single assets in Phoenix, Arizona, and in Seattle, Washington. | ||
| Reduction of general and administrative expenses by more than $17.0 million, or $0.14 per share. Implementation of savings began immediately on March 1, 2007 and is expected to be fully phased in by the end of 2007. We expect to take a charge of approximately $5.0 million for severance costs. | ||
| Use of sales proceeds to retire debt. We plan to first use the proceeds from asset sales to retire debt. We expect that our balance sheet will be significantly strengthened and our cost of capital lowered, giving us capacity for growth. | ||
| Alignment of dividend. We intend to align our dividend with industry-accepted pay-out ranges to allow for retention of capital for growth. |
5
| Comprehensive Environmental Response, Compensation, and Liability Act, as amended (CERCLA); | ||
| Resource Conservation & Recovery Act; | ||
| Clean Water Act; | ||
| Clean Air Act; | ||
| Toxic Substances Control Act; and | ||
| Occupational Safety & Health Act. |
6
Population | Employment | |||||||
Growth | Growth | |||||||
Metropolitan Statistical Area | 2007-2009 | 2007-2009 | ||||||
United States |
2.7 | % | 3.4 | % | ||||
Atlanta, GA |
6.2 | 6.0 | ||||||
Austin, TX |
8.6 | 9.2 | ||||||
Colorado Springs, CO |
4.2 | 5.7 | ||||||
Dallas, TX |
6.1 | 6.1 | ||||||
Denver, CO |
3.6 | 4.3 | ||||||
Fort Worth, TX |
6.1 | 6.3 | ||||||
Houston, TX |
6.0 | 6.2 | ||||||
Las Vegas, NV |
10.9 | 10.1 | ||||||
Miami, FL |
3.6 | 3.9 | ||||||
Orange County, CA |
3.1 | 4.3 | ||||||
Phoenix, AZ |
7.0 | 9.0 | ||||||
Seattle, WA |
4.9 | 6.0 |
Source: | Moodys | Economy.com, data represents total percentage change for years 2007, 2008 and 2009. |
7
As of December 31, | ||||||||
Market | 2006 | 2005 | ||||||
United States |
4.3 | % | 4.6 | % | ||||
Texas |
4.1 | 4.8 | ||||||
Dallas |
4.0 | 4.6 | ||||||
Houston |
4.0 | 5.1 | ||||||
Austin |
3.2 | 3.9 | ||||||
Denver |
3.9 | 4.5 | ||||||
Miami |
3.5 | 3.6 | ||||||
Las Vegas |
4.2 | 3.5 |
Source: | U.S. Bureau of Labor Statistics and Texas Workforce Commission. Not seasonally adjusted. |
Economic Net | Economic Net | |||||||||||||||||||||||||||||||
Absorption(1) | Absorption(1) | |||||||||||||||||||||||||||||||
All Classes | Class A | Economic Occupancy(2) | Economic Occupancy(2) | |||||||||||||||||||||||||||||
(in square feet) | (in square feet) | All Classes | Class A | |||||||||||||||||||||||||||||
Market | 2006 | 2005 | 2006 | 2005 | 2006 | 2005 | 2006 | 2005 | ||||||||||||||||||||||||
Dallas |
3,514,000 | 549,000 | 2,707,000 | 1,250,000 | 78.3 | % | 77.5 | % | 82.6 | % | 80.9 | % | ||||||||||||||||||||
Houston |
5,814,000 | 1,007,000 | 4,443,000 | (207,000 | ) | 85.8 | 83.1 | 88.4 | 83.7 | |||||||||||||||||||||||
Austin |
1,966,000 | 1,177,000 | 1,300,000 | 458,000 | 88.3 | 84.5 | 89.7 | 83.7 | ||||||||||||||||||||||||
Denver |
2,473,000 | 2,761,000 | 1,672,000 | 887,000 | 85.6 | 84.5 | 88.1 | 85.5 | ||||||||||||||||||||||||
Miami |
778,000 | 1,998,000 | 692,000 | 757,000 | 92.7 | 91.4 | 92.0 | 88.7 | ||||||||||||||||||||||||
Las Vegas |
900,000 | 2,068,000 | 241,000 | 305,000 | 89.8 | 91.5 | 92.6 | 91.9 |
Sources: | CoStar Group for non-medical and non-owner-occupied buildings greater than 15,000 square feet (Dallas, Houston, Austin, Denver and Miami); Grubb & Ellis Las Vegas (Las Vegas). | |
(1) | Economic net absorption is the change in leased space from one period to another. | |
(2) | Economic occupancy reflects the occupancy of all tenants paying rent. |
8
Office Space | Office Space | Office Space Under | ||||||||||||||||||||||
Completions | Completions | Construction | ||||||||||||||||||||||
(in square feet) | All Classes | Class A | 2006 | |||||||||||||||||||||
Market | 2006 | 2005 | 2006 | 2005 | All Classes | Class A | ||||||||||||||||||
Dallas |
2,759,000 | 649,000 | 1,699,000 | 215,000 | 3,087,000 | 2,596,000 | ||||||||||||||||||
Houston |
1,377,000 | 970,000 | 850,000 | 192,000 | 2,514,000 | 889,000 | ||||||||||||||||||
Austin |
378,000 | 384,000 | 148,000 | | 1,247,000 | 807,000 | ||||||||||||||||||
Denver |
1,677,000 | 454,000 | 596,000 | | 803,000 | 292,000 | ||||||||||||||||||
Miami |
369,000 | 588,000 | 255,000 | 36,000 | 3,077,000 | 1,170,000 | ||||||||||||||||||
Las Vegas |
2,956,000 | 2,569,000 | | 365,000 | 2,821,000 | 1,187,000 |
Sources: | CoStar Group (Dallas, Houston, Austin, Denver and Miami); Restrepo Consulting Group, LLC (Las Vegas). |
9
10
11
Percentage of | ||||
2006 Segment Revenue | ||||
H.J. Heinz Company |
17.9 | % | ||
ConAgra Foods, Inc. |
9.6 | |||
Altria Group Inc. (Kraft Foods) |
5.7 | |||
Schwan Corp. |
4.3 | |||
Tyson Foods, Inc. |
4.1 | |||
General Mills, Inc. |
3.5 | |||
Sara Lee Corp. |
3.3 | |||
McCain Foods Limited |
3.2 | |||
U.S. Government |
3.1 | |||
Smithfield Companies Inc. |
2.9 | |||
Wayne Farms LLC |
2.6 | |||
Rich Products Corp. |
2.4 | |||
Jack in the Box Inc. |
2.3 | |||
J. R. Simplot Company |
2.2 | |||
Other |
32.9 | |||
Total |
100.0 | % | ||
| we may face various disruptions to the operation of our business as a result of the substantial time and effort invested by our management in connection with the Strategic Plan, and may be unable to respond effectively to competitive pressures or take advantage of new business opportunities; | ||
| our decision to implement the Strategic Plan may cause harm to relationships with our employees and/or may divert employee attention away from day-to-day operations of our business; | ||
| our decision to implement the Strategic Plan requires cooperation of our strategic business partners, including our relationships with the management of Canyon Ranch and East West Partners; | ||
| regardless of our ability to consummate the Strategic Plan, we would remain liable for significant costs relating thereto, including, among others, severance and retention payments, and accounting, legal and financial advisory expenses; and | ||
| an announcement that we have abandoned or cannot fully implement the Strategic Plan could trigger a decline in our common share price to the extent that our share price reflects a market assumption that we will complete the Strategic Plan. |
12
| downturns in the national, regional and local economic conditions where our properties are located; | ||
| competition from other Office, Resort Residential Development, Resort/Hotel and Temperature-Controlled Logistics properties; | ||
| adverse changes in local real estate market conditions, such as oversupply or reduction in demand for office space, luxury residences, Resort/Hotel space or Temperature-Controlled Logistics storage space; | ||
| changes in tenant preferences that reduce the attractiveness of our properties to tenants; | ||
| tenant defaults; | ||
| zoning or other regulatory restrictions; | ||
| decreases in market rental rates; | ||
| costs associated with the need to periodically repair, renovate and re-lease space; | ||
| increases in the cost of maintenance, insurance and other operating costs, including real estate taxes, associated with one or more properties, which may occur even when circumstances such as market factors and competition cause a reduction in revenues from one or more properties; and | ||
| illiquidity of real estate investments, which may limit our ability to vary our portfolio promptly in response to changes in economic or other conditions. |
13
| $65.0 million in termination fees in periodic installments through December 31, 2007 (of which $35.0 million has been received as of December 31, 2006, and is included in restricted cash in our Consolidated Balance Sheets as it is required to be escrowed with the lender); and | ||
| $62.0 million in rent according to original contractual lease terms from July 1, 2005, through December 31, 2007 (of which $39.8 million has been received as of December 31, 2006). |
14
| become bankrupt; | ||
| have economic or other business interests or goals which are unlike or incompatible with our business interests or goals; | ||
| be in a position to take action contrary to our suggestions or instructions, or in opposition to our policies or objectives (including actions that may be inconsistent with our REIT status); and | ||
| have different objectives from us regarding the appropriate timing and pricing of any sale or refinancing of the properties. |
15
| Based on features such as access, location, quality of accommodations, room-rate structure and, to a lesser extent, the quality and scope of other amenities such as food and beverage facilities, our Resort/Hotel properties compete for guests with other resorts and hotels, a number of which have greater marketing and financial resources than our lessees or the Resort/Hotel property managers; | ||
| If there is an increase in operating costs resulting from inflation or other factors, we or the property managers may not be able to offset the increase by increasing room rates; | ||
| Our Resort/Hotel Properties are subject to fluctuating and seasonal demands for business travel and tourism; and | ||
| Our Resort/Hotel Properties are subject to general and local economic conditions that may affect the demand for travel in general and other factors that are beyond our control, such as acts of terrorism. |
| We may be unable to obtain, or suffer delays in obtaining, necessary zoning, land-use, building, occupancy and other required governmental permits and authorizations, which could result in increased costs or our abandonment of these activities; | ||
| We may incur costs for development, expansion or renovation of a property which exceed our original estimates due to increased costs for materials or labor or other costs that were unexpected; | ||
| We may not be able to obtain financing with favorable terms, which may make us unable to proceed with our development and other related activities on the schedule we originally planned or at all; | ||
| We may be unable to complete construction and sale or lease-up of a lot, office property or resort residential development unit on schedule, which could result in increased debt service expense or construction costs; | ||
| We may lease, rent or sell developed properties at below expected rental rates, room rates or unit prices; and | ||
| Occupancy rates, rents or unit sales at newly completed properties may fluctuate depending on a number of factors, including market and economic conditions, and may result in our investment not being profitable. |
16
| make it difficult to satisfy our debt service requirements; | ||
| prevent us from making distributions on our outstanding common shares and preferred shares; | ||
| require us to dedicate a substantial portion of our cash flow from operations to payments on our debt, thereby reducing funds available for operations, property acquisitions and other appropriate business opportunities that may arise in the future; | ||
| require us to dedicate increased amounts of our cash flow from operations to payments on our variable rate, unhedged debt if interest rates rise; | ||
| limit our flexibility in planning for, or reacting to, changes in our business and the factors that affect the profitability of our business; | ||
| limit our ability to obtain additional financing, if we need it in the future for working capital, debt refinancing, capital expenditures, acquisitions, development or other general corporate purposes; and | ||
| limit our flexibility in conducting our business, which may place us at a disadvantage compared to competitors with less debt. |
17
| relating to the maintenance of the property securing the debt; | ||
| relating to minimum acceptable insurance coverage on our properties; | ||
| restricting our ability to pledge assets or create other liens; | ||
| restricting our ability to incur additional debt; | ||
| restricting our ability to amend or modify existing leases; and | ||
| restricting our ability to enter into transactions with affiliates. |
| incur additional debt; | ||
| incur additional secured debt and subsidiary debt; | ||
| make certain distributions, investments and other restricted payments, including distribution payments on our or our subsidiaries outstanding common and preferred equity; | ||
| limit the ability of restricted subsidiaries to make payments to us; | ||
| enter into transactions with affiliates; | ||
| create certain liens; | ||
| enter into certain sale-leaseback transactions; and | ||
| consolidate, merge or sell all or substantially all of our assets. |
| our financial condition, performance and prospects; | ||
| the market for similar securities; | ||
| additional issuance of other classes or series of our shares, particularly preferred shares, or the issuance of debt securities; | ||
| the amount of distributions paid on our common and preferred shares; | ||
| an announcement regarding future dividend pay-out ranges on our common shares; | ||
| general economic and financial market conditions; and | ||
| prevailing interest rates, increases in which may have a negative effect on the trading value of our preferred shares. |
18
19
20
| reducing the number of suitable investment opportunities offered to us; and |
| increasing the bargaining power of property owners. |
21
| interfering with our ability to attract and retain tenants, guests or purchasers; and |
| adversely affecting our ability to minimize expenses of operation. |
| We may not be able to identify suitable properties to acquire or may be unable to complete the acquisition of the properties we select for acquisition; | ||
| We may not be able to integrate new acquisitions into our existing operations successfully; | ||
| Our estimate of the costs of improving, repositioning or redeveloping an acquired property may prove to be too low, and, as a result, the property may fail to meet our estimates of the profitability of the property, either temporarily or for a longer time; | ||
| Office properties, resorts or hotels we acquire may fail to achieve the occupancy and rental or room rates we anticipate at the time we make the decision to invest in the properties, resulting in lower profitability than we expected in analyzing the properties; | ||
| Our pre-acquisition evaluation of the physical condition of each new investment may not detect certain defects or necessary repairs until after the property is acquired, which could significantly increase our total acquisition costs; and | ||
| Our investigation of a property or building prior to its acquisition, and any representations we may receive from the seller, may fail to reveal various liabilities, which could effectively reduce the cash flow from the property or building, or increase our acquisition cost. |
22
23
24
Weighted | ||||||||||||||||||||||||
Average Full- | ||||||||||||||||||||||||
Service | ||||||||||||||||||||||||
Rental Rate | ||||||||||||||||||||||||
Economic | Per | Our | ||||||||||||||||||||||
No. of | Net Rentable | Occupancy | Occupied | Ownership | ||||||||||||||||||||
State, City, Property | Properties | Submarket | Year Completed | Area (Sq. Ft.) | Percentage | Sq. Ft. (2) | Percentage (1) | |||||||||||||||||
Texas |
||||||||||||||||||||||||
Dallas |
||||||||||||||||||||||||
The Crescent |
2 | Uptown/Turtle Creek | 1985 | 1,299,522 | 98.5 | 34.49 | 24 | % | ||||||||||||||||
Fountain Place |
1 | CBD | 1986 | 1,200,266 | 91.2 | 21.38 | 24 | % | ||||||||||||||||
Trammell Crow Center |
1 | CBD | 1984 | 1,128,331 | 90.1 | 24.20 | 24 | % | ||||||||||||||||
Stemmons Place |
1 | Stemmons Freeway | 1983 | 634,381 | 66.4 | 16.82 | 100 | % | ||||||||||||||||
Spectrum Center |
1 | Quorum/Bent Tree | 1983 | 598,250 | 92.1 | 20.60 | 100 | % | ||||||||||||||||
125 E. John Carpenter Freeway |
1 | Las Colinas | 1982 | 446,031 | 88.3 | 20.78 | 100 | % | ||||||||||||||||
The Aberdeen |
1 | Quorum/Bent Tree | 1986 | 319,758 | 95.5 | 16.80 | 100 | % | ||||||||||||||||
MacArthur Center I & II |
1 | Las Colinas | 1982/1986 | 298,161 | 81.0 | 19.01 | 100 | % | ||||||||||||||||
Stanford Corporate Centre |
1 | Quorum/Bent Tree | 1985 | 274,684 | 88.5 | (3) | 21.29 | 100 | % | |||||||||||||||
Palisades Central II |
1 | Richardson | 1985 | 240,935 | 95.3 | 20.83 | 100 | % | ||||||||||||||||
3333 Lee Parkway |
1 | Uptown/Turtle Creek | 1983 | 233,543 | 98.3 | 19.47 | 100 | % | ||||||||||||||||
The Addison |
1 | Quorum/Bent Tree | 1981 | 215,016 | 100.0 | 23.09 | 100 | % | ||||||||||||||||
Palisades Central I |
1 | Richardson | 1980 | 180,503 | 76.3 | 18.16 | 100 | % | ||||||||||||||||
Greenway II |
1 | Richardson | 1985 | 154,329 | 99.9 | 18.03 | 100 | % | ||||||||||||||||
Greenway I & IA |
2 | Richardson | 1983 | 146,704 | 74.7 | 16.64 | 100 | % | ||||||||||||||||
Subtotal/Weighted Average |
17 | 7,370,414 | 89.9 | % | $ | 23.38 | 63 | % | ||||||||||||||||
Fort Worth |
||||||||||||||||||||||||
Carter Burgess Plaza |
1 | CBD | 1982 | 954,895 | 96.4 | % | $ | 19.88 | 100 | % | ||||||||||||||
Houston |
||||||||||||||||||||||||
Greenway Plaza |
10 | Greenway Plaza | 1969-1982 | 4,348,052 | 86.5 | % | $ | 19.67 | 100 | % | ||||||||||||||
Houston Center |
4 | CBD | 1974-1983 | 2,960,544 | 91.5 | 19.96 | 24 | % | ||||||||||||||||
Post Oak Central |
3 | West Loop/Galleria | 1974-1981 | 1,279,759 | 96.7 | 20.90 | 24 | % | ||||||||||||||||
Fulbright Tower |
1 | CBD | 1982 | 1,247,061 | 73.4 | (3) | 20.37 | 24 | % | |||||||||||||||
Five Post Oak Park |
1 | West Loop/Galleria | 1986 | 567,396 | 88.9 | 19.04 | 30 | % | ||||||||||||||||
BriarLake Plaza |
1 | Westchase | 2000 | 502,410 | 87.3 | (3) | 24.61 | 30 | % | |||||||||||||||
Subtotal/Weighted Average |
20 | 10,905,222 | 87.7 | % | $ | 20.17 | 55 | % | ||||||||||||||||
Austin |
||||||||||||||||||||||||
816 Congress |
1 | CBD | 1984 | 433,024 | 77.3 | % | $ | 20.81 | 100 | % | ||||||||||||||
301 Congress Avenue |
1 | CBD | 1986 | 418,338 | 82.1 | 23.03 | 50 | % | ||||||||||||||||
Austin Centre |
1 | CBD | 1986 | 343,664 | 97.2 | 18.95 | 100 | % | ||||||||||||||||
The Avallon |
3 | Northwest | 1993/1997 | 318,217 | 93.1 | 20.50 | 100 | % | ||||||||||||||||
Subtotal/Weighted Average |
6 | 1,513,243 | 86.5 | % | $ | 20.84 | 86 | % | ||||||||||||||||
Colorado |
||||||||||||||||||||||||
Denver
Johns Manville Plaza |
1 | CBD | 1978 | 675,400 | 91.5 | % | $ | 19.84 | 100 | % | ||||||||||||||
707 17th Street |
1 | CBD | 1982 | 550,805 | 91.9 | 20.42 | 100 | % | ||||||||||||||||
Regency Plaza |
1 | Denver Technology Center | 1985 | 309,862 | 86.5 | (3) | 18.76 | 100 | % | |||||||||||||||
Peakview Tower |
1 | Greenwood Village | 2001 | 264,149 | 91.4 | 24.05 | 100 | % | ||||||||||||||||
55 Madison |
1 | Cherry Creek | 1982 | 137,176 | 93.8 | 19.03 | 100 | % | ||||||||||||||||
The Citadel |
1 | Cherry Creek | 1987 | 130,652 | 92.4 | 24.94 | 100 | % | ||||||||||||||||
44 Cook |
1 | Cherry Creek | 1984 | 124,174 | 81.2 | 18.87 | 100 | % | ||||||||||||||||
Subtotal/Weighted Average |
7 | 2,192,218 | 90.5 | % | $ | 20.56 | 100 | % | ||||||||||||||||
Colorado Springs |
||||||||||||||||||||||||
Briargate Office and
Research Center |
1 | Northeast | 1988 | 260,046 | 87.3 | % | $ | 18.16 | 100 | % | ||||||||||||||
25
Weighted | ||||||||||||||||||||||||
Average Full- | ||||||||||||||||||||||||
Service | ||||||||||||||||||||||||
Rental Rate | ||||||||||||||||||||||||
Economic | Per | Our | ||||||||||||||||||||||
No. of | Net Rentable | Occupancy | Occupied | Ownership | ||||||||||||||||||||
State, City, Property | Properties | Submarket | Year Completed | Area (Sq. Ft.) | Percentage | Sq. Ft. (2) | Percentage (1) | |||||||||||||||||
Florida |
||||||||||||||||||||||||
Miami |
||||||||||||||||||||||||
Miami Center |
1 | CBD | 1983 | 782,211 | 93.2 | % (3) | $ | 32.44 | 40 | % | ||||||||||||||
Datran Center |
2 | Kendall/Dadeland | 1986/1988 | 476,412 | 94.3 | 29.01 | 100 | % | ||||||||||||||||
The Alhambra |
2 | Coral Gables | 1961/1987 | 325,005 | 92.0 | 30.47 | 100 | % | ||||||||||||||||
The BAC Colonnade Building |
1 | Coral Gables | 1989 | 218,170 | 89.6 | 33.40 | 100 | % | ||||||||||||||||
Subtotal/Weighted Average |
6 | 1,801,798 | 92.8 | % | $ | 31.28 | 74 | % | ||||||||||||||||
California |
||||||||||||||||||||||||
Orange County |
||||||||||||||||||||||||
Dupont Centre |
1 | Airport Office Area | 1986 | 250,782 | 97.3 | % | $ | 27.41 | 100 | % | ||||||||||||||
Nevada |
||||||||||||||||||||||||
Las Vegas |
||||||||||||||||||||||||
Hughes Center |
8 | Central East | 1986 - 1999 | 1,111,388 | 97.5 | % | $ | 33.60 | 100 | % | ||||||||||||||
Georgia |
||||||||||||||||||||||||
Atlanta |
||||||||||||||||||||||||
One Buckhead Plaza |
1 | Buckhead | 1987 | 461,669 | 91.3 | % | $ | 30.48 | 35 | % | ||||||||||||||
One Live Oak |
1 | Buckhead | 1981 | 201,488 | 88.7 | 24.24 | 100 | % | ||||||||||||||||
Subtotal/Weighted Average |
2 | 663,157 | 90.5 | % | $ | 28.62 | 55 | % | ||||||||||||||||
Washington |
||||||||||||||||||||||||
Seattle |
||||||||||||||||||||||||
Exchange Building |
1 | CBD | 1930/2001 | 295,515 | 99.0 | % | $ | 24.57 | 100 | % | ||||||||||||||
Total Office Portfolio
Excluding Properties Not
Stabilized |
70 | 27,318,678 | 89.8 | % (3) | $ | 22.78 | (4) | 68 | % | |||||||||||||||
PROPERTIES NOT STABILIZED |
||||||||||||||||||||||||
Arizona |
||||||||||||||||||||||||
Phoenix |
||||||||||||||||||||||||
Financial Plaza (5) |
1 | Mesa | 1986 | 309,983 | 80.6 | % | $ | 25.06 | 100 | % | ||||||||||||||
Total Office Portfolio |
71 | 27,628,661 | 69 | % | ||||||||||||||||||||
(1) | Office Property Table data is presented without adjustments to reflect our actual ownership percentage in joint ventured properties. Our actual ownership percentage in each property has been included for informational purposes. | |
(2) | Calculated in accordance with GAAP based on base rent payable as of December 31, 2006, giving effect to free rent and scheduled rent increases and including adjustments for expenses payable by or reimbursable from customers. The weighted average full-service rental rate for the El Paso lease (Greenway Plaza, Houston, Texas) reflects weighted average full-service rental rate over the shortened term (due to lease termination effective as of December 31, 2007) and excludes the impact of the net lease termination fee being amortized into revenue through December 31, 2007. | |
(3) | Leases have been executed at certain Office Properties but had not commenced as of December 31, 2006. If such leases had commenced as of December 31, 2006, the percent leased for Office Properties would have been 92.6%. Properties whose percent leased exceeds economic occupancy by 5 percentage points or more are as follows: Stanford Corporate Centre 94.1%, Fullbright Tower 91.7%, BriarLake Plaza 97.3, Regency Plaza 93.8% and Miami Center 98.8%. | |
(4) | The weighted average full-service cash rental rate per square foot calculated based on base rent payable for Office Properties as of December 31, 2006, without giving effect to free rent and scheduled rent increases that are taken into consideration under GAAP but including adjustments for expenses paid by or reimbursed from customers is $22.55. | |
(5) | Property statistics exclude Financial Plaza (acquired January 2006). This office property will be included in portfolio statistics once stabilized. Stabilization is deemed to occur upon the earlier of (a) achieving 90% occupancy, (b) one year following the acquisition date or date placed in service (related to developments), or (c) two years following the acquisition date for properties which are being repositioned. |
26
Percent of | ||||
Industry Sector | Leased Sq. Ft. | |||
Professional and Business Services |
32 | % | ||
Financial Activities |
27 | |||
Natural Resources, Mining, Construction |
18 | |||
Information |
5 | |||
Trade, Transportation, Utilities |
4 | |||
Public Administration |
4 | |||
Manufacturing |
4 | |||
Leisure and Hospitality |
4 | |||
Education and Health Services |
1 | |||
Other Services |
1 | |||
Total Leased |
100 | % | ||
27
Square | Square | Crescents | % of | Annual | |||||||||||||||||||||||||||||||||||
Footage of | Signed | Footage of | Share of | Annual | Annual | Expiring | Number of | ||||||||||||||||||||||||||||||||
Expiring | Renewals | Expiring | % of | Expiring | Full-Service | Full- | PSF | Customers | |||||||||||||||||||||||||||||||
Leases | and Relets | Leases | Square | Square Footage | Rent Under | Service | Full- | With | |||||||||||||||||||||||||||||||
Year of Lease | (Before Renewals | of Expiring | (After Renewals | Footage | (After Renewals | Expiring | Rent | Service | Expiring | ||||||||||||||||||||||||||||||
Expiration | and Relets) (1) | Leases (2) | and Relets) (1) | Expiring | and Relets) | Leases (3) | Expiring | Rent (3) | Leases | ||||||||||||||||||||||||||||||
Q1 2007 |
1,529,501 | (1,008,685 | ) | 520,816 | 2.2 | 356,887 | $ | 9,271,512 | 1.7 | $ | 17.80 | 192 | |||||||||||||||||||||||||||
Q2 2007 |
676,701 | (250,959 | ) | 425,742 | 1.8 | 262,548 | 9,644,046 | 1.8 | 22.65 | 76 | |||||||||||||||||||||||||||||
Q3 2007 |
401,377 | (109,255 | ) | 292,122 | 1.2 | 238,632 | 6,654,607 | 1.2 | 22.78 | 65 | |||||||||||||||||||||||||||||
Q4 2007 |
597,153 | 173,046 | 770,199 | 3.2 | 426,478 | 18,354,467 | 3.3 | 23.83 | 63 | ||||||||||||||||||||||||||||||
Total 2007 |
3,204,732 | (4) | (1,195,853 | ) | 2,008,879 | (4) | 8.4 | % | 1,284,545 | $ | 43,924,632 | 8.0 | % | $ | 21.87 | 396 | |||||||||||||||||||||||
Q1 2008 |
1,123,514 | (43,782 | ) | 1,079,732 | 4.5 | 927,689 | $ | 24,763,642 | 4.5 | $ | 22.93 | 64 | |||||||||||||||||||||||||||
Q2 2008 |
458,494 | (15,598 | ) | 442,896 | 1.8 | 366,677 | 10,610,394 | 1.9 | 23.96 | 73 | |||||||||||||||||||||||||||||
Q3 2008 |
422,896 | (48,346 | ) | 374,550 | 1.6 | 234,722 | 8,845,813 | 1.6 | 23.62 | 73 | |||||||||||||||||||||||||||||
Q4 2008 |
479,305 | (55,774 | ) | 423,531 | 1.8 | 337,022 | 10,120,853 | 1.8 | 23.90 | 80 | |||||||||||||||||||||||||||||
Total 2008 |
2,484,209 | (163,500 | ) | 2,320,709 | 9.7 | % | 1,866,110 | $ | 54,340,702 | 9.8 | % | $ | 23.42 | 290 | |||||||||||||||||||||||||
2009 |
2,581,216 | (73,993 | ) | 2,507,223 | 10.4 | 1,714,536 | $ | 58,488,832 | 10.6 | $ | 23.33 | 301 | |||||||||||||||||||||||||||
2010 |
2,111,239 | 169,775 | 2,281,014 | 9.5 | 1,462,189 | 55,193,305 | 10.0 | 24.20 | 250 | ||||||||||||||||||||||||||||||
2011 |
2,232,042 | 44,709 | 2,276,751 | 9.4 | 1,633,071 | 56,202,831 | 10.2 | 24.69 | 235 | ||||||||||||||||||||||||||||||
2012 |
1,498,307 | 317,784 | 1,816,091 | 7.5 | 1,410,079 | 41,972,305 | 7.6 | 23.11 | 111 | ||||||||||||||||||||||||||||||
2013 |
1,942,939 | 129,854 | 2,072,793 | 8.6 | 1,563,202 | 47,746,034 | 8.7 | 23.03 | 93 | ||||||||||||||||||||||||||||||
2014 |
3,273,247 | 187,140 | 3,460,387 | 14.3 | 2,172,475 | 72,301,983 | 13.1 | 20.89 | 48 | ||||||||||||||||||||||||||||||
2015 |
1,720,570 | 29,531 | 1,750,101 | 7.3 | 1,281,374 | 40,189,224 | 7.3 | 22.96 | 60 | ||||||||||||||||||||||||||||||
2016 |
1,213,952 | 11,713 | 1,225,665 | 5.1 | 539,239 | 29,272,813 | 5.3 | 23.88 | 59 | ||||||||||||||||||||||||||||||
2017 and thereafter |
1,853,425 | 542,840 | 2,396,265 | 9.8 | 1,450,899 | 50,610,106 | 9.4 | 21.12 | 36 | ||||||||||||||||||||||||||||||
Total |
24,115,878 | | 24,115,878 | (5) | 100.0 | % | 16,377,719 | $ | 550,242,767 | 100.0 | % | $ | 22.82 | 1,879 | |||||||||||||||||||||||||
(1) | Square footage is presented without adjustment to reflect our actual ownership percentage in joint ventured properties. | |
(2) | Signed renewals and relets extend the expiration dates of in-place leases to the end of the renewed or relet term. | |
(3) | Calculated based on base rent payable under the lease for net rentable square feet expiring (after renewals and relets), giving effect to free rent and scheduled rent increases taken into account under GAAP and including adjustments for expenses payable by or reimbursable from customers based on current expense levels. | |
(4) | As of December 31, 2006 leases totaling 1,825,691 square feet (including relets and renewals of 1,195,853 square feet and new leases of 629,838 square feet) have been signed and will commence during 2007. These signed leases represent approximately 57% of gross square footage expiring during 2007. Expiring square footage includes 247,361 square feet of month-to-month leases. | |
(5) | Reconciliation of Occupied SF to Net Rentable Area: |
Occupied SF Per Above: | 24,115,878 | ||||||
Non-revenue Generating Space: | 405,938 | ||||||
Total Occupied Office SF: | 24,521,816 | ||||||
Total Vacant SF: | 2,796,862 | ||||||
Total Stabilized Office NRA: | 27,318,678 | ||||||
Square | Square | % of | Annual | |||||||||||||||||||||||||||||||
Footage of | Signed | Footage of | Annual | Annual | Expiring | Number of | ||||||||||||||||||||||||||||
Expiring | Renewals | Expiring | % of | Full-Service | Full- | PSF | Customers | |||||||||||||||||||||||||||
Leases | and Relets | Leases | Square | Rent Under | Service | Full- | With | |||||||||||||||||||||||||||
Year of Lease | (Before Renewals | of Expiring | (After Renewals | Footage | Expiring | Rent | Service | Expiring | ||||||||||||||||||||||||||
Expiration | and Relets) (1) | Leases (2) | and Relets) (1) | Expiring | Leases (3) | Expiring | Rent (3) | Leases | ||||||||||||||||||||||||||
Q1 2007 |
458,157 | (403,976 | ) | 54,181 | 0.8 | $ | 1,265,432 | 0.8 | $ | 23.36 | 33 | |||||||||||||||||||||||
Q2 2007 |
106,697 | (15,259 | ) | 91,438 | 1.4 | 1,743,619 | 1.1 | 19.07 | 16 | |||||||||||||||||||||||||
Q3 2007 |
87,395 | (39,350 | ) | 48,045 | 0.7 | 844,161 | 0.5 | 17.57 | 11 | |||||||||||||||||||||||||
Q4 2007 |
76,704 | 316,377 | 393,081 | 6.0 | 9,398,804 | 6.1 | 23.91 | 9 | ||||||||||||||||||||||||||
Total 2007 |
728,953 | (4) | (142,208 | ) | 586,745 | (4) | 8.9 | % | $ | 13,252,016 | 8.5 | $ | 22.59 | 69 | ||||||||||||||||||||
Q1 2008 |
144,242 | 1,388 | 145,630 | 2.2 | $ | 3,596,739 | 2.3 | $ | 24.70 | 13 | ||||||||||||||||||||||||
Q2 2008 |
90,001 | 1,579 | 91,580 | 1.4 | 2,158,883 | 1.4 | 23.57 | 17 | ||||||||||||||||||||||||||
Q3 2008 |
79,743 | (9,650 | ) | 70,093 | 1.1 | 1,493,525 | 1.0 | 21.31 | 20 | |||||||||||||||||||||||||
Q4 2008 |
110,721 | (17,109 | ) | 93,612 | 1.4 | 1,967,611 | 1.3 | 21.02 | 22 | |||||||||||||||||||||||||
Total 2008 |
424,707 | (23,792 | ) | 400,915 | 6.1 | % | $ | 9,216,758 | 6.0 | $ | 22.99 | 72 | ||||||||||||||||||||||
2009 |
459,179 | (1,411 | ) | 457,768 | 7.0 | $ | 11,745,207 | 7.6 | $ | 25.66 | 54 | |||||||||||||||||||||||
2010 |
640,621 | 12,222 | 652,843 | 10.0 | 16,302,254 | 10.6 | 24.97 | 59 | ||||||||||||||||||||||||||
2011 |
469,972 | (65,847 | ) | 404,125 | 6.2 | 10,331,270 | 6.7 | 25.56 | 38 | |||||||||||||||||||||||||
2012 |
340,047 | 46,526 | 386,573 | 5.9 | 8,461,619 | 5.5 | 21.89 | 32 | ||||||||||||||||||||||||||
2013 |
503,065 | 80,544 | 583,609 | 8.9 | 14,362,393 | 9.3 | 24.61 | 26 | ||||||||||||||||||||||||||
2014 |
630,572 | 7,922 | 638,494 | 9.7 | 14,440,942 | 9.4 | 22.62 | 13 | ||||||||||||||||||||||||||
2015 |
936,483 | 17,599 | 954,082 | 14.6 | 22,054,983 | 14.3 | 23.12 | 22 | ||||||||||||||||||||||||||
2016 |
204,867 | | 204,867 | 3.1 | 5,809,013 | 3.8 | 28.36 | 14 | ||||||||||||||||||||||||||
2017 and
thereafter |
1,214,468 | 68,445 | 1,282,913 | 19.6 | 27,753,961 | 18.3 | 21.63 | 13 | ||||||||||||||||||||||||||
Total |
6,552,934 | | 6,552,934 | 100.0 | % | $ | 153,730,416 | 100.0 | $ | 23.46 | 412 | |||||||||||||||||||||||
(1) | Square footage is presented without adjustment to reflect our actual ownership percentage in joint ventured properties. | |
(2) | Signed renewals and relets extend the expiration dates of in-place leases to the end of the renewed or relet term. | |
(3) | Calculated based on base rent payable under the lease for net rentable square feet expiring (after renewals and relets), giving effect to free rent and scheduled rent increases taken into account under GAAP and including adjustments for expenses payable by or reimbursable from customers based on current expense levels. | |
(4) | As of December 31, 2006 leases totaling 201,481 square feet (including relets and renewals of 142,208 square feet and new leases of 59,273 square feet) have been signed and will commence during 2007. These signed leases represent approximately 28% of gross square footage expiring during 2007. Expiring square footage includes 14,018 square feet of month-to-month leases. |
28
Square | Square | % of | Annual | |||||||||||||||||||||||||||||||
Footage of | Signed | Footage of | Annual | Annual | Expiring | Number of | ||||||||||||||||||||||||||||
Expiring | Renewals | Expiring | % of | Full-Service | Full- | PSF | Customers | |||||||||||||||||||||||||||
Leases | and Relets | Leases | Square | Rent Under | Service | Full- | With | |||||||||||||||||||||||||||
Year of Lease | (Before Renwals | of Expiring | (After Renewals | Footage | Expiring | Rent | Service | Expiring | ||||||||||||||||||||||||||
Expiration | and Relets) (1) | Leases (2) | and Relets) (1) | Expiring | Leases (3) | Expiring | Rent (3) | Leases | ||||||||||||||||||||||||||
Q1 2007 |
789,946 | (502,076 | ) | 287,870 | 3.1 | $ | 4,428,987 | 2.4 | $ | 15.39 | 95 | |||||||||||||||||||||||
Q2 2007 |
343,944 | (163,389 | ) | 180,555 | 1.9 | 3,577,680 | 1.9 | 19.81 | 21 | |||||||||||||||||||||||||
Q3 2007 |
176,376 | (65,187 | ) | 111,189 | 1.2 | 2,197,816 | 1.2 | 19.77 | 21 | |||||||||||||||||||||||||
Q4 2007 |
173,733 | (27,070 | ) | 146,663 | 1.6 | 2,969,467 | 1.6 | 20.25 | 24 | |||||||||||||||||||||||||
Total 2007 |
1,483,999 | (4) | (757,722 | ) | 726,277 | (4) | 7.8 | % | $ | 13,173,950 | 7.1 | % | $ | 18.14 | 161 | |||||||||||||||||||
Q1 2008 |
816,224 | (20,516 | ) | 795,708 | 8.4 | $ | 17,387,899 | 9.2 | $ | 21.85 | 24 | |||||||||||||||||||||||
Q2 2008 |
110,715 | 4,779 | 115,494 | 1.2 | 2,270,779 | 1.2 | 19.66 | 20 | ||||||||||||||||||||||||||
Q3 2008 |
217,357 | (33,057 | ) | 184,300 | 2.0 | 3,995,546 | 2.1 | 21.68 | 25 | |||||||||||||||||||||||||
Q4 2008 |
180,656 | (7,927 | ) | 172,729 | 1.8 | 3,602,549 | 1.9 | 20.86 | 26 | |||||||||||||||||||||||||
Total 2008 |
1,324,952 | (56,721 | ) | 1,268,231 | 13.4 | % | $ | 27,256,773 | 14.4 | % | $ | 21.49 | 95 | |||||||||||||||||||||
2009 |
965,859 | 103 | 965,962 | 10.3 | $ | 18,567,268 | 9.9 | $ | 19.22 | 100 | ||||||||||||||||||||||||
2010 |
548,711 | 107,150 | 655,861 | 7.0 | 12,697,593 | 6.7 | 19.36 | 80 | ||||||||||||||||||||||||||
2011 |
750,787 | 21,350 | 772,137 | 8.2 | 15,434,732 | 8.2 | 19.99 | 78 | ||||||||||||||||||||||||||
2012 |
601,136 | 138,685 | 739,821 | 7.9 | 15,697,606 | 8.3 | 21.22 | 36 | ||||||||||||||||||||||||||
2013 |
449,801 | 24,078 | 473,879 | 5.0 | 9,845,448 | 5.2 | 20.78 | 15 | ||||||||||||||||||||||||||
2014 |
1,829,951 | 102,963 | 1,932,914 | 20.5 | 38,897,610 | 20.6 | 20.12 | 16 | ||||||||||||||||||||||||||
2015 |
372,354 | | 372,354 | 4.0 | 6,963,821 | 3.7 | 18.70 | 14 | ||||||||||||||||||||||||||
2016 |
723,018 | 11,713 | 734,731 | 7.8 | 15,736,199 | 8.4 | 21.42 | 28 | ||||||||||||||||||||||||||
2017 and
thereafter |
372,754 | 408,401 | 781,155 | 8.1 | 14,175,940 | 7.5 | 18.15 | 9 | ||||||||||||||||||||||||||
Total |
9,423,322 | | 9,423,322 | 100.0 | % | $ | 188,446,940 | 100.0 | % | $ | 20.00 | 632 | ||||||||||||||||||||||
(1) | Square footage is presented without adjustment to reflect our actual ownership percentage in joint ventured properties. | |
(2) | Signed renewals and relets extend the expiration dates of in-place leases to the end of the renewed or relet term. | |
(3) | Calculated based on base rent payable under the lease for net rentable square feet expiring (after renewals and relets), giving effect to free rent and scheduled rent increases taken into account under GAAP and including adjustments for expenses payable by or reimbursable from customers based on current expense levels. | |
(4) | As of December 31, 2006 leases totaling 1,202,482 square feet (including relets and renewals of 757,722 square feet and new leases of 444,760 square feet) have been signed and will commence during 2007. These signed leases represent approximately 81% of gross square footage expiring during 2007. Expiring square footage includes 144,374 square feet of month-to-month leases. |
Square | Square | % of | Annual | |||||||||||||||||||||||||||||||
Footage of | Signed | Footage of | Annual | Annual | Expiring | Number of | ||||||||||||||||||||||||||||
Expiring | Renewals | Expiring | % of | Full-Service | Full- | PSF | Customers | |||||||||||||||||||||||||||
Leases | and Relets | Leases | Square | Rent Under | Service | Full- | With | |||||||||||||||||||||||||||
Year of Lease | (Before Renewals | of Expiring | (After Renewals | Footage | Expiring | Rent | Service | Expiring | ||||||||||||||||||||||||||
Expiration | and Relets) (1) | Leases (2) | and Relets) (1) | Expiring | Leases (3) | Expiring | Rent (3) | Leases | ||||||||||||||||||||||||||
Q1 2007 |
72,878 | (17,512 | ) | 55,366 | 4.3 | $ | 706,809 | 2.6 | $ | 12.77 | 13 | |||||||||||||||||||||||
Q2 2007 |
9,904 | 1,484 | 11,388 | 0.9 | 204,182 | 0.8 | 17.93 | 3 | ||||||||||||||||||||||||||
Q3 2007 |
12,386 | (1,824 | ) | 10,562 | 0.8 | 196,659 | 0.7 | 18.62 | 5 | |||||||||||||||||||||||||
Q4 2007 |
23,405 | | 23,405 | 1.8 | 494,407 | 1.8 | 21.12 | 6 | ||||||||||||||||||||||||||
Total 2007 |
118,573 | (4) | (17,852 | ) | 100,721 | (4) | 7.8 | % | $ | 1,602,057 | 5.9 | % | $ | 15.91 | 27 | |||||||||||||||||||
Q1 2008 |
10,313 | | 10,313 | 0.8 | $ | 160,125 | 0.6 | $ | 15.53 | 5 | ||||||||||||||||||||||||
Q2 2008 |
4,788 | | 4,788 | 0.4 | 104,876 | 0.4 | 21.90 | 3 | ||||||||||||||||||||||||||
Q3 2008 |
20,061 | | 20,061 | 1.6 | 491,386 | 1.8 | 24.49 | 8 | ||||||||||||||||||||||||||
Q4 2008 |
32,708 | | 32,708 | 2.5 | 877,009 | 3.2 | 26.81 | 4 | ||||||||||||||||||||||||||
Total 2008 |
67,870 | | 67,870 | 5.3 | % | $ | 1,633,396 | 6.0 | % | $ | 24.07 | 20 | ||||||||||||||||||||||
2009 |
199,764 | (48,767 | ) | 150,997 | 11.8 | $ | 3,371,645 | 12.5 | $ | 22.33 | 26 | |||||||||||||||||||||||
2010 |
163,394 | 16,028 | 179,422 | 14.0 | 3,422,001 | 12.7 | 19.07 | 26 | ||||||||||||||||||||||||||
2011 |
102,375 | 50,591 | 152,966 | 11.9 | 3,589,116 | 13.3 | 23.46 | 15 | ||||||||||||||||||||||||||
2012 |
67,188 | | 67,188 | 5.2 | 1,501,417 | 5.6 | 22.35 | 8 | ||||||||||||||||||||||||||
2013 |
105,228 | | 105,228 | 8.2 | 2,220,392 | 8.2 | 21.10 | 9 | ||||||||||||||||||||||||||
2014 |
253,980 | | 253,980 | 19.8 | 5,517,181 | 20.4 | 21.72 | 4 | ||||||||||||||||||||||||||
2015 |
129,488 | | 129,488 | 10.1 | 2,610,609 | 9.7 | 20.16 | 10 | ||||||||||||||||||||||||||
2016 |
67,509 | | 67,509 | 5.3 | 1,288,715 | 4.8 | 19.09 | 3 | ||||||||||||||||||||||||||
2017 and
thereafter |
9,434 | | 9,434 | 0.6 | 247,413 | 0.9 | 26.23 | 1 | ||||||||||||||||||||||||||
Total |
1,284,803 | | 1,284,803 | 100.0 | % | $ | 27,003,942 | 100.0 | % | $ | 21.02 | 149 | ||||||||||||||||||||||
(1) | Square footage is presented without adjustment to reflect our actual ownership percentage in joint ventured properties. | |
(2) | Signed renewals and relets extend the expiration dates of in-place leases to the end of the renewed or relet term. | |
(3) | Calculated based on base rent payable under the lease for net rentable square feet expiring (after renewals and relets), giving effect to free rent and scheduled rent increases taken into account under GAAP and including adjustments for expenses payable by or reimbursable from customers based on current expense levels. | |
(4) | As of December 31, 2006 leases totaling 38,127 square feet (including relets and renewals of 17,852 square feet and new leases of 20,275 square feet) have been signed and will commence during 2007. These signed leases represent approximately 32% of gross square footage expiring during 2007. Expiring square footage includes 35,417 square feet of month-to-month leases. |
29
Square | Square | % of | Annual | |||||||||||||||||||||||||||||||
Footage of | Signed | Footage of | Annual | Annual | Expiring | Number of | ||||||||||||||||||||||||||||
Expiring | Renewals | Expiring | % of | Full-Service | Full- | PSF | Customers | |||||||||||||||||||||||||||
Leases | and Relets | Leases | Square | Rent Under | Service | Full- | With | |||||||||||||||||||||||||||
Year of Lease | (Before Renewals | of Expiring | (After Renewals | Footage | Expiring | Rent | Service | Expiring | ||||||||||||||||||||||||||
Expiration | and Relets) (1) | Leases (2) | and Relets) (1) | Expiring | Leases (3) | Expiring | Rent (3) | Leases | ||||||||||||||||||||||||||
Q1 2007 |
64,250 | (34,159 | ) | 30,091 | 1.5 | $ | 507,542 | 1.2 | $ | 16.87 | 13 | |||||||||||||||||||||||
Q2 2007 |
18,646 | (5,993 | ) | 12,653 | 0.6 | 300,929 | 0.7 | 23.78 | 4 | |||||||||||||||||||||||||
Q3 2007 |
16,298 | 549 | 16,847 | 0.9 | 328,868 | 0.8 | 19.52 | 3 | ||||||||||||||||||||||||||
Q4 2007 |
14,214 | (7,955 | ) | 6,259 | 0.3 | 134,015 | 0.3 | 21.41 | 2 | |||||||||||||||||||||||||
Total 2007 |
113,408 | (4) | (47,558 | ) | 65,850 | (4) | 3.3 | % | $ | 1,271,354 | 3.0 | % | $ | 19.31 | 22 | |||||||||||||||||||
Q1 2008 |
46,161 | (23,079 | ) | 23,082 | 1.2 | $ | 528,713 | 1.3 | $ | 22.91 | 6 | |||||||||||||||||||||||
Q2 2008 |
132,980 | (3,877 | ) | 129,103 | 6.6 | 2,956,407 | 7.2 | 22.90 | 6 | |||||||||||||||||||||||||
Q3 2008 |
18,610 | | 18,610 | 0.9 | 396,545 | 1.0 | 21.31 | 3 | ||||||||||||||||||||||||||
Q4 2008 |
12,700 | (2,978 | ) | 9,722 | 0.5 | 220,596 | 0.5 | 22.69 | 4 | |||||||||||||||||||||||||
Total 2008 |
210,451 | (29,934 | ) | 180,517 | 9.2 | % | $ | 4,102,261 | 10.0 | % | $ | 22.73 | 19 | |||||||||||||||||||||
2009 |
234,658 | (52,720 | ) | 181,938 | 9.2 | $ | 3,729,509 | 9.1 | $ | 20.50 | 26 | |||||||||||||||||||||||
2010 |
198,027 | 20,537 | 218,564 | 11.1 | 4,810,970 | 11.8 | 22.01 | 18 | ||||||||||||||||||||||||||
2011 |
200,877 | 7,615 | 208,492 | 10.6 | 4,562,349 | 11.1 | 21.88 | 22 | ||||||||||||||||||||||||||
2012 |
180,482 | 83,980 | 264,462 | 13.4 | 5,995,876 | 14.7 | 22.67 | 12 | ||||||||||||||||||||||||||
2013 |
160,969 | (57,190 | ) | 103,779 | 5.3 | 2,138,630 | 5.2 | 20.61 | 9 | |||||||||||||||||||||||||
2014 |
444,840 | 73,210 | 518,050 | 26.3 | 10,368,492 | 25.3 | 20.01 | 5 | ||||||||||||||||||||||||||
2015 |
18,637 | | 18,637 | 0.9 | 372,567 | 0.9 | 19.99 | 3 | ||||||||||||||||||||||||||
2016 |
64,075 | | 64,075 | 3.3 | 1,073,124 | 2.6 | 16.75 | 3 | ||||||||||||||||||||||||||
2017 and thereafter |
144,050 | 2,060 | 146,110 | 7.4 | 2,498,672 | 6.3 | 17.10 | 5 | ||||||||||||||||||||||||||
Total |
1,970,474 | | 1,970,474 | 100.0 | % | $ | 40,923,804 | 100.0 | % | $ | 20.77 | 144 | ||||||||||||||||||||||
(1) | Square footage is presented without adjustment to reflect our actual ownership percentage in joint ventured properties. | |
(2) | Signed renewals and relets extend the expiration dates of in-place leases to the end of the renewed or relet term. | |
(3) | Calculated based on base rent payable under the lease for net rentable square feet expiring (after renewals and relets), giving effect to free rent and scheduled rent increases taken into account under GAAP and including adjustments for expenses payable by or reimbursable from customers based on current expense levels. | |
(4) | As of December 31, 2006 new leases totaling 88,007 square feet (including relets and renewals of 47,558 square feet and new leases of 40,449 square feet) have been signed and will commence during 2007. These signed leases represent approximately 78% of gross square footage expiring during 2007. Expiring square footage includes 6,751 square feet of month-to-month leases. |
Square | Square | % of | Annual | |||||||||||||||||||||||||||||||
Footage of | Signed | Footage of | Annual | Annual | Expiring | Number of | ||||||||||||||||||||||||||||
Expiring | Renewals | Expiring | % of | Full-Service | Full- | PSF | Customers | |||||||||||||||||||||||||||
Leases | and Relets | Leases | Square | Rent Under | Service | Full- | With | |||||||||||||||||||||||||||
Year of Lease | (Before Renewals | of Expiring | (After Renewals | Footage | Expiring | Rent | Service | Expiring | ||||||||||||||||||||||||||
Expiration | and Relets) (1) | Leases (2) | and Relets) (1) | Expiring | Leases (3) | Expiring | Rent (3) | Leases | ||||||||||||||||||||||||||
Q1 2007 |
71,586 | (18,295 | ) | 53,291 | 3.2 | $ | 1,419,646 | 2.7 | $ | 26.64 | 22 | |||||||||||||||||||||||
Q2 2007 |
86,478 | (9,610 | ) | 76,868 | 4.6 | 2,415,668 | 4.6 | 31.43 | 20 | |||||||||||||||||||||||||
Q3 2007 |
23,791 | | 23,791 | 1.4 | 678,535 | 1.3 | 28.52 | 8 | ||||||||||||||||||||||||||
Q4 2007 |
47,727 | (22,905 | ) | 24,822 | 1.5 | 643,332 | 1.2 | 25.92 | 3 | |||||||||||||||||||||||||
Total 2007 |
229,582 | (4) | (50,810 | ) | 178,772 | (4) | 10.7 | % | $ | 5,157,181 | 9.8 | % | $ | 28.85 | 53 | |||||||||||||||||||
Q1 2008 |
18,764 | (1,249 | ) | 17,515 | 1.1 | $ | 555,165 | 1.1 | $ | 31.70 | 5 | |||||||||||||||||||||||
Q2 2008 |
29,853 | 5,995 | 35,848 | 2.2 | 1,120,978 | 2.1 | 31.27 | 9 | ||||||||||||||||||||||||||
Q3 2008 |
21,544 | | 21,544 | 1.3 | 664,396 | 1.3 | 30.84 | 6 | ||||||||||||||||||||||||||
Q4 2008 |
61,354 | (11,114 | ) | 50,240 | 3.0 | 1,480,178 | 2.8 | 29.46 | 13 | |||||||||||||||||||||||||
Total 2008 |
131,515 | (6,368 | ) | 125,147 | 7.6 | % | $ | 3,820,717 | 7.3 | % | $ | 30.53 | 33 | |||||||||||||||||||||
2009 |
338,219 | (6,043 | ) | 332,176 | 20.0 | $ | 9,882,868 | 18.8 | $ | 29.75 | 40 | |||||||||||||||||||||||
2010 |
279,776 | 2,072 | 281,848 | 17.0 | 9,137,800 | 17.4 | 32.42 | 25 | ||||||||||||||||||||||||||
2011 |
147,857 | 16,049 | 163,906 | 9.9 | 5,298,991 | 10.1 | 32.33 | 23 | ||||||||||||||||||||||||||
2012 |
98,434 | 5,524 | 103,958 | 6.3 | 3,629,533 | 6.9 | 34.91 | 7 | ||||||||||||||||||||||||||
2013 |
85,113 | 2,000 | 87,113 | 5.3 | 2,774,422 | 5.3 | 31.85 | 11 | ||||||||||||||||||||||||||
2014 |
36,952 | | 36,952 | 2.2 | 1,054,130 | 2.0 | 28.53 | 2 | ||||||||||||||||||||||||||
2015 |
110,242 | 11,932 | 122,174 | 7.4 | 3,995,035 | 7.6 | 32.70 | 4 | ||||||||||||||||||||||||||
2016 |
108,226 | | 108,226 | 6.5 | 3,805,138 | 7.3 | 35.16 | 7 | ||||||||||||||||||||||||||
2017 and thereafter |
92,440 | 25,644 | 118,084 | 7.1 | 3,909,838 | 7.5 | 33.11 | 6 | ||||||||||||||||||||||||||
Total |
1,658,356 | | 1,658,356 | 100.0 | % | $ | 52,465,653 | 100.0 | % | $ | 31.64 | 211 | ||||||||||||||||||||||
(1) | Square footage is presented without adjustment to reflect our actual ownership percentage in joint ventured properties. | |
(2) | Signed renewals and relets extend the expiration dates of in-place leases to the end of the renewed or relet term. | |
(3) | Calculated based on base rent payable under the lease for net rentable square feet expiring (after renewals and relets), giving effect to free rent and scheduled rent increases taken into account under GAAP and including adjustments for expenses payable by or reimbursable from customers based on current expense levels. | |
(4) | As of December 31, 2006 leases totaling 99,189 square feet (including relets and renewals of 50,810 square feet and new leases of 48,379 square feet) have been signed and will commence during 2007. These signed leases represent approximately 43% of gross square footage expiring during 2007. Expiring square footage includes 25,936 square feet of month-to-month leases. |
30
Square | Square | %of | Annual | |||||||||||||||||||||||||||||||
Footage of | Signed | Footage of | Annual | Annual | Expiring | Number of | ||||||||||||||||||||||||||||
Expiring | Renewals | Expiring | %of | Full-Service | Full- | PSF | Customers | |||||||||||||||||||||||||||
Leases | and Relets | Leases | Square | Rent Under | Service | Full- | With | |||||||||||||||||||||||||||
Year of Lease | (Before Renewals | of Expiring | (After Renewals | Footage | Expiring | Rent | Service | Expiring | ||||||||||||||||||||||||||
Expiration | and Relets) (1) | Leases (2) | and Relets) (1) | Expiring | Leases (3) | Expiring | Rent (3) | Leases | ||||||||||||||||||||||||||
Q1 2007 |
33,578 | (12,051 | ) | 21,527 | 2.0 | $ | 608,101 | 1.7 | $ | 28.25 | 4 | |||||||||||||||||||||||
Q2 2007 |
38,769 | (29,392 | ) | 9,377 | 0.9 | 267,854 | 0.7 | 28.56 | 2 | |||||||||||||||||||||||||
Q3 2007 |
55,483 | | 55,483 | 5.2 | 1,695,604 | 4.7 | 30.56 | 9 | ||||||||||||||||||||||||||
Q4 2007 |
58,908 | (10,426 | ) | 48,482 | 4.5 | 1,580,136 | 4.3 | 32.59 | 10 | |||||||||||||||||||||||||
Total 2007 |
186,738 | (4) | (51,869 | ) | 134,869 | (4) | 12.6 | % | $ | 4,151,695 | 11.4 | % | $ | 30.78 | 25 | |||||||||||||||||||
Q1 2008 |
56,474 | 1,659 | 58,133 | 5.4 | $ | 1,821,333 | 5.0 | $ | 31.33 | 3 | ||||||||||||||||||||||||
Q2 2008 |
35,795 | | 35,795 | 3.3 | 1,203,659 | 3.3 | 33.63 | 7 | ||||||||||||||||||||||||||
Q3 2008 |
15,505 | | 15,505 | 1.4 | 487,676 | 1.3 | 31.45 | 4 | ||||||||||||||||||||||||||
Q4 2008 |
56,048 | | 56,048 | 5.2 | 1,756,564 | 4.8 | 31.34 | 6 | ||||||||||||||||||||||||||
Total 2008 |
163,822 | 1,659 | 165,481 | 15.3 | % | $ | 5,269,232 | 14.4 | % | $ | 31.84 | 20 | ||||||||||||||||||||||
2009 |
165,447 | 977 | 166,424 | 15.5 | $ | 5,469,670 | 15.0 | $ | 32.87 | 21 | ||||||||||||||||||||||||
2010 |
107,440 | 2,757 | 110,197 | 10.2 | 3,676,593 | 10.1 | 33.36 | 15 | ||||||||||||||||||||||||||
2011 |
259,486 | | 259,486 | 24.1 | 9,350,976 | 25.7 | 36.04 | 27 | ||||||||||||||||||||||||||
2012 |
35,380 | 21,119 | 56,499 | 5.2 | 2,018,546 | 5.5 | 35.73 | 3 | ||||||||||||||||||||||||||
2013 |
62,581 | | 62,581 | 5.8 | 2,207,007 | 6.1 | 35.27 | 7 | ||||||||||||||||||||||||||
2014 |
19,295 | | 19,295 | 1.8 | 605,642 | 1.7 | 31.39 | 2 | ||||||||||||||||||||||||||
2015 |
43,116 | | 43,116 | 4.0 | 1,373,599 | 3.8 | 31.86 | 1 | ||||||||||||||||||||||||||
2016 |
33,533 | | 33,533 | 3.1 | 1,268,591 | 3.5 | 37.83 | 2 | ||||||||||||||||||||||||||
2017 and thereafter |
| 25,357 | 25,357 | 2.4 | 1,029,356 | 2.8 | 40.59 | | ||||||||||||||||||||||||||
Total |
1,076,838 | | 1,076,838 | 100.0 | % | $ | 36,420,907 | 100.0 | % | $ | 33.82 | 123 | ||||||||||||||||||||||
(1) | Square footage is presented without adjustment to reflect our actual ownership percentage in joint ventured properties. | |
(2) | Signed renewals and relets extend the expiration dates of in-place leases to the end of the renewed or relet term. | |
(3) | Calculated based on base rent payable under the lease for net rentable square feet expiring (after renewals and relets), giving effect to free rent and scheduled rent increases taken into account under GAAP and including adjustments for expenses payable by or reimbursable from customers based on current expense levels. | |
(4) | As of December 31, 2006 leases totaling 58,652 square feet (including relets and renewals of 51,869 square feet and new leases of 6,783 square feet) have been signed and will commence during 2007. These signed leases represent approximately 31% of gross square footage expiring during 2007. Expiring square footage includes 8,399 square feet of month-to-month leases. |
Square | Square | % of | Annual | |||||||||||||||||||||||||||||||
Footage of | Signed | Footage of | Annual | Annual | Expiring | Number of | ||||||||||||||||||||||||||||
Expiring | Renewals | Expiring | % of | Full-Service | Full- | PSF | Customers | |||||||||||||||||||||||||||
Leases | and Relets | Leases | Square | Rent Under | Service | Full- | With | |||||||||||||||||||||||||||
Year of Lease | (Before Renewals | of Expiring | (After Renewals | Footage | Expiring | Rent | Service | Expiring | ||||||||||||||||||||||||||
Expiration | and Relets) (1) | Leases (2) | and Relets) (1) | Expiring | Leases (3) | Expiring | Rent (3) | Leases | ||||||||||||||||||||||||||
Q1 2007 |
39,106 | (20,616 | ) | 18,490 | 0.9 | $ | 334,995 | 0.7 | $ | 18.12 | 12 | |||||||||||||||||||||||
Q2 2007 |
72,263 | (28,800 | ) | 43,463 | 2.0 | 1,134,114 | 2.2 | 26.09 | 10 | |||||||||||||||||||||||||
Q3 2007 |
29,648 | (3,443 | ) | 26,205 | 1.2 | 712,964 | 1.4 | 27.21 | 8 | |||||||||||||||||||||||||
Q4 2007 |
202,462 | (74,975 | ) | 127,487 | 5.9 | 3,134,306 | 6.1 | 24.59 | 9 | |||||||||||||||||||||||||
Total 2007 |
343,479 | (4) | (127,834 | ) | 215,645 | (4) | 10.0 | % | $ | 5,316,379 | 10.4 | % | $ | 24.65 | 39 | |||||||||||||||||||
Q1 2008 |
31,336 | (1,985 | ) | 29,351 | 1.4 | $ | 713,668 | 1.4 | $ | 24.31 | 8 | |||||||||||||||||||||||
Q2 2008 |
54,362 | (24,074 | ) | 30,288 | 1.4 | 794,812 | 1.6 | 26.24 | 11 | |||||||||||||||||||||||||
Q3 2008 |
50,076 | (5,639 | ) | 44,437 | 2.1 | 1,316,739 | 2.6 | 29.63 | 7 | |||||||||||||||||||||||||
Q4 2008 |
25,118 | (16,646 | ) | 8,472 | 0.4 | 216,346 | 0.4 | 25.54 | 5 | |||||||||||||||||||||||||
Total 2008 |
160,892 | (48,344 | ) | 112,548 | 5.3 | % | $ | 3,041,565 | 6.0 | % | $ | 27.02 | 31 | |||||||||||||||||||||
2009 |
218,090 | 33,868 | 251,958 | 11.7 | $ | 5,722,665 | 11.2 | $ | 22.71 | 34 | ||||||||||||||||||||||||
2010 |
173,270 | 9,009 | 182,279 | 8.5 | 5,146,094 | 10.0 | 28.23 | 27 | ||||||||||||||||||||||||||
2011 |
300,688 | 14,951 | 315,639 | 14.7 | 7,635,397 | 14.9 | 24.19 | 32 | ||||||||||||||||||||||||||
2012 |
175,640 | 21,950 | 197,590 | 9.2 | 4,667,708 | 9.1 | 23.62 | 13 | ||||||||||||||||||||||||||
2013 |
576,182 | 80,422 | 656,604 | 30.6 | 14,197,742 | 27.7 | 21.62 | 16 | ||||||||||||||||||||||||||
2014 |
57,657 | 3,045 | 60,702 | 2.8 | 1,417,986 | 2.8 | 23.36 | 6 | ||||||||||||||||||||||||||
2015 |
110,250 | | 110,250 | 5.1 | 2,818,610 | 5.5 | 25.57 | 6 | ||||||||||||||||||||||||||
2016 |
12,724 | | 12,724 | 0.6 | 292,033 | 0.6 | 22.95 | 2 | ||||||||||||||||||||||||||
2017 and thereafter |
20,279 | 12,933 | 33,212 | 1.5 | 994,926 | 1.8 | 29.96 | 2 | ||||||||||||||||||||||||||
Total |
2,149,151 | | 2,149,151 | 100.0 | % | $ | 51,251,105 | 100.0 | % | $ | 23.85 | 208 | ||||||||||||||||||||||
(1) | Square footage is presented without adjustment to reflect our actual ownership percentage in joint ventured properties. | |
(2) | Signed renewals and relets extend the expiration dates of in-place leases to the end of the renewed or relet term. | |
(3) | Calculated based on base rent payable under the lease for net rentable square feet expiring (after renewals and relets), giving effect to free rent and scheduled rent increases taken into account under GAAP and including adjustments for expenses payable by or reimbursable from customers based on current expense levels. | |
(4) | As of December 31, 2006 leases totaling 137,753 square feet (including relets and renewals of 127,834 square feet and new leases of 9,919 square feet) have been signed and will commence during 2007. These signed leases represent approximately 40% of gross square footage expiring during 2007. Expiring square feet includes 12,466 square feet of month-to-month leases. |
31
Proposed | ||||||||||||||||||||||||||||||||||||||||
Average | Average | |||||||||||||||||||||||||||||||||||||||
Our | Planned | Under | Physical | Sales Price | Sales Price | |||||||||||||||||||||||||||||||||||
Preferred | Sales | Closed | Remaining | Development | Inventory | on Closed | on Remaining | |||||||||||||||||||||||||||||||||
Return/Economic | Product | Lots/Units/ | Lots/Units/ | Lots/Units/ | Lots/Units/ | Lots/Units/ | Lots/Units/ | Lots/Units/ | ||||||||||||||||||||||||||||||||
Corporation / Project | Location | Ownership (1) | Type (2) | Acres | Acres | Acres | Acres | Acres | Acres (3) | Acres | ||||||||||||||||||||||||||||||
Desert Mountain Development Corporation |
||||||||||||||||||||||||||||||||||||||||
Desert Mountain (4) |
Scottsdale, AZ | 93 | % | SF, SH, TH B | 2,489 | 2,415 | 74 | (5) | | 42 | 749 | 2,781 | ||||||||||||||||||||||||||||
Custom Lots
|
||||||||||||||||||||||||||||||||||||||||
Homes |
||||||||||||||||||||||||||||||||||||||||
Crescent Resort Development Inc. |
||||||||||||||||||||||||||||||||||||||||
Tahoe Mountain Resorts |
||||||||||||||||||||||||||||||||||||||||
Northstar Village |
||||||||||||||||||||||||||||||||||||||||
Big Horn and Catamount |
Lake Tahoe, CA | 13%/57 | % | CO S | 113 | 21 | 92 | 92 | | 1,862 | 1,331 | |||||||||||||||||||||||||||||
Identified Future Projects |
Lake Tahoe, CA | 13%/23%-57 | % | TH S, TS S | 133 | | 133 | | | | 3,210 | |||||||||||||||||||||||||||||
Northstar Highlands |
||||||||||||||||||||||||||||||||||||||||
Northstar
Trailside Townhomes |
Lake Tahoe, CA | 13%/57 | % | TH S | 16 | | 16 | 6 | | | 3,718 | |||||||||||||||||||||||||||||
Northstar
Ritz Condos |
Lake Tahoe, CA | 13%/23 | % | CO S | 84 | | 84 | 23 | | | 4,189 | |||||||||||||||||||||||||||||
Highlands Acreage |
Lake Tahoe, CA | 13%/23 | % | ACR | 4.8 | | 4.8 | | 4.8 | | 4,688 | |||||||||||||||||||||||||||||
Identified Future Projects |
Lake Tahoe, CA | 13%/57 | % | CO, TH, TS S | 1,272 | | 1,272 | | | | 2,680 | |||||||||||||||||||||||||||||
Old Greenwood |
||||||||||||||||||||||||||||||||||||||||
Units |
Lake Tahoe, CA | 13%/71 | % | TH B | 19 | 15 | 4 | | 4 | 1,428 | 938 | |||||||||||||||||||||||||||||
Fractional
Units(6) |
Lake Tahoe, CA | 13%/71 | % | TS S | 146.00 | 42.12 | 103.88 | 11.00 | 30.00 | 1,922 | 2,185 | |||||||||||||||||||||||||||||
Grays Crossing |
||||||||||||||||||||||||||||||||||||||||
Lots |
Lake Tahoe, CA | 13%/71 | % | SF B | 377 | 254 | 123 | 84 | 39 | 314 | 421 | |||||||||||||||||||||||||||||
Units(8) |
Lake Tahoe, CA | 13%/71 | % | CO B | 170 | | 170 | | | | 412 | |||||||||||||||||||||||||||||
Denver Development |
||||||||||||||||||||||||||||||||||||||||
Creekside Townhomes at Riverfront Park |
Denver, CO | 12%/64 | % | TH P | 23 | 21 | 2 | | 2 | 737 | 1,107 | |||||||||||||||||||||||||||||
Brownstones (Phase I) |
Denver, CO | 12%/64 | % | TH P | 16 | 14 | 2 | | 2 | 1,634 | 1,582 | |||||||||||||||||||||||||||||
Delgany |
Denver, CO | 12%/64 | % | CO P | 42 | 38 | 4 | | 4 | 673 | 835 | |||||||||||||||||||||||||||||
One Riverfront |
Denver, CO | 12%/56 | % | CO P | 50 | | 50 | 50 | | | 843 | |||||||||||||||||||||||||||||
Identified Future Projects |
Denver, CO | 12%/56%-64 | % | TH, CO B | 328 | | 328 | | | | 754 | |||||||||||||||||||||||||||||
Downtown Acreage |
Denver, CO | 12%/64 | % | ACR | 6.76 | | 6.76 | | 6.76 | | 4,350 | |||||||||||||||||||||||||||||
Mountain and Other Development |
||||||||||||||||||||||||||||||||||||||||
Eagle Ranch |
Eagle, CO | 12%/76 | % | SF P | 1,398 | 1,198 | 200 | 65 | 135 | 89 | 168 | |||||||||||||||||||||||||||||
Main Street
Station Vacation Club (7) |
Breckenridge, CO | 12%/30 | % | TS S | 42.00 | 30.93 | 11.07 | | 11.07 | 1,221 | 1,055 | |||||||||||||||||||||||||||||
Riverbend |
Charlotte, NC | 12%/68 | % | SF P | 659 | 491 | 168 | 144 | 24 | 31 | 39 | |||||||||||||||||||||||||||||
Three Peaks |
Silverthorne, CO | 12%/49 | % | SF S | 325 | 312 | 13 | | 13 | 193 | 281 | |||||||||||||||||||||||||||||
Village Walk |
Beaver Creek, CO | 12%/58 | % | TH S | 26 | 5 | 21 | 21 | | 5,907 | 5,205 | |||||||||||||||||||||||||||||
The
Residences at Park Hyatt Beaver Creek (7) |
Beaver Creek, CO | N/A/91 | % | TS S | 15.00 | 3.10 | 11.90 | | 11.90 | 4,554 | 3,573 | |||||||||||||||||||||||||||||
Beaver Creek Landing |
Beaver Creek, CO | 12%/59 | % | CO B | 52 | | 52 | 52 | | | 1,250 | |||||||||||||||||||||||||||||
Riverfront Village |
Beaver Creek, CO | 12%/27 | % | CO, TH B | 311 | | 311 | 210 | | | 1,112 | |||||||||||||||||||||||||||||
Identified Future Projects |
Colorado | 12%/30%-64 | % | CO S | 81 | | 81 | | | | 2,096 | |||||||||||||||||||||||||||||
Houston Area Development Corp. |
||||||||||||||||||||||||||||||||||||||||
Spring Lakes |
Houston, TX | 98 | % | SF P | 497 | 477 | 20 | | 20 | $ | 35 | $ | 44 | |||||||||||||||||||||||||||
Crescent Plaza Residential |
||||||||||||||||||||||||||||||||||||||||
The Residences at the Ritz-Carlton (Phase I) |
Dallas, TX | 100 | % | CO | 70 | | 70 | 70 | | $ | | $ | 1,902 | |||||||||||||||||||||||||||
The Tower Residences and Regency Row (Phase II) |
Dallas, TX | 100 | % | CO, TH P | 100 | | 100 | | | | 1,548 | (8) |
(1) | We receive our invested capital plus a preferred return on our invested capital before profits are allocated to the partners based on ownership percentage. Some projects listed assume an equity partner will participate. | |
(2) | SF (Single-Family Lot); CO (Condominium); TH (Townhome); TS (Timeshare Equivalent Unit); ACR (Acreage); and SH (Single-Family Home). Superscript items represent P (Primary residence); S (Secondary residence); and B (Both Primary and Secondary residence) | |
(3) | Based on lots, units, and acres closed during our ownership period. | |
(4) | Average Sales Price includes golf membership, which as of December 31, 2006 is $0.3 million. | |
(5) | As of December 31, 2006 there were 57 units and 17 lots in inventory or planned for development. | |
(6) | Selling 17 shares per unit. | |
(7) | Selling 20 shares per unit. | |
(8) | Proposed Average Sales Price for The Tower Residences and Regency Row excludes the four Regency Row townhomes, which are expected to have a range in price of $7.0 million to $8.0 million. |
32
For the year ended December 31, | ||||||||||||||||||||||||||||||||||||
Revenue | ||||||||||||||||||||||||||||||||||||
Average | Average | Per | ||||||||||||||||||||||||||||||||||
Year | Occupancy | Daily | Available | |||||||||||||||||||||||||||||||||
Completed/ | Rate | Rate | Room/Guest Night | |||||||||||||||||||||||||||||||||
PROPERTY | Location | Renovated | Rooms | 2006 | 2005 | 2006 | 2005 | 2006 | 2005 | |||||||||||||||||||||||||||
Canyon Ranch® |
Tuscon, AZ / | |||||||||||||||||||||||||||||||||||
Canyon Ranch Tucson & Lenox(2) |
Lenox, MA | 1980/1989 | 471 | (3) | 83 | % | 82 | % | $ | 769 | $ | 739 | $ | 598 | $ | 567 | ||||||||||||||||||||
Luxury Resorts and Spas: |
||||||||||||||||||||||||||||||||||||
Park Hyatt Beaver Creek Resort and Spa |
Avon, CO | 1989/2001/2006 | 190 | (4) | 54 | % | 57 | % | $ | 365 | $ | 303 | $ | 197 | $ | 172 | ||||||||||||||||||||
Fairmont Sonoma Mission Inn & Spa |
Sonoma, CA | 1927/1987/1997/2004 | 228 | 77 | 71 | 306 | 292 | 235 | 207 | |||||||||||||||||||||||||||
Ventana Inn & Spa |
Big Sur, CA | 1975/1982/1988 | 60 | 72 | 73 | 520 | 480 | 375 | 349 | |||||||||||||||||||||||||||
Total/Weighted Average |
478 | 66 | % | 64 | % | $ | 354 | $ | 319 | $ | 235 | $ | 206 | |||||||||||||||||||||||
Upscale Business Class Hotels: |
||||||||||||||||||||||||||||||||||||
Denver Marriott City Center |
Denver, CO | 1982/1994 | 613 | 72 | % | 73 | % | $ | 138 | $ | 130 | $ | 100 | $ | 95 | |||||||||||||||||||||
Renaissance Houston Hotel |
Houston, TX | 1975/2000 | 388 | 68 | 70 | 128 | 105 | 87 | 74 | |||||||||||||||||||||||||||
Omni Austin Hotel (5) |
Austin, TX | 1986 | 375 | 79 | 77 | 150 | 128 | 119 | 99 | |||||||||||||||||||||||||||
Total/Weighted Average |
1,376 | 73 | % | 73 | % | $ | 139 | $ | 123 | $ | 101 | $ | 90 | |||||||||||||||||||||||
Total/Weighted Average Luxury Resorts and Spas
and Upscale Business Class Hotels |
1,854 | 71 | % | 71 | % | $ | 192 | $ | 175 | $ | 137 | $ | 124 | |||||||||||||||||||||||
(1) | Property Table is presented at 100% without any adjustment to give effect to our actual ownership percentage in the properties. | |
(2) | We own 48% of the Canyon Ranch companies which own or manage: Canyon Ranch Tucson and Canyon Ranch Lenox Destination Resorts, Canyon Ranch SpaClub at the Venetian Resort in Las Vegas, the Canyon Ranch SpaClub on the Queen Mary 2 ocean liner, the Canyon Ranch Living Community in Miami, Fl., the Canyon Ranch SpaClub at The Gaylord Palms Resort in Kissimmee, Fl., Canyon Ranch Living Community in Chicago, IL., and all Canyon Ranch trade names and trademarks. | |
(3) | Represents available guest nights, which is the maximum number of guests the resort can accommodate per night. | |
(4) | In April 2006, 85 rooms were taken out of service at the Park Hyatt Beaver Creek Resort and Spa. The floor space occupied by 55 of these rooms is to be converted into time-share units for sale by CRDI. The remaining space was used to expand the Allegria Spa within the hotel. | |
(5) | The Omni Austin Hotel is leased pursuant to a lease to HCD Austin Corporation. |
33
Total Cubic | Total | |||||||||||
Number of | Footage | Square feet | ||||||||||
State | Properties(1) | (in millions) | (in millions) | |||||||||
Alabama |
5 | 13.8 | 0.5 | |||||||||
Arizona |
1 | 2.9 | 0.1 | |||||||||
Arkansas |
6 | 33.1 | 1.0 | |||||||||
California |
7 | 29.5 | 1.0 | |||||||||
Colorado |
1 | 2.8 | 0.1 | |||||||||
Florida |
5 | 6.5 | 0.3 | |||||||||
Georgia |
9 | 61.8 | 2.1 | |||||||||
Idaho |
2 | 18.7 | 0.8 | |||||||||
Illinois |
3 | 21.7 | 0.6 | |||||||||
Indiana |
1 | 9.1 | 0.3 | |||||||||
Iowa |
2 | 12.5 | 0.5 | |||||||||
Kansas |
2 | 5.0 | 0.2 | |||||||||
Kentucky |
1 | 2.7 | 0.1 | |||||||||
Maine |
1 | 1.8 | 0.2 | |||||||||
Massachusetts |
4 | 10.2 | 0.5 | |||||||||
Minnesota |
1 | 3.0 | 0.1 | |||||||||
Mississippi |
1 | 4.7 | 0.2 | |||||||||
Missouri |
2 | 46.8 | 2.7 | |||||||||
Nebraska |
2 | 4.4 | 0.2 | |||||||||
New York |
1 | 11.8 | 0.4 | |||||||||
North Carolina |
4 | 15.1 | 0.5 | |||||||||
Ohio |
2 | 8.9 | 0.4 | |||||||||
Oklahoma |
1 | 1.4 | 0.1 | |||||||||
Oregon |
5 | 35.6 | 1.5 | |||||||||
Pennsylvania |
3 | 39.0 | 1.1 | |||||||||
South Carolina |
1 | 1.6 | 0.1 | |||||||||
South Dakota |
1 | 2.9 | 0.1 | |||||||||
Tennessee |
3 | 10.6 | 0.4 | |||||||||
Texas |
3 | 16.5 | 0.5 | |||||||||
Utah |
1 | 8.6 | 0.4 | |||||||||
Virginia |
2 | 8.7 | 0.3 | |||||||||
Washington |
6 | 28.7 | 1.1 | |||||||||
Wisconsin |
3 | 17.4 | 0.6 | |||||||||
TOTAL |
92 | 497.8 | 19.0 | |||||||||
(1) | As of December 31, 2006 we held a 31.72% interest in AmeriCold Realty Trust which operates 104 facilities, of which 91 are wholly-owned or leased, one is partially owned and 12 are managed for outside owners. |
34
Price | ||||||||||||
High | Low | Distributions | ||||||||||
2005 |
||||||||||||
First Quarter |
$ | 18.14 | $ | 16.12 | $ | 0.375 | ||||||
Second Quarter |
18.99 | 16.02 | 0.375 | |||||||||
Third Quarter |
20.65 | 17.95 | 0.375 | |||||||||
Fourth Quarter |
21.06 | 19.23 | 0.375 | |||||||||
2006 |
||||||||||||
First Quarter |
$ | 21.60 | $ | 20.14 | $ | 0.375 | ||||||
Second Quarter |
20.64 | 17.61 | 0.375 | |||||||||
Third Quarter |
22.80 | 18.72 | 0.375 | |||||||||
Fourth Quarter |
22.42 | 19.28 | 0.375 |
| the general condition of the United States economy; | ||
| general leasing activity and rental rates in the markets in which the Office Properties are located; | ||
| the ability of tenants to meet their rent obligations; | ||
| our operating and interest expenses; | ||
| consumer preferences relating to the Resort/Hotel Properties and the Resort Residential Development Properties; | ||
| cash flows from unconsolidated and consolidated entities; | ||
| the level of our property acquisitions and dispositions; | ||
| capital expenditure requirements; | ||
| federal, state and local taxes payable by us; and | ||
| the adequacy of cash reserves. |
35
Years Ending | ||||||||||||||||||||||||
Company / Index | 12/31/01 | 12/31/02 | 12/31/03 | 12/31/04 | 12/31/05 | 12/31/06 | ||||||||||||||||||
Crescent Real Estate Equities Company |
100.00 | 100.25 | 113.72 | 132.81 | 156.49 | 167.61 | ||||||||||||||||||
S&P 500 |
100.00 | 77.90 | 100.25 | 111.15 | 116.61 | 135.03 | ||||||||||||||||||
NAREIT All Equity REIT Index |
100.00 | 103.82 | 142.37 | 187.33 | 210.12 | 283.78 |
36
2006 | 2005 | |||||||
Ordinary dividend |
27.1 | % | 6.3 | % | ||||
Qualified dividend eligible for 15% tax rate |
8.0 | 2.7 | ||||||
Capital gain |
15.5 | 47.2 | ||||||
Return of capital |
45.5 | 29.5 | ||||||
Unrecaptured Section 1250 gain |
3.9 | 14.3 | ||||||
100.0 | % | 100.0 | % | |||||
Class A Preferred (1) | Class B Preferred (2) | |||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
Ordinary dividend |
49.8 | % | 8.9 | % | 49.8 | % | 8.9 | % | ||||||||
Qualified dividend eligible
for 15% tax rate |
14.8 | 3.8 | 14.8 | 3.8 | ||||||||||||
Capital gain |
28.3 | 67.1 | 28.3 | 67.1 | ||||||||||||
Unrecaptured Section 1250 Gain |
7.1 | 20.2 | 7.1 | 20.2 | ||||||||||||
100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | |||||||||
(1) | The Series A Preferred Shares are convertible at any time, in whole or in part, at the option of the holders into common shares at a conversion price of $40.86 per common share (equivalent to a conversion rate of 0.6119 common shares per Series A Preferred Share). We pay distributions on the Series A Preferred Shares in an amount totaling $1.6875 per share each year (equivalent to 6.75% of the $25.00 liquidation preference per share), payable on a quarterly basis. The Series A Preferred Shares are redeemable, on or after February 28, 2003, in whole or in part, at our option. | |
(2) | The Series B Preferred Shares are redeemable on or after May 17, 2007, in whole or in part, at our option. We pay distributions on the Series B Preferred Shares in an amount totaling $2.375 per share each year (equivalent to 9.50% of the $25.00 liquidation preference per share), payable on a quarterly basis. |
37
For Years Ended December 31, | ||||||||||||||||||||
2005 | 2004 | 2003 | 2002 | |||||||||||||||||
2006 | (Restated) | (Restated) | (Restated) | (Restated) | ||||||||||||||||
Operating Data: | ||||||||||||||||||||
Total Property revenue |
$ | 928,696 | $ | 1,018,100 | $ | 1,000,273 | $ | 892,005 | $ | 946,311 | ||||||||||
Income from Property Operations |
$ | 270,672 | $ | 278,839 | $ | 314,977 | $ | 304,333 | $ | 339,319 | ||||||||||
Income from continuing operations before minority interests
and income taxes |
$ | 18,864 | $ | 28,827 | $ | 191,216 | $ | 58,147 | $ | 72,662 | ||||||||||
Net income (loss) available to common shareholders |
$ | 1,395 | $ | 69,547 | $ | 147,061 | $ | 4,732 | $ | 67,445 | ||||||||||
Basic (loss) earnings per common share: |
||||||||||||||||||||
(Loss) income available to common shareholders before
discontinued operations and cumulative effect of a change in
accounting principle |
$ | (0.12 | ) | $ | (0.23 | ) | $ | 1.40 | $ | 0.02 | $ | 0.12 | ||||||||
Net income available to common shareholders-basic |
$ | 0.01 | $ | 0.69 | $ | 1.49 | $ | 0.05 | $ | 0.65 | ||||||||||
Diluted earnings (loss) per common share: |
||||||||||||||||||||
(Loss) income available to common shareholders before
discontinued operations and cumulative effect of a change in
accounting principle |
$ | (0.12 | ) | $ | (0.23 | ) | $ | 1.40 | $ | 0.02 | $ | 0.12 | ||||||||
Net income available to common shareholders diluted |
$ | 0.01 | $ | 0.69 | $ | 1.48 | $ | 0.05 | $ | 0.65 | ||||||||||
Balance Sheet Data (at period end): |
||||||||||||||||||||
Total assets |
$ | 4,046,971 | $ | 4,163,256 | $ | 4,060,325 | $ | 4,335,875 | $ | 4,309,325 | ||||||||||
Total debt |
$ | 2,296,358 | $ | 2,259,473 | $ | 2,152,255 | $ | 2,558,699 | $ | 2,382,910 | ||||||||||
Total shareholders equity |
$ | 1,122,286 | $ | 1,251,626 | $ | 1,303,603 | $ | 1,223,889 | $ | 1,347,232 | ||||||||||
Other Data: |
||||||||||||||||||||
Cash distribution declared per common share |
$ | 1.50 | $ | 1.50 | $ | 1.50 | $ | 1.50 | $ | 1.50 | ||||||||||
Weighted average |
||||||||||||||||||||
Common shares and units outstanding basic |
121,515,791 | 118,012,402 | 116,747,408 | 116,634,546 | 117,523,248 | |||||||||||||||
Weighted average |
||||||||||||||||||||
Common shares and units outstanding diluted |
122,979,783 | 118,836,421 | 116,965,897 | 116,676,242 | 117,725,984 | |||||||||||||||
Funds from operations available to common shareholders
diluted (1) |
$ | 99,448 | $ | 118,987 | $ | 97,001 | $ | 175,901 | $ | 212,572 |
(1) | Funds from operations, or FFO, is a supplemental non-GAAP financial measurement used in the real estate industry to measure and compare the operating performance of real estate companies, although those companies may calculate funds from operations in different ways. The National Association of Real Estate Investment Trusts (NAREIT) defines funds from operations as Net Income (Loss) determined in accordance with generally accepted accounting principles (GAAP), excluding gains (or losses) from sales of depreciable operating property, excluding extraordinary items (determined by GAAP), plus depreciation and amortization of real estate assets, and after adjustments for unconsolidated partnerships and joint ventures. We calculate FFO available to common shareholders diluted in the same manner, except that Net Income (Loss) is replaced by Net Income (Loss) Available to Common Shareholders and we include the effect of Operating Partnership unitholder minority interests. For a more detailed definition and description of FFO and a reconciliation to net income determined in accordance with GAAP, see Funds from Operations included in Item 7, Managements Discussion and Analysis of Financial Condition and Results of Operations. |
38
Item 7. | Managements Discussion and Analysis of Financial Condition and Results of Operations |
Index to Managements Discussion and Analysis of Financial Condition and Results of Operations |
Page | ||||
40 | ||||
41 | ||||
47 | ||||
Years ended December 31, 2005 and 2004 |
51 | |||
55 | ||||
58 | ||||
61 | ||||
64 | ||||
65 | ||||
69 |
39
| Sale of all resort and hotel assets. Properties to be sold include the Fairmont Sonoma Mission Inn & Spa®, Ventana Inn & Spa in Big Sur, California, the Park Hyatt Beaver Creek Resort & Spa, and three business-class hotels. | ||
| Sale of resort residential developments. Properties and assets to be sold include Crescent Resort Development and Desert Mountain Development Corporation. | ||
| Opportunistic sale of office properties. Properties to be sold include virtually all suburban Dallas properties and all Austin properties, as well as our single assets in Phoenix, Arizona, and in Seattle, Washington. | ||
| Reduction of general and administrative expenses by more than $17.0 million, or $0.14 per share. Implementation of savings began immediately on March 1, 2007 and is expected to be fully phased in by the end of 2007. We expect to take a charge of approximately $5.0 million for severance costs. | ||
| Use of sales proceeds to retire debt. We plan to first use the proceeds from asset sales to retire debt. We expect that our balance sheet will be significantly strengthened and our cost of capital lowered, giving us capacity for growth. | ||
| Alignment of dividend. We intend to align our dividend with industry-accepted pay-out ranges to allow for retention of capital for growth. |
40
41
(in millions) | Purchase | |||||
Date | Property | Location | Price | |||
January 23, 2006
|
Financial Plaza Class A Office Property | Phoenix, Arizona | $55.0(1) |
(1) | The acquisition was funded by the assumption of a $23.6 million loan from Allstate, a new $15.9 million loan from Allstate and a draw on our credit facility. This property is wholly-owned. |
(in millions) | ||||||
Date | Property | Location | Proceeds | |||
February 17, 2006
|
Waterside Commons Class A Office Property | Dallas, Texas | $24.8(2) |
(2) | We previously recorded an impairment charge of approximately $1.0 million during the year ended December 31, 2005. The proceeds from the sale were used primarily to pay down the credit facility. |
42
43
Interest | ||||||||||||||||||||
Balance at | Rate at | |||||||||||||||||||
(in millions) | Date of | Maturity | December | December | ||||||||||||||||
Note | Transaction | Date | 31, 2006 | 31, 2006 | ||||||||||||||||
Fixed Rate: |
||||||||||||||||||||
Three Dallas Office Properties |
(1) | 8/31/05 | 2010 | $ | 7.6 | 11.04 | % | |||||||||||||
21 California Condominiums |
(2) | 12/28/06 | 2008 | 9.8 | (3) | 17.00 | % | |||||||||||||
Variable Rate: |
||||||||||||||||||||
Dallas Office Property |
(4) | 6/9/05 | 2007 | 12.0 | 13.85 | % | ||||||||||||||
Two Luxury Hotel Properties in California |
(5) | 11/16/05 | 2007 | 15.0 | 16.35 | % | ||||||||||||||
Office Portfolio in Southeastern U.S. |
(6) | 12/30/05 | 2007 | 20.7 | 12.23 | % | ||||||||||||||
Florida Hotel Portfolio Investment |
(7) | 1/20/06 | 2009 | 15.0 | 13.35 | % | ||||||||||||||
California Ski Resort |
(8) | 4/12/06 | 2009 | 20.0 | 9.85 | % | ||||||||||||||
New York City Residential |
(9) | 5/8/06 | 2007 | 24.2 | 18.18 | % | ||||||||||||||
Total Mezzanine Notes |
$ | 124.3 | ||||||||||||||||||
Total Weighted Average Interest Rate |
14.09 | % | ||||||||||||||||||
(1) | The loan has an interest-only term through September 2007. Beginning October 2007, the borrower must make principal payments based on a 30-year amortization schedule until maturity. We determined that the entity to which the loan was funded is a VIE under FIN 46R of which we are not the primary beneficiary; therefore, we do not consolidate the entity. Our maximum exposure to loss is limited to the amount of the loan. | |
(2) | The loan has an interest-only term until maturity, subject to the right of the borrower to extend the loan pursuant to one six-month extension. | |
(3) | The condominiums securing this note were sold by CRDI to a third party. Due to restrictions under SFAS No. 66, Accounting for Sales of Real Estate regarding seller financed transactions, the profit from the sale of $4.7 million was deferred and recorded under the cost recovery method and reflected as a reduction of the note such that the face value of the note is included in the table above. | |
(4) | The loan bears interest at LIBOR plus 850 basis points with an interest-only term until maturity, subject to the right of the borrower to extend the loan pursuant to three one-year extension options. | |
(5) | The loan bears interest at LIBOR plus 1,100 basis points with an interest-only term until maturity, subject to the right of the borrower to extend the loan pursuant to five one-year extension options. | |
(6) | The loan bears interest at LIBOR plus 685 basis points with an interest-only term until maturity, subject to the right of the borrower to extend the loan pursuant to three one-year extension options. | |
(7) | The loan bears interest at LIBOR plus 800 basis points with an interest-only term until maturity, subject to the right of the borrower to extend the loan pursuant to two one-year extension options. | |
(8) | The loan bears interest at LIBOR plus 450 basis points with an interest-only term until maturity, subject to the right of the borrower to extend the loan pursuant to two one-year extension options. | |
(9) | The loan bears interest at LIBOR plus 1,283 basis points with an interest-only term until maturity, subject to the right of the borrower to extend the loan pursuant to two one-year extension options. We determined that the entity to which the loan was funded is a VIE under FIN 46R of which we are not the primary beneficiary; therefore, we do not consolidate the entity. Our maximum exposure to loss is limited to the amount of the loan. |
44
2006 | 2005 | |||||||
Economic Occupancy (1) |
89.8 | % | 88.5 | % | ||||
Leased Occupancy (2) |
92.6 | % | 90.8 | % | ||||
In-Place Weighted Average Full-Service Rental Rate (3) |
$ | 22.78 | $ | 22.48 | ||||
Tenant Improvement and Leasing Costs per Sq. Ft. per year |
$ | 3.56 | $ | 3.55 | ||||
Average Lease Term (4) |
5.7 | yrs | 6.2 | yrs | ||||
Same-Store NOI (5) Decline |
(1.0 | )% | (1.5 | )% | ||||
Same-Store Average Occupancy |
89.3 | % | 87.3 | % |
(1) | Economic occupancy reflects the occupancy of all tenants paying rent. | |
(2) | Leased occupancy reflects the amount of contractually obligated space, whether or not commencement has occurred. | |
(3) | Calculated based on base rent payable at December 31 giving effect to free rent and scheduled rent increases and including adjustments for expenses payable by or reimbursable from tenants. The weighted average full-service rental rate for the El Paso lease reflects weighted average full-service rental rate over the shortened term and excludes the impact of the net lease termination fee being recognized ratably to income through December 31, 2007. | |
(4) | Reflects leases executed during the period. | |
(5) | Same-store NOI (net operating income) represents office property net income excluding depreciation, amortization, interest expense and non-recurring items such as lease termination fees for Office Properties owned for the entirety of the comparable periods. |
For the years ended December 31, | ||||||||
(dollars in thousands) | 2006 | 2005 | ||||||
Resort Residential Lot Sales |
212 | 545 | ||||||
Resort Residential Unit Sales: |
||||||||
Townhome Sales |
30 | 25 | ||||||
Condominium Sales |
59 | 187 | ||||||
Equivalent Timeshare Sales |
19.3 | 15.7 | ||||||
Average Sales Price per Resort Residential Lot |
$ | 125 | $ | 164 | ||||
Average Sales Price per Resort Residential Unit |
$ | 2,003 | $ | 1,265 |
45
For the years ended December 31, | ||||||||
(dollars in thousands) | 2006 | 2005 | ||||||
Resort Residential Lot Sales |
5 | 40 | ||||||
Average Sales Price per Lot (1) |
$ | 1,837 | $ | 1,082 | ||||
Resort Residential Unit Sales |
12 | | ||||||
Average Sales Price per Unit (1) |
$ | 1,485 | $ | |
(1) | Includes equity golf membership |
For the years ended December 31, | ||||||||||||||||||||||||||||||||
Average | Average | Revenue Per | ||||||||||||||||||||||||||||||
Same-Store NOI(1) | Occupancy | Daily | Available | |||||||||||||||||||||||||||||
% Change | Rate | Rate | Room/Guest Night | |||||||||||||||||||||||||||||
2006 | 2005 | 2006 | 2005 | 2006 | 2005 | 2006 | 2005 | |||||||||||||||||||||||||
Luxury Resorts and Spas (2) |
15 | % | 127 | %(3) | 76 | % | 72 | % | $ | 349 | $ | 332 | $ | 264 | $ | 237 | ||||||||||||||||
Upscale Business Class Hotels |
23 | % | 26 | % | 73 | % | 73 | % | $ | 139 | $ | 123 | $ | 101 | $ | 90 |
(1) | Same-Store NOI (net operating income) represents net income excluding depreciation and amortization, interest expense and rent expense for Resort/Hotel Properties owned for the entirety of the comparable periods. | |
(2) | Excludes the Park Hyatt Beaver Creek Resort and Spa which had 85 rooms taken out of service in April 2006. The onsite construction and closure of the spa has impacted performance at the property. The floor space occupied by 55 of these rooms was converted into 15 fractional units for sale in our Resort Residential Development Segment. The remaining space was used to expand the Allegria Spa within the hotel. | |
(3) | In November 2003, the Fairmont Sonoma Mission Inn placed 97 historic inn rooms out of service for renovation. The renovation was completed in July 2004, resulting in an increase in 2005 Same-Store NOI as compared to 2004. |
46
Total variance in | Total variance in | |||||||
dollars between | dollars between | |||||||
the years ended | the years ended | |||||||
December 31, | December 31, | |||||||
2006 and 2005 | 2005 and 2004 | |||||||
(in millions) | (Restated) | (Restated) | ||||||
REVENUE: |
||||||||
Office Property |
$ | 41.5 | $ | (103.0 | ) | |||
Resort Residential Development Property |
(130.6 | ) | 192.8 | |||||
Resort/Hotel Property |
(0.4 | ) | (71.9 | ) | ||||
Total Property Revenue |
$ | (89.5 | ) | $ | 17.9 | |||
EXPENSE: |
||||||||
Office Property real estate taxes |
$ | 3.6 | $ | (19.3 | ) | |||
Office Property operating expenses |
7.3 | (19.1 | ) | |||||
Resort Residential Development Property expense |
(89.2 | ) | 160.9 | |||||
Resort/Hotel Property expense |
(2.9 | ) | (68.5 | ) | ||||
Total Property Expense |
$ | (81.2 | ) | $ | 54.0 | |||
Income from Property Operations |
$ | (8.3 | ) | $ | (36.1 | ) | ||
OTHER INCOME (EXPENSE): |
||||||||
Income from sale of investment unconsolidated company |
$ | 17.8 | $ | 29.9 | ||||
Income from investment land sales |
(8.6 | ) | (10.3 | ) | ||||
(Loss) gain on joint venture of properties |
2.7 | (268.5 | ) | |||||
Interest and other income |
18.2 | 11.3 | ||||||
Corporate general and administrative |
5.4 | (11.3 | ) | |||||
Interest expense |
2.4 | 40.1 | ||||||
Amortization of deferred financing costs |
0.5 | 5.0 | ||||||
Extinguishment of debt |
2.2 | 40.4 | ||||||
Depreciation and amortization |
(6.0 | ) | 18.5 | |||||
Impairment charges related to real estate assets |
| 4.1 | ||||||
Other expenses |
(9.0 | ) | (3.3 | ) | ||||
Equity in net income (loss) of unconsolidated companies: |
||||||||
Office Properties |
(2.3 | ) | 5.2 | |||||
Resort Residential Development Properties |
0.1 | 1.8 | ||||||
Resort/Hotel Properties |
(3.6 | ) | (1.3 | ) | ||||
Temperature-Controlled Logistics Properties |
(15.9 | ) | (6.0 | ) | ||||
Other |
(5.7 | ) | 18.2 | |||||
Total other income (expense) |
$ | (1.8 | ) | $ | (126.2 | ) | ||
INCOME FROM CONTINUING OPERATIONS BEFORE MINORITY
INTERESTS AND INCOME TAXES |
$ | (10.1 | ) | $ | (162.3 | ) | ||
Minority interests |
8.4 | 21.6 | ||||||
Income tax benefit (expense) |
12.0 | (20.7 | ) | |||||
INCOME BEFORE DISCONTINUED OPERATIONS AND CUMULATIVE
EFFECT OF A CHANGE IN ACCOUNTING PRINCIPLE |
$ | 10.3 | $ | (161.4 | ) | |||
(Loss) income from discontinued operations, net of
minority interests and taxes |
(4.5 | ) | (6.4 | ) | ||||
Impairment charges related to real estate assets from
discontinued operations, net of minority interests |
0.9 | 2.0 | ||||||
Gain on sale of real estate from discontinued
operations, net of minority interests and taxes |
(74.8 | ) | 88.1 | |||||
Cumulative effect of a change in accounting principle,
net of minority interests |
| 0.4 | ||||||
NET INCOME |
$ | (68.1 | ) | $ | (77.3 | ) | ||
Series A Preferred Share distributions |
| (0.3 | ) | |||||
Series B Preferred Share distributions |
| | ||||||
NET (LOSS) INCOME AVAILABLE TO COMMON SHAREHOLDERS |
$ | (68.1 | ) | $ | (77.6 | ) | ||
47
| Office Property revenues increased $41.5 million, or 11.1%, to $414.3 million, primarily due to: |
| an increase of $28.1 million in net lease termination fees (from $11.2 million to $39.3 million) primarily due to the El Paso lease termination and related re-leasing; | ||
| an increase of $9.4 million from the 51 consolidated Office Properties (excluding properties acquired, disposed or stabilized during 2005 and 2006) that we owned or had an interest in, primarily due to a 1.6 percentage point increase in average occupancy (from 86.6% to 88.2%), increased expense recovery revenue related to the increase in occupancy and increased recoverable expenses, and increased parking revenue; partially offset by a decline in full service weighted average rental rates; | ||
| an increase of $8.8 million due to the acquisition of Financial Plaza in January 2006 and increased occupancy at One Live Oak, the Exchange Building and Peakview Tower; and | ||
| an increase of $1.0 million related to third party management and leasing services primarily due to increased reimbursement revenue as a result of increased reimbursable expenses; partially offset by | ||
| a decrease of $5.8 million due to the joint ventures of Fulbright Tower in February 2005 and One Buckhead Plaza in June 2005. |
| Resort Residential Development Property revenues decreased $130.6 million, or 26.0%, to $372.1 million, primarily due to: |
| a decrease of $121.6 million in CRDI revenues primarily related to: |
o | a net decrease of $195.7 million primarily related to product mix in lots and units available for sale in 2005 versus 2006 at Hummingbird Lodge in Bachelor Gulch, Colorado, Northstar Ironhorse and Grays Crossing in Lake Tahoe, California, Creekside Townhomes, Brownstones Phase I, and Delgany, all in Denver, Colorado, and Eagle Ranch in Eagle, Colorado, which had sales in the twelve months ended December 31, 2005, but reduced sales in the same period 2006, partially offset by Old Greenwood Timeshares in Lake Tahoe, California, and Main Street Station in Breckenridge, Colorado, which had sales in the twelve months ended December 31, 2005, but increased sales in the same period 2006; and | ||
o | a decrease of $38.5 million primarily related to product mix in lots and units available for sale in 2005 versus 2006 at Horizon Pass Lodge in Bachelor Gulch, Colorado, Creekside Phase II in Denver, Colorado, and Old Greenwood Lots in Lake Tahoe, California, which had sales in the twelve months ended December 31, 2005, but no sales in the same period 2006; partially offset by | ||
o | an increase of $112.0 million primarily related to product mix in lots and units available for sale in 2006 versus 2005 at Village Walk and EW Hotel Residences in Beaver Creek, Colorado, Northstar Big Horn, Northstar Village Commercial and Old Greenwood Townhomes in Lake Tahoe, California and Union Center land in Denver, Colorado, which had sales in the twelve months ended December 31, 2006, but no sales in the same period 2005. |
| a decrease of $10.5 million at Desert Mountain primarily related to reduced net revenue from lot sales due to a decrease in the number of lots sold partially offset by an increase in the average sales price per lot and lower membership transfer fee income, partially offset by increased unit sales revenue due to an increase in the number of units sold. |
| Resort/Hotel Property revenues decreased $0.4 million, or 0.3%, to $142.2 million, primarily due to: |
| a decrease of $4.7 million in revenue at the Park Hyatt Beaver Creek related to a decrease in occupancy due to construction activity on the property and the closure of the Allegria Spa for expansion; and | ||
| a decrease of $4.6 million due to the contribution in January 2005, of the Canyon Ranch® Properties to a newly formed entity, CR Operating, LLC, in which we have a 48% member interest that is accounted for as an unconsolidated investment; partially offset by | ||
| an increase of $4.9 million in revenue at the remaining Luxury Resort and Spa Properties primarily at the Fairmont Sonoma Mission Inn, which experienced an 14% increase in revenue per available room (from $207 to $235) resulting from an increase of 5% in average daily rate (from $292 to $306) and a six percentage point increase in occupancy (from 71% to 77%); and | ||
| an increase of $4.0 million in room revenue at the Upscale Business Class Hotel Properties primarily related to a 12% increase in revenue per available room (from $90 to $101) resulting from a 13% increase in average daily rate (from $123 to $139) with occupancy remaining flat. |
48
| Office Property expenses increased $10.9 million, or 5.6%, to $206.6 million, primarily due to: |
| an increase of $9.4 million in operating expenses of the 51 consolidated Office Properties (excluding properties acquired, disposed, or stabilized in 2005 and 2006) that we owned or had an interest in primarily due to increased property taxes, utilities, general building expenses, cleaning expenses, insurance expense and non-recoverable administrative expenses (primarily bad debt); | ||
| an increase of $3.4 million from the acquisition of Financial Plaza in January 2006; | ||
| an increase of $1.4 million related to lease termination expenses; and | ||
| an increase of $1.1 million related to the cost of providing third-party management services primarily due to increased staffing and salary expenses and the joint venture of One Buckhead Plaza in June 2005, which are recouped by increased third party fee income and direct expense reimbursements; partially offset by | ||
| a decrease of $3.1 million primarily due to the joint venturing of Fulbright Tower in February 2005 and One Buckhead Plaza in June 2005; and | ||
| a decrease of $1.3 million related to decreased consulting and legal fees. |
| Resort Residential Development Property expenses decreased $89.2 million, or 20.6%, to $343.0 million, primarily due to: |
| a decrease of $86.2 million in CRDI expenses primarily related to: |
o | a net decrease of $151.4 million primarily related to product mix in lots and units available for sale in 2005 versus 2006 at Hummingbird Lodge in Bachelor Gulch, Colorado, Northstar Ironhorse and Grays Crossing in Lake Tahoe, California, Creekside Townhomes, Brownstones Phase I, and Delgany, all in Denver, Colorado, and Eagle Ranch in Eagle, Colorado, which had sales in the twelve months ended December 31, 2005, but reduced sales in the same period 2006, partially offset by Old Greenwood Timeshares in Lake Tahoe, California, and Main Street Station in Breckenridge, Colorado, which had sales in the twelve months ended December 31, 2005, but increased sales in the same period 2006; and | ||
o | a decrease of $30.4 million primarily related to product mix in lots and units available for sale in 2005 versus 2006 at Horizon Pass Lodge in Bachelor Gulch, Colorado, Creekside Phase II in Denver, Colorado, and Old Greenwood Lots in Lake Tahoe, California, which had sales in the twelve months ended December 31, 2005, but no sales in the same period 2006; partially offset by | ||
o | an increase of $93.2 million primarily related to product mix in lots and units available for sale in 2006 versus 2005 at Village Walk and EW Hotel Residences in Beaver Creek, Colorado, Northstar Big Horn, Northstar Village Commercial and Old Greenwood Townhomes in Lake Tahoe, California and Union Center land in Denver, Colorado, which had sales in the twelve months ended December 31, 2006, but no sales in the same period 2005. |
| an increase of $1.1 million in at CRDI marketing expense at CRDI; and | ||
| a decrease of $7.1 million at Desert Mountain, primarily related to a decrease of $9.8 million in cost of sales primarily due to decreased lot sales and product mix and a decrease of $4.1 million in general and administrative expenses; partially offset by an increase of $5.5 million in the development costs recognized using the percentage complete method, and an increase of $1.4 million in club operating expense; partially offset by | ||
| an increase of $2.4 million primarily due to marketing expenses related to the Ritz-Carlton Tower Residences and Regency Row in Dallas, Texas. |
| Resort/Hotel Property expenses decreased $2.9 million, or 2.6%, to $108.4 million, primarily due to: |
| a decrease of $4.1 million due to the contribution, in January 2005, of the Canyon Ranch Properties to a newly formed entity, CR Operating, LLC, in which we have a 48% member interest that is accounted for as an unconsolidated investment; and | ||
| a decrease of $2.3 million at the Park Hyatt Beaver Creek related to a decrease in occupancy due to construction activity on the property and the closure of the Allegria Spa for expansion; partially offset by | ||
| an increase of $2.8 million at the remaining Luxury Resort and Spa Properties, primarily at Sonoma Mission Inn, related to a 6 percentage point increase in occupancy (from 71% to 77%); and | ||
| an increase of $0.6 million primarily due to pre-opening expenses at The Ritz-Carlton Dallas. |
49
| Income from sale of investment in unconsolidated company increased $17.8 million due primarily to the sale of the Four Westlake Park, Three Westlake Park and Chase Tower Office Properties in 2006, partially offset by the sale of our interests in the entity that owned the 5 Houston Center Office Property in 2005. | ||
| Income from investment land sales decreased $8.6 million due primarily to the gain on the sale of two parcels of undeveloped investment land in Houston, Texas in 2005. | ||
| Loss on joint venture of properties decreased $2.7 million, primarily due to the 2005 write-off of capitalized internal leasing costs related to prior year joint venture of properties. | ||
| Interest and other income increased $18.2 million, or 62.1% to $47.4 million primarily due to: |
§ | an increase of $13.0 million from mezzanine loans and other loans attributable to an increase of $86.6 million in the weighted average mezzanine loan balance (from $88.7 million to $175.3 million) and a 1.10 percentage point increase in the weighted average interest rate (from 11.92% to 13.02%); | ||
§ | an increase of $6.2 million due to prepayment fees on two mezzanine loans that were paid off in first quarter 2006; and | ||
§ | an increase of $2.6 million related to the amortization of imputed interest related to the El Paso lease termination and contractual full service rents to interest income; partially offset by | ||
§ | a decrease of $2.3 million interest earned on U.S. Treasury and government sponsored agency securities purchased for debt defeasance in order to release the lien on properties securing the LaSalle Note I and Note II and Nomura Funding VI Note; and | ||
§ | a decrease of $1.7 million in other income from legal settlement proceeds received in 2005 in connection with certain deed transfer taxes. |
| Equity in net income of unconsolidated companies decreased $27.4 million to $0.3 million primarily due to: |
§ | a decrease of $15.9 million in Temperature-Controlled Logistics equity in net income primarily attributable to: |
° | an increase of $6.8 million in debt related expense due to |
Ø | a prepayment fee related to Goldman Sachs debt defeasance of $4.6 million; | ||
Ø | a write-off of $2.2 million of unamortized deferred financing costs associated with the Goldman Sachs and Morgan Stanley debt paid off in 2006; and |
° | an increase of $2.7 million related to adjustments for vacation accrual, workers compensation and legal expenses; and | ||
° | a decrease of $5.7 million in operating margins, primarily in the transportation segment due to services with FEMA in 2005 in the wake of Hurricane Katrina. |
§ | a decrease of $5.7 million in Other equity in net income primarily attributable to a decrease of income from the G2 and SunTx investments; | ||
§ | a decrease of $3.6 million in Resort/Hotel equity in net income primarily attributable to a $3.0 million license fee from Canyon Ranch Living in Miami, Florida, of which our portion was $1.4 million, in the first quarter of 2005 and $2.2 million due to increased expenses in 2006 compared to 2005 associated with Canyon Ranch Operating, LLC; and | ||
§ | a decrease of $2.3 million in Office equity in net income primarily due to a $0.8 million decline in operations at Bank One Center, a $0.7 million decrease in operations at Houston Center and a $0.5 million decrease related to the disposition of 5 Houston Center in December 2005. |
50
| Corporate general and administrative costs decreased $5.4 million, or 10.7%, to $44.9 million primarily due to changes in the short-term incentive compensation plans and lower compensation expense associated with restricted units granted under our long-term incentive compensation plans in December 2004 and May 2005. | ||
| Interest expense decreased $2.4 million, or 1.8%, to $134.3 million due to an increase of $11.8 million in capitalized interest (from $21.9 million to $33.7 million); partially offset by an increase of $123.0 million in the weighted average debt balance (from $2.271 billion to $2.394 billion) and a 0.12 percentage point increase in the hedged weighted average interest rate (from 6.98% to 7.10%). | ||
| Extinguishment of debt expense decreased $2.2 million due to the write off of deferred financing costs, of which $0.7 million related to the joint venture or sale of real estate assets in 2005. | ||
| Depreciation and amortization expense increased $6.0 million, or 4.2%, primarily due to; |
§ | an increase of $5.3 million related to additions to leasehold and building improvements and lease conversions; and | ||
§ | an increase of $5.1 million due to the acquisition of Financial Plaza in January 2006; partially offset by | ||
§ | a decrease of $2.3 million related to lease terminations in 2005; and | ||
§ | a decrease of $2.0 million due to the joint venture of Fulbright Tower in February 2005 and One Buckhead Plaza in June 2005. |
| Other expense increased $9.0 million to $13.0 million due primarily to legal and advisory fees for certain contemplated strategic alternatives. |
| a decrease of $74.8 million, net of minority interest and taxes due to an $89.2 million aggregate gain on the sale of four properties in 2005 compared to $14.4 million aggregate gain on sale of three properties in 2006; and | ||
| a decrease of $4.5 million income, net of minority interest and taxes, due to the reduction of net income associated with properties held for sale in 2006 compared to 2005. |
| Office Property revenues decreased $103.0 million, or 21.6%, to $372.8 million, primarily due to: |
§ | a decrease of $154.9 million due to the joint ventures of The Crescent, Trammell Crow Center, Fountain Place, Houston Center and Post Oak Central in November 2004; partially offset by Fulbright Tower, which was acquired in December 2004 and joint ventured in February 2005, and One Buckhead Plaza which was acquired in April 2005 and joint ventured in June 2005; partially offset by |
51
§ | an increase of $26.9 million from the acquisition of Hughes Center in January through May 2004, Dupont Centre in March 2004, The Alhambra in August 2004, One Live Oak and Peakview Tower in December 2004 and the Exchange Building in February 2005; | ||
§ | an increase of $17.3 million resulting from third party management and leasing services and related direct expense reimbursements due to the joint ventures of The Crescent, Trammell Crow Center, Fountain Place, Houston Center and Post Oak Central in November 2004, and Fulbright Tower in February 2005 and One Buckhead Plaza in June 2005; | ||
§ | an increase of $6.2 million from the 42 consolidated Office Properties (excluding 2004 and 2005 acquisitions, dispositions and properties held for sale) that we owned or had an interest in, primarily due to a 2.6 percentage point increase in average occupancy (from 83.3% to 85.9%), increased expense recovery revenue related to the increase in occupancy and increased recoverable expenses, and increased parking revenue; partially offset by a decline in full service weighted average rental rates; and | ||
§ | an increase of $2.2 million in net lease termination fees (from $9.0 million to $11.2 million) primarily due to the El Paso lease termination. |
| Resort Residential Development Property revenues increased $192.8 million, or 62.2%, to $502.7 million, primarily due to: |
§ | an increase of $189.7 million in CRDI revenues primarily related to: |
o | an increase of $239.5 million primarily related to product mix in lots and units available for sale in 2005 versus 2004 at Hummingbird Lodge in Bachelor Gulch, Colorado, Northstar Village in Lake Tahoe, California, and Creekside Phase II, Creekside Townhomes, Brownstones Phase I and Delgany, all in Denver, Colorado, which had sales in the twelve months ended December 31, 2005, but no sales in the same period 2004; partially offset by | ||
o | a decrease of $47.3 million primarily related to product mix in lots and units available for sale in 2004 versus 2005 at Horizon Pass Townhomes in Bachelor Gulch, Colorado, Park Place, Park Tower and Central Platte Valley, all in Denver, Colorado, and Cresta Run in Edwards, Colorado, which had sales in the twelve months ended December 31, 2004, but no sales in the same period 2005; and | ||
o | a net decrease of $4.0 million primarily related to product mix in lots and units available for sale in 2004 versus 2005 at Horizon Pass Lodge in Bachelor Gulch, Colorado, Old Greenwood Lots in Lake Tahoe, California, Creekside Phase I in Denver, Colorado, and Main Street Station in Breckenridge, Colorado, which had sales in the twelve months ended December 31, 2004, but reduced sales in the same period 2005, partially offset by Grays Crossing and Old Greenwood Timeshares in Lake Tahoe, California, and Eagle Ranch in Eagle, Colorado, which had sales in the twelve months ended December 31, 2004, but increased sales in the same period 2005. |
| Resort/Hotel Property revenues decreased $71.9 million, or 33.5%, to $142.6 million, primarily due to: |
§ | a decrease of $88.8 million due to the contribution, in January 2005, of the Canyon Ranch Properties to a newly formed entity, CR Operating, LLC, in which we have a 48% member interest that is accounted for as an unconsolidated investment; partially offset by | ||
§ | an increase of $6.9 million in room revenue at the Luxury Resort and Spa Properties related to a 20% increase in revenue per available room (from $171 to $206) resulting from a 12% increase in average daily rate (from $285 to $319) and a 4 percentage point increase in occupancy (from 60% to 64%); | ||
§ | an increase of $4.5 million in food and beverage, spa and other revenue at the Luxury Resort and Spa Properties primarily due to a 12 percentage point increase in occupancy (from 59% to 71%) at the Sonoma Mission Inn primarily related to the renovation of the 97 historic inn rooms which were out of service during the first two quarters of 2004; | ||
§ | an increase of $2.8 million in room revenue at the Upscale Business-Class Hotel Properties primarily due to a 13% increase in revenue per available room (from $80 to $90) resulting from an increase of 6% in average daily rate (from $116 to $123) and a 4 percentage point increase in occupancy (from 69% to 73%); and | ||
§ | an increase of $2.6 million in food and beverage and other revenue at the Upscale Business-Class Hotel Properties primarily related to the 4 percentage point increase in occupancy (from 69% to 73%) in conjunction with increased group volume. |
| Office Property expenses decreased $38.4 million, or 16.4%, to $195.8 million, primarily due to: |
§ | a decrease of $73.7 million due to the joint ventures of The Crescent, Trammell Crow Center, Fountain Place, Houston Center and Post Oak Central in November 2004, partially offset by Fulbright Tower, which was acquired in December 2004 and joint ventured in February 2005 and One Buckhead Plaza, which was acquired in April 2005 and joint ventured in June 2005; partially offset by | ||
§ | an increase of $14.7 million related to the cost of providing third-party management services due to the joint venture of The Crescent, Trammell Crow Center, Fountain Place, Houston Center and Post Oak Central in November 2004, and Fulbright Tower in February 2005 and One Buckhead Plaza in June 2005, which are recouped by increased third party fee income and direct expense reimbursements; |
52
§ | an increase of $10.7 million from the acquisition of Hughes Center in January through May 2004, Dupont Centre in March 2004, The Alhambra in August 2004, One Live Oak and Peakview Tower in December 2004 and the Exchange Building in February 2005; | ||
§ | an increase of $4.8 million in operating expenses of the 42 consolidated Office Properties (excluding 2004 and 2005 acquisitions, dispositions and properties held for sale) that we owned or had an interest in primarily due to increased administrative costs, utilities, general building and property taxes; and | ||
§ | an increase of $4.5 million due to increased payroll and benefit costs and Sarbanes-Oxley compliance costs. |
| Resort Residential Development Property expenses increased $160.9 million, or 59.3%, to $432.2 million, primarily due to: |
§ | an increase of $160.5 million in CRDI expenses primarily related to: |
o | an increase of $207.3 million primarily related to product mix in lots and units available for sale in 2005 versus 2004 at Hummingbird Lodge in Bachelor Gulch, Colorado, Northstar Village in Lake Tahoe, California, and Creekside Phase II, Creekside Townhomes, Brownstones Phase I, and Delgany, all in Denver, Colorado, which had sales in the twelve months ended December 31, 2005, but no sales in the same period 2004; partially offset by | ||
o | a decrease of $41.8 million primarily related to product mix in lots and units available for sale in 2004 versus 2005 at Horizon Pass Townhomes in Bachelor Gulch, Colorado, Park Place, Park Tower, and Central Platte Valley, all in Denver, Colorado, and Cresta Run in Edwards, Colorado, which had sales in the twelve months ended December 31, 2004, but no sales in the same period 2005; and | ||
o | a net decrease of $5.5 million primarily related to product mix in lots and units available for sale in 2004 versus 2005 at Horizon Pass Lodge in Bachelor Gulch, Colorado, Old Greenwood Lots in Lake Tahoe, California, Creekside Phase I in Denver, Colorado, and Main Street Station in Breckenridge, Colorado, which had sales in the twelve months ended December 31, 2004, but reduced sales in the same period 2005, partially offset by Grays Crossing and Old Greenwood Timeshares in Lake Tahoe, California, and Eagle Ranch in Eagle, Colorado, which had sales in the twelve months ended December 31, 2004, but increased sales in the same period 2005. |
| Resort/Hotel Property expenses decreased $68.5 million, or 38.1%, to $111.3 million, primarily due to: |
§ | a decrease of $76.5 million due to the contribution, in January 2005, of the Canyon Ranch Properties to a newly formed entity, CR Operating, LLC, in which we have a 48% member interest that is accounted for as an unconsolidated investment; partially offset by | ||
§ | an increase of $5.2 million in operating expenses at the Luxury Resort and Spa Properties primarily due to a 12 percentage point increase in occupancy at Sonoma Mission Inn (from 59% to 71%) primarily related to the renovation of the 97 historic inn rooms which were out of service during the first two quarters of 2004; and | ||
§ | an increase of $2.7 million in operating expenses at the Upscale Business-Class Hotel Properties primarily related to a 9 percentage point increase in occupancy at Houston Renaissance (from 61% to 70%). |
| Gain on joint venture of properties decreased $268.5 million, due primarily to: |
§ | $265.8 million decrease due to the gain on the joint venture of The Crescent, Fountain Place, Trammell Crow Center, Houston Center and Post Oak Central Office Properties in 2004; and | ||
§ | $4.9 million decrease due to the write-off of capitalized internal leasing costs related to prior year joint venture of properties; partially offset by | ||
§ | $1.9 million increase due to the gain on the joint venture of Fullbright Tower and One Buckhead in 2005. |
| Income from investment land sales decreased $10.3 million due to the gain of $8.6 million on sales of two parcels of undeveloped investment land in 2005 compared to $18.8 million gain on sales of five parcels of undeveloped investment land in 2004. | ||
| Income from sale of investment in unconsolidated company increased $29.9 million due to the sale of our interests in the entity that owned the 5 Houston Center Office Property in 2005. | ||
| Interest and other income increased $11.3 million to $29.3 million primarily due to: |
§ | $10.5 million interest from mezzanine loans; | ||
§ | $3.7 million interest from U.S. Treasury and government sponsored agency securities purchased in December 2004 and January 2005 related to debt defeasance in order to release the lien on properties securing the LaSalle Note I and Nomura Funding VI Note; and | ||
§ | $1.7 million increase in other income from legal settlement proceeds received in connection with certain deed transfer taxes; partially offset by |
53
§ | $3.7 million received in 2004 from COPI pursuant to the COPI bankruptcy plan for notes receivable previously written off in 2001. |
| Equity in net income of unconsolidated companies increased $17.9 million to $27.6 million primarily due to: |
§ | an increase of $18.2 million in Other equity in net income primarily attributable to an increase of $6.1 million of income from the G2 investment and an increase of $11.5 million of income from the SunTx investment; and | ||
§ | an increase of $5.2 million in Office equity in net income primarily attributable to the joint ventures of The Crescent, Fountain Place, Trammell Crow Center, Houston Center and Post Oak Central Office Properties; partially offset by | ||
§ | a decrease of $6.0 million in Temperature-Controlled Logistics equity in net income primarily attributable to the gain on the sale of a portion of our interests in AmeriCold to The Yucaipa Companies in 2004. |
| Extinguishment of debt expense decreased $40.4 million, or 94.8%, to $2.2 million due to: |
§ | $17.5 million related to the securities purchased in excess of the debt balance to defease LaSalle Note I in connection with the joint venture of Office Properties in 2004; | ||
§ | $17.5 million prepayment penalty associated with the payoff of the JP Morgan Chase Mortgage Loan in connection with the joint venture of Office Properties in 2004; | ||
§ | $1.0 million mortgage prepayment fee associated with the payoff of the Lehman Brothers Holdings, Inc. Loan in connection with the joint venture of Office Properties in 2004; and | ||
§ | $6.6 million write-off of deferred financing costs, of which $3.1 million related to the joint venture or sale of real estate assets in 2004; partially offset by | ||
§ | $2.1 million write-off of deferred financing costs, of which $0.7 million related to the joint venture or sale of real estate assets in 2005. |
| Interest expense decreased $40.1 million, or 22.7%, to $136.7 million due to a decrease of $392.0 million in the weighted average debt balance (from $2,664 billion to $2,272 billion), partially offset by a .03 percentage point increase in the hedged weighted average interest rate (from 6.95% to 6.98%) and $3.0 million cash flow payments recorded as interest expense related to the Fountain Place transaction in June 2004. | ||
| Depreciation and amortization costs decreased $18.5 million, or 11.6%, to $141.4 million due to: |
§ | $19.0 million decrease in Office Property depreciation expense, primarily due to: |
° | $36.7 million decrease attributable to the joint ventures of The Crescent, Fountain Place, Trammell Crow Center, Houston Center and Post Oak Central in November 2004, partially offset by Fulbright Tower which was acquired in December 2004 and subsequently joint ventured in February 2005 and One Buckhead Plaza which was acquired in April 2005 and subsequently joint ventured in June 2005; partially offset by | ||
° | $13.2 million increase from the acquisitions of Hughes Center in January through May 2004, Dupont Centre in March 2004, The Alhambra in August 2004, One Live Oak, Fulbright Tower and Peakview Tower in December 2004 and the Exchange Building in February 2005; and | ||
° | $3.1 million increase primarily due to increased building and leasehold improvements; and |
§ | $5.2 million decrease in Resort/Hotel Property depreciation expense primarily related to the joint venture of the Canyon Ranch Properties, partially offset by the reclassification of the Denver City Marriott Hotel Property from held for sale to held and used; partially offset by | ||
§ | $6.6 million increase in Resort Residential Development Property depreciation expense primarily related to club amenities and golf course improvements at CRDI and Desert Mountain. |
| Amortization of deferred financing costs decreased $5.0 million, or 38.2%, to $8.1 million primarily due to the refinancing and modification of the Credit Facility in February 2005 and December 2005, partially offset by the reduction of the Fleet Fund I and II Term Loan in January 2004 and the payoff of the Lehman Capital Note in November 2004. | ||
| Impairment charges related to real estate assets decreased $4.1 million due to the impairment of $4.1 million related to the demolition of the old clubhouse at the Sonoma Club in the third quarter 2004 in order to construct a new clubhouse. | ||
| Corporate general and administrative costs increased $11.3 million, or 29.0%, to $50.4 million due primarily to an increase in compensation expense associated with restricted units granted under our long-term incentive compensation plans in December 2004 and May 2005. |
54
| $8.5 million decreased tax benefit on the Resort Residential Development Properties primarily attributable to the results of operations at CRDI; | ||
| $5.8 million decreased tax benefit on the Resort/Hotel Properties due to the contribution of the Canyon Ranch Properties to a newly formed entity, CR Operating, LLC, in which we have a 48% member interest that is accounted for as an unconsolidated investment and reduced taxable losses at the other properties; | ||
| $4.0 million tax expense related to income from our investment in SunTx; and | ||
| $2.8 million tax expense related to income from our investment in G2. |
| an increase of $88.1 million, net of minority interest, primarily due to the $89.2 million gain on the sale of four properties in 2005; and | ||
| an increase of $2.0 million, net of minority interest, due to an aggregate $3.0 million impairment on three office properties in 2004 compared to $1.0 million impairment of Waterside Commons office property in 2005; partially offset by | ||
| a decrease of $6.4 million, net of minority interest, due to the reduction of net income associated with properties held for sale in 2005 compared to 2004. |
55
For the year ended | ||||
(in millions) | December 31, 2006 | |||
Cash used in Operating Activities |
$ | (102.8 | ) | |
Cash provided by Investing Activities |
216.8 | |||
Cash used in Financing Activities |
(122.7 | ) | ||
Decrease in Cash and Cash Equivalents |
$ | (8.7 | ) | |
Cash and Cash Equivalents, Beginning of Period |
86.2 | |||
Cash and Cash Equivalents, End of Period |
$ | 77.5 | ||
| $186.4 million proceeds from defeasance investment maturities and other securities, primarily due to the maturity of the securities securing the LaSalle Note II which was repaid in March 2006 and the sale of our available for sale marketable securities; | ||
| $102.9 million proceeds from sale of investment in unconsolidated company due to our sale of the Four Westlake Park, Three Westlake Park, Bank One Center and Chase Tower Office Properties, on behalf of the joint ventures in which we had an interest; | ||
| $103.9 million proceeds from property sales due to the sale of our interest in the Paseo Del Mar Office Property, the sale of the Waterside Commons Office Property, and the sale of the JPI Multi-Family Investments luxury apartment project; | ||
| $81.3 million return of investment in unconsolidated companies, primarily due to the distributions received from AmeriCold Realty Trust, Main Street Partners, L.P., Blue River Land Company, LLC and Redtail Capital Partners, L.P.; | ||
| $69.0 million decrease in notes receivable, primarily due to the repayment of five of our mezzanine loans, offset by four new mezzanine loans; and | ||
| $9.6 million decrease in restricted cash. |
56
| $138.2 million for the development of investment properties, due to the development of the JPI Multi-Family Investments luxury apartment project, Paseo del Mar and Parkway at Oakhill office developments, Ritz-Carlton Hotel development and 3883 Hughes Parkway office development; | ||
| $68.7 million for non-revenue enhancing tenant improvement and leasing costs for Office Properties; | ||
| $47.6 million of property improvements for Office and Resort/Hotel Properties; | ||
| $30.7 million for the acquisition of investment properties, primarily due to the acquisition of the Financial Plaza Office Property in January 2006; | ||
| $27.6 million for development of amenities at the Resort Residential Development Properties; and | ||
| $23.5 million additional investment in unconsolidated companies, primarily related to our investment in Riverfront Village and Redtail Capital Partners, L.P. |
| $193.2 million payments under other borrowings, primarily due to the pay off of the LaSalle Note II funded by proceeds from the maturity of defeasance investments, the pay off of the FHI Finance loan, pay down of the Morgan Stanley note and principal payments related to other debt agreements; | ||
| $184.1 million distributions to common shareholders and unitholders; | ||
| $116.0 million net paydowns under our credit facility; | ||
| $32.0 million distributions to preferred shareholders; | ||
| $18.6 million capital distributions to joint venture partners, primarily due to distributions to JPI Multi-Family Investments, L.P., Desert Mountain and Fairmont Sonoma Mission Inn; and | ||
| $4.1 million debt financing costs, primarily due to the Bank of America loan secured by the Fairmont Sonoma Mission Inn and the Goldman Sachs and Morgan Stanley repurchase agreements secured by mezzanine loans. |
| $282.4 million proceeds from other borrowings, primarily due to the Key Bank loan secured by distributions from Funding III, IV & V, the Bank of America loan secured by the Fairmont Sonoma Mission Inn, the Morgan Stanley and Goldman Sachs repurchase agreements secured by mezzanine loans and construction draws on our Office developments and The Ritz-Carlton hotel development; | ||
| $111.2 million net proceeds from borrowings for construction costs at the Resort Residential Development Properties; | ||
| $23.1 million proceeds from the exercise of share and unit options; and | ||
| $8.6 million proceeds from capital contributions from our joint venture partners. |
57
Payments Due by Period | ||||||||||||||||||||
(in millions) | Total | Less than 1 yr | 1-3 years | 3-5 years | More than 5 yrs | |||||||||||||||
Long-term
debt(1)(4) |
||||||||||||||||||||
Principal payments |
$ | 2,296.4 | $ | 750.0 | $ | 1,008.4 | $ | 321.5 | $ | 216.5 | ||||||||||
Interest payments |
511.3 | 152.0 | 155.9 | 47.6 | 155.8 | |||||||||||||||
Share of unconsolidated debt |
705.6 | 38.6 | 61.8 | 185.1 | 420.1 | |||||||||||||||
Ground lease obligations |
147.0 | 1.9 | 3.8 | 4.0 | 137.3 | |||||||||||||||
Operating lease obligations (2) |
46.0 | 39.1 | 6.9 | | | |||||||||||||||
Share of unconsolidated operating lease
obligations |
13.4 | 11.4 | 2.0 | | | |||||||||||||||
Significant capital expenditure
obligations (3) |
145.3 | 140.3 | 5.0 | | | |||||||||||||||
Total contractual obligations |
$ | 3,865.0 | $ | 1,133.3 | $ | 1,243.8 | $ | 558.2 | $ | 929.7 | ||||||||||
(1) | Amounts include scheduled principal and interest payments for consolidated debt. We estimate variable rate debt interest payments using the interest rate as of December 31, 2006. Additionally, we have letters of credit issued under our credit facility of $9.5 million which reduces our borrowing capacity. These letters of credit are excluded from the table above as management believes that this obligation is not reasonably likely to occur. | |
(2) | As part of our ongoing operations, we execute operating lease agreements which generally provide tenants with leasehold improvement allowances and other lease concessions. In addition, we generally pay lease commissions to cooperating third-party brokers. Total committed but unfunded operating lease obligations as of December 31, 2006 are reflected in the above table. | |
(3) | For further detail of significant capital expenditure obligations, see table under Significant Capital Expenditures in this Item 7. | |
(4) | We intend on using the proceeds from the substantial asset sales that we expect to make in accordance with our Strategic Plan which is discussed in the Overview section to this Item 7, Managements Discussion and Analysis of Financial Condition and Results of Operations to address many of our long-term liquidity requirements early, including: retiring our 9.25% senior notes due April 2009, the 2009 Notes, selected mortgage debt, our Series B Preferred Shares and outstanding borrowings under our revolving credit facility. Additionally, if and when we sell our Resort Residential Development Properties, we expect to eliminate all related construction debt as well as future Resort Residential capital expenditures. |
Share of | ||||||||||||||||||||||||
Secured | Defeased | Unsecured | Consolidated | Unconsolidated | ||||||||||||||||||||
(in thousands) | Debt | Debt | Debt | Debt | Debt | Total | ||||||||||||||||||
2007 |
$ | 399,719 | $ | 100,279 | $ | 250,000 | $ | 749,998 | $ | 38,613 | $ | 788,611 | ||||||||||||
2008 |
234,290 | 289 | 118,000 | (1) | 352,579 | 43,465 | 396,044 | |||||||||||||||||
2009 |
280,489 | 320 | 375,000 | 655,809 | 18,279 | 674,088 | ||||||||||||||||||
2010 |
134,043 | 6,337 | | 140,380 | 17,761 | 158,141 | ||||||||||||||||||
2011 |
181,120 | | | 181,120 | 167,303 | 348,423 | ||||||||||||||||||
Thereafter |
139,151 | | 77,321 | 216,472 | 420,177 | 636,649 | ||||||||||||||||||
$ | 1,368,812 | $ | 107,225 | $ | 820,321 | $ | 2,296,358 | $ | 705,598 | $ | 3,001,956 | |||||||||||||
(1) | Borrowings under the credit facility. |
58
| our requirements for capital expenditures (not factoring in project level financing); | ||
| the amounts funded as of December 31, 2006, on a cash basis; and | ||
| amounts remaining to be funded (future funding classified between short-term and long-term capital requirements). |
Amount Spent | Capital Expenditures | |||||||||||||||||||
Total | as of | Amount | Short-Term | Long-Term | ||||||||||||||||
Project | December 31, | Remaining To | (Next 12 | (12+ | ||||||||||||||||
(in millions) Project | Cost (1) | 2006 | Spend | Months) (2) | Months) (2) | |||||||||||||||
Consolidated: |
||||||||||||||||||||
Office Segment |
||||||||||||||||||||
3883 Hughes Center (3) |
$ | 73.0 | $ | 56.6 | $ | 16.4 | $ | 16.4 | $ | | ||||||||||
Parkway at Oakhill(4) |
24.6 | 13.1 | 11.5 | 6.5 | 5.0 | |||||||||||||||
Resort Residential Development Segment |
||||||||||||||||||||
Ritz-Carlton Highlands (5) |
402.2 | 22.3 | 8.0 | (6) | 8.0 | | ||||||||||||||
Tahoe Mountain Club (7) |
107.2 | 92.2 | 15.0 | 15.0 | | |||||||||||||||
The Ritz-Carlton Phase I(8) |
211.6 | 120.9 | 90.7 | 90.7 | | |||||||||||||||
The Ritz-Carlton Phase II(9) |
136.8 | 14.2 | | (10) | | | ||||||||||||||
Resort/Hotel Segment |
||||||||||||||||||||
Park Hyatt Beaver Creek(11) |
26.6 | 22.9 | 3.7 | 3.7 | | |||||||||||||||
Total |
$ | 982.0 | $ | 342.2 | $ | 145.3 | $ | 140.3 | $ | 5.0 | ||||||||||
(1) | All amounts are approximate. | |
(2) | Reflects our estimate of the breakdown between short-term and long-term capital expenditures. | |
(3) | We have committed to a first phase office development of 239,000 square feet on land that we own within the Hughes Center complex. We expect to complete the building in the first quarter of 2007. We closed a $52.3 million construction loan in the third quarter of 2005. | |
(4) | In March 2006, we entered into a joint venture agreement with Champion Partners. The joint venture has committed to develop a 144,380 square-foot, two-building office complex in Austin, Texas. The joint venture has a $18.3 million construction loan to fund construction of this project. Amounts in the table represent our portion (90%) of total project costs. The development is scheduled to be completed in first quarter 2007. | |
(5) | We entered into agreements with Ritz-Carlton Hotel Company, L.L.C. for us to develop a 172 room luxury hotel in Lake Tahoe, California. The new luxury property will also include the Ritz-Carlton Residences. | |
(6) | The funding of future potential capital expenditures is dependent upon obtaining a certain level of unit pre-sales, construction financing and assumes we will obtain a joint venture partner for 60% of the equity. In the interim, we have committed up to an additional $8.0 million in development costs on the project. | |
(7) | As of December 31, 2006, we had invested $92.2 million in Tahoe Mountain Club, which includes the acquisition of land and development of golf courses and club amenities. This table includes the development planned for 2007 only. We anticipate collecting membership deposits which will be utilized to fund a portion of the development costs. | |
(8) | We entered into agreements with Ritz-Carlton Hotel Company, L.L.C. for us to develop the first Ritz-Carlton hotel and condominium project in Dallas, Texas. The development plans include a Ritz-Carlton with approximately 218 hotel rooms and 70 residences. Construction on the development is anticipated to be completed in the third quarter of 2007. We have a $169.0 million construction line of credit from KeyBank for the construction of this project. | |
(9) | We entered into agreements with Ritz-Carlton Hotel Company, L.L.C. for us to develop an additional 96 Ritz-Carlton residences and 4 townhomes adjacent to the Phase I development. | |
(10) | The funding of future potential capital expenditures is dependent upon obtaining a certain level of unit pre-sales and construction financing. | |
(11) | In April 2006, we began renovations at the Park Hyatt Beaver Creek in Avon, Colorado, which consist of the addition of air conditioning, upgrades to the common areas and taking 30 rooms out of service to expand the Allegria Spa within the hotel. The spa expansion and common area upgrade were completed in December 2006. |
59
Vested Unit | ||||||||||||||||||||||||||||
Redemption Value | Redeemable at | |||||||||||||||||||||||||||
(dollars in | at December 31, | December 31, | Redeemable in | |||||||||||||||||||||||||
thousands) | Granted(1) | Vested(1) | Redeemed | 2006 (2) | 2006 | 2007 | 2008 | |||||||||||||||||||||
2004 Plan |
3,568,500 | 2,147,500 | 206,750 | $ | 38,329 | $ | 35,278 | $ | 3,051 | $ | | |||||||||||||||||
2005 Plan |
2,187,500 | 437,500 | | 8,641 | (3) | | 8,542 | 99 | ||||||||||||||||||||
5,756,000 | 2,585,000 | 206,750 | $ | 46,970 | $ | 35,278 | $ | 11,593 | $ | 99 | ||||||||||||||||||
(1) | Amounts listed in common share equivalents and are net of forfeitures. | |
(2) | Vested units may be exchanged for cash unless, prior to the date of exchange, Crescent obtains shareholder approval authorizing it, at its discretion, to deliver instead two common shares for each such restricted unit. Redemption value based on Crescents closing stock price at December 31, 2006. | |
(3) | Amount is redeemable beginning May 16, 2007. |
Guaranteed | Maximum | |||||||
Amount | Guaranteed | |||||||
(in thousands) | Outstanding at | Amount at | ||||||
Debtor | December 31, 2006 | December 31, 2006 | ||||||
CRDI U.S. Bank National Association(1) |
$ | 14,346 | $ | 20,393 | ||||
CRDI Eagle Ranch Metropolitan District Letter of Credit (2) |
7,840 | 7,840 | ||||||
Fresh Choice, LLC(3) |
1,000 | 1,000 | ||||||
Total Guarantees |
$ | 23,186 | $ | 29,233 | ||||
(1) | We entered into a Payment and Completion Guaranty with U.S. Bank National Association for the repayment of bonds that were issued by the Northstar Community Housing Corporation to fund construction of an employee housing project. The initial guaranty of $20.4 million decreases to $5.1 million once construction is complete and certain conditions are met and decreases further and is eventually released as certain debt service coverage ratios are achieved. | |
(2) | We provide a $7.8 million letter of credit to support the payment of interest and principal of the Eagle Ranch Metropolitan District Revenue Development Bonds. | |
(3) | We provide a guarantee of up to $1.0 million to GE Capital Franchise Financing Corporation as part of Fresh Choices bankruptcy reorganization. |
60