HIW 03.31.2013 10Q
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
______________
FORM 10-Q
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 2013
HIGHWOODS PROPERTIES, INC.
(Exact name of registrant as specified in its charter)
|
| | | | |
| Maryland | 001-13100 | 56-1871668 | |
| (State or other jurisdiction of incorporation or organization) | (Commission File Number) | (I.R.S. Employer Identification Number) | |
HIGHWOODS REALTY LIMITED PARTNERSHIP
(Exact name of registrant as specified in its charter)
|
| | | | |
| North Carolina | 000-21731 | 56-1869557 | |
| (State or other jurisdiction of incorporation or organization) | (Commission File Number) | (I.R.S. Employer Identification Number) | |
3100 Smoketree Court, Suite 600
Raleigh, NC 27604
(Address of principal executive offices) (Zip Code)
919-872-4924
(Registrants’ telephone number, including area code)
______________
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Highwoods Properties, Inc. Yes S No £ Highwoods Realty Limited Partnership Yes S No £
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
Highwoods Properties, Inc. Yes S No £ Highwoods Realty Limited Partnership Yes S No £
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of 'large accelerated filer,' 'accelerated filer' and 'smaller reporting company' in Rule 12b-2 of the Securities Exchange Act.
Highwoods Properties, Inc.
Large accelerated filer S Accelerated filer £ Non-accelerated filer £ Smaller reporting company £
Highwoods Realty Limited Partnership
Large accelerated filer £ Accelerated filer £ Non-accelerated filer S Smaller reporting company £
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Securities Exchange Act).
Highwoods Properties, Inc. Yes £ No S Highwoods Realty Limited Partnership Yes £ No S
The Company had 82,142,340 shares of Common Stock outstanding as of April 19, 2013.
HIGHWOODS PROPERTIES, INC.
HIGHWOODS REALTY LIMITED PARTNERSHIP
QUARTERLY REPORT FOR THE PERIOD ENDED MARCH 31, 2013
TABLE OF CONTENTS
|
| |
| Page |
| |
PART I - FINANCIAL INFORMATION | |
| |
HIGHWOODS PROPERTIES, INC.: | |
| |
| |
| |
| |
| |
| |
HIGHWOODS REALTY LIMITED PARTNERSHIP: | |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
PART II - OTHER INFORMATION | |
| |
| |
PART I - FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
We refer to Highwoods Properties, Inc. as the “Company,” Highwoods Realty Limited Partnership as the “Operating Partnership,” the Company’s common stock as “Common Stock” or “Common Shares,” the Company’s preferred stock as “Preferred Stock” or “Preferred Shares,” the Operating Partnership’s common partnership interests as “Common Units,” the Operating Partnership’s preferred partnership interests as “Preferred Units” and in-service properties (excluding for-sale residential condominiums) to which the Company and/or the Operating Partnership have title and 100.0% ownership rights as the “Wholly Owned Properties.” References to “we” and “our” mean the Company and the Operating Partnership, collectively, unless the context indicates otherwise.
The partnership agreement provides that the Operating Partnership will assume and pay when due, or reimburse the Company for payment of, all costs and expenses relating to the ownership and operations of, or for the benefit of, the Operating Partnership. The partnership agreement further provides that all expenses of the Company are deemed to be incurred for the benefit of the Operating Partnership.
Certain information contained herein is presented as of April 19, 2013, the latest practicable date for financial information prior to the filing of this Quarterly Report.
HIGHWOODS PROPERTIES, INC.
Consolidated Balance Sheets
(Unaudited and in thousands, except share and per share data)
|
| | | | | | | |
| March 31, 2013 | | December 31, 2012 |
Assets: | | | |
Real estate assets, at cost: | | | |
Land | $ | 380,932 |
| | $ | 371,730 |
|
Buildings and tenant improvements | 3,365,154 |
| | 3,281,362 |
|
Development in process | 29,209 |
| | 21,198 |
|
Land held for development | 122,825 |
| | 117,784 |
|
| 3,898,120 |
| | 3,792,074 |
|
Less-accumulated depreciation | (966,448 | ) | | (939,550 | ) |
Net real estate assets | 2,931,672 |
| | 2,852,524 |
|
Real estate and other assets, net, held for sale | 4,394 |
| | 18,938 |
|
Cash and cash equivalents | 12,170 |
| | 13,783 |
|
Restricted cash | 14,790 |
| | 19,702 |
|
Accounts receivable, net of allowance of $1,923 and $2,848, respectively | 25,067 |
| | 23,073 |
|
Mortgages and notes receivable, net of allowance of $437 and $182, respectively | 25,472 |
| | 25,472 |
|
Accrued straight-line rents receivable, net of allowance of $1,034 and $880, respectively | 122,098 |
| | 116,584 |
|
Investments in and advances to unconsolidated affiliates | 66,142 |
| | 66,800 |
|
Deferred financing and leasing costs, net of accumulated amortization of $82,472 and $77,219, respectively | 176,816 |
| | 169,094 |
|
Prepaid expenses and other assets, net of accumulated amortization of $12,587 and $12,318, respectively | 41,972 |
| | 44,458 |
|
Total Assets | $ | 3,420,593 |
| | $ | 3,350,428 |
|
Liabilities, Noncontrolling Interests in the Operating Partnership and Equity: | | | |
Mortgages and notes payable | $ | 1,896,300 |
| | $ | 1,859,162 |
|
Accounts payable, accrued expenses and other liabilities | 167,553 |
| | 172,146 |
|
Financing obligations | 29,251 |
| | 29,358 |
|
Total Liabilities | 2,093,104 |
| | 2,060,666 |
|
Commitments and contingencies |
| |
|
Noncontrolling interests in the Operating Partnership | 147,317 |
| | 124,869 |
|
Equity: | | | |
Preferred Stock, $.01 par value, 50,000,000 authorized shares; | | | |
8.625% Series A Cumulative Redeemable Preferred Shares (liquidation preference $1,000 per share), 29,077 shares issued and outstanding | 29,077 |
| | 29,077 |
|
Common Stock, $.01 par value, 200,000,000 authorized shares; | | | |
82,130,593 and 80,311,437 shares issued and outstanding, respectively | 821 |
| | 803 |
|
Additional paid-in capital | 2,076,081 |
| | 2,040,306 |
|
Distributions in excess of net income available for common stockholders | (919,328 | ) | | (897,418 | ) |
Accumulated other comprehensive loss | (11,170 | ) | | (12,628 | ) |
Total Stockholders’ Equity | 1,175,481 |
| | 1,160,140 |
|
Noncontrolling interests in consolidated affiliates | 4,691 |
| | 4,753 |
|
Total Equity | 1,180,172 |
| | 1,164,893 |
|
Total Liabilities, Noncontrolling Interests in the Operating Partnership and Equity | $ | 3,420,593 |
| | $ | 3,350,428 |
|
See accompanying notes to consolidated financial statements.
HIGHWOODS PROPERTIES, INC.
Consolidated Statements of Income
(Unaudited and in thousands, except per share amounts)
|
| | | | | | | |
| Three Months Ended March 31, |
| 2013 | | 2012 |
Rental and other revenues | $ | 137,030 |
| | $ | 124,894 |
|
Operating expenses: | | | |
Rental property and other expenses | 48,941 |
| | 44,378 |
|
Depreciation and amortization | 42,144 |
| | 36,983 |
|
Impairments of real estate assets | 415 |
| | — |
|
General and administrative | 10,582 |
| | 9,673 |
|
Total operating expenses | 102,082 |
| | 91,034 |
|
Interest expense: | | | |
Contractual | 22,798 |
| | 23,851 |
|
Amortization of deferred financing costs | 949 |
| | 902 |
|
Financing obligations | 121 |
| | (76 | ) |
| 23,868 |
| | 24,677 |
|
Other income: | | | |
Interest and other income | 1,783 |
| | 2,230 |
|
Losses on debt extinguishment | (164 | ) | | — |
|
| 1,619 |
|
| 2,230 |
|
Income from continuing operations before disposition of condominiums and equity in earnings/(losses) of unconsolidated affiliates | 12,699 |
| | 11,413 |
|
Gains on for-sale residential condominiums | — |
| | 65 |
|
Equity in earnings/(losses) of unconsolidated affiliates | 436 |
| | (162 | ) |
Income from continuing operations | 13,135 |
| | 11,316 |
|
Discontinued operations: | | | |
Income from discontinued operations | 94 |
| | 1,882 |
|
Impairments of real estate assets held for sale | (713 | ) | | — |
|
Net gains on disposition of discontinued operations | 1,244 |
| | 5,134 |
|
| 625 |
| | 7,016 |
|
Net income | 13,760 |
| | 18,332 |
|
Net (income) attributable to noncontrolling interests in the Operating Partnership | (581 | ) | | (827 | ) |
Net (income) attributable to noncontrolling interests in consolidated affiliates | (203 | ) | | (184 | ) |
Dividends on Preferred Stock | (627 | ) | | (627 | ) |
Net income available for common stockholders | $ | 12,349 |
|
| $ | 16,694 |
|
Earnings per Common Share – basic: | | | |
Income from continuing operations available for common stockholders | $ | 0.14 |
| | $ | 0.14 |
|
Income from discontinued operations available for common stockholders | 0.01 |
| | 0.09 |
|
Net income available for common stockholders | $ | 0.15 |
| | $ | 0.23 |
|
Weighted average Common Shares outstanding – basic | 81,029 |
| | 72,836 |
|
Earnings per Common Share – diluted: | | | |
Income from continuing operations available for common stockholders | $ | 0.14 |
| | $ | 0.14 |
|
Income from discontinued operations available for common stockholders | 0.01 |
| | 0.09 |
|
Net income available for common stockholders | $ | 0.15 |
| | $ | 0.23 |
|
Weighted average Common Shares outstanding – diluted | 84,862 |
| | 76,696 |
|
Dividends declared per Common Share | $ | 0.425 |
| | $ | 0.425 |
|
Net income available for common stockholders: | | | |
Income from continuing operations available for common stockholders | $ | 11,752 |
| | $ | 10,022 |
|
Income from discontinued operations available for common stockholders | 597 |
| | 6,672 |
|
Net income available for common stockholders | $ | 12,349 |
| | $ | 16,694 |
|
See accompanying notes to consolidated financial statements.
HIGHWOODS PROPERTIES, INC.
Consolidated Statements of Comprehensive Income
(Unaudited and in thousands)
|
| | | | | | | |
| Three Months Ended March 31, |
| 2013 | | 2012 |
Comprehensive income: | | | |
Net income | $ | 13,760 |
| | $ | 18,332 |
|
Other comprehensive income: | | | |
Unrealized gains on tax increment financing bond | 390 |
| | 287 |
|
Unrealized gains on cash flow hedges | 280 |
| | 1,104 |
|
Amortization of cash flow hedges | 788 |
| | (33 | ) |
Total other comprehensive income | 1,458 |
| | 1,358 |
|
Total comprehensive income | 15,218 |
| | 19,690 |
|
Less-comprehensive (income) attributable to noncontrolling interests | (784 | ) | | (1,011 | ) |
Comprehensive income attributable to common stockholders | $ | 14,434 |
| | $ | 18,679 |
|
See accompanying notes to consolidated financial statements.
HIGHWOODS PROPERTIES, INC.
Consolidated Statements of Equity
(Unaudited and in thousands, except share amounts)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Number of Common Shares | | Common Stock | | Series A Cumulative Redeemable Preferred Shares | | Additional Paid-In Capital | | Accumulated Other Compre-hensive Loss | | Non-controlling Interests in Consolidated Affiliates | | Distributions in Excess of Net Income Available for Common Stockholders | | Total |
Balance at December 31, 2012 | 80,311,437 |
| | $ | 803 |
| | $ | 29,077 |
| | $ | 2,040,306 |
| | $ | (12,628 | ) | | $ | 4,753 |
| | $ | (897,418 | ) | | $ | 1,164,893 |
|
Issuances of Common Stock, net | 1,664,519 |
| | 17 |
| | — |
| | 55,787 |
| | — |
| | — |
| | — |
| | 55,804 |
|
Conversions of Common Units to Common Stock | 10,071 |
| | — |
| | — |
| | 351 |
| | — |
| | — |
| | — |
| | 351 |
|
Dividends on Common Stock |
|
| | — |
| | — |
| | — |
| | — |
| | — |
| | (34,259 | ) | | (34,259 | ) |
Dividends on Preferred Stock |
|
| | — |
| | — |
| | — |
| | — |
| | — |
| | (627 | ) | | (627 | ) |
Adjustment of noncontrolling interests in the Operating Partnership to fair value |
|
| | — |
| | — |
| | (23,802 | ) | | — |
| | — |
| | — |
| | (23,802 | ) |
Distributions to noncontrolling interests in consolidated affiliates |
|
| | — |
| | — |
| | — |
| | — |
| | (265 | ) | | — |
| | (265 | ) |
Issuances of restricted stock | 144,566 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Share-based compensation expense |
|
| | 1 |
| | — |
| | 3,439 |
| | — |
| | — |
| | — |
| | 3,440 |
|
Net (income) attributable to noncontrolling interests in the Operating Partnership |
|
| | — |
| | — |
| | — |
| | — |
| | — |
| | (581 | ) | | (581 | ) |
Net (income) attributable to noncontrolling interests in consolidated affiliates |
|
| | — |
| | — |
| | — |
| | — |
| | 203 |
| | (203 | ) | | — |
|
Comprehensive income: | | | | | | | | | | | | | | | |
Net income |
|
| | — |
| | — |
| | — |
| | — |
| | — |
| | 13,760 |
| | 13,760 |
|
Other comprehensive income |
|
| | — |
| | — |
| | — |
| | 1,458 |
| | — |
| | — |
| | 1,458 |
|
Total comprehensive income | | | | | | | | | | | | | | | 15,218 |
|
Balance at March 31, 2013 | 82,130,593 |
| | $ | 821 |
| | $ | 29,077 |
| | $ | 2,076,081 |
| | $ | (11,170 | ) | | $ | 4,691 |
| | $ | (919,328 | ) | | $ | 1,180,172 |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Number of Common Shares | | Common Stock | | Series A Cumulative Redeemable Preferred Shares | | Additional Paid-In Capital | | Accumulated Other Compre-hensive Loss | | Non-controlling Interests in Consolidated Affiliates | | Distributions in Excess of Net Income Available for Common Stockholders | | Total |
Balance at December 31, 2011 | 72,647,697 |
| | $ | 726 |
| | $ | 29,077 |
| | $ | 1,803,997 |
| | $ | (5,734 | ) | | $ | 4,646 |
| | $ | (845,853 | ) | | $ | 986,859 |
|
Issuances of Common Stock, net | 807,483 |
| | 8 |
| | — |
| | 26,636 |
| | — |
| | — |
| | — |
| | 26,644 |
|
Conversions of Common Units to Common Stock | 2,000 |
| | — |
| | — |
| | 63 |
| | — |
| | — |
| | — |
| | 63 |
|
Dividends on Common Stock |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (30,961 | ) | | (30,961 | ) |
Dividends on Preferred Stock |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (627 | ) | | (627 | ) |
Adjustment of noncontrolling interests in the Operating Partnership to fair value |
| | — |
| | — |
| | (14,366 | ) | | — |
| | — |
| | — |
| | (14,366 | ) |
Distributions to noncontrolling interests in consolidated affiliates |
| | — |
| | — |
| | — |
| | — |
| | (291 | ) | | — |
| | (291 | ) |
Issuances of restricted stock | 151,391 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Share-based compensation expense |
| | 2 |
| | — |
| | 2,420 |
| | — |
| | — |
| | — |
| | 2,422 |
|
Net (income) attributable to noncontrolling interests in the Operating Partnership |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (827 | ) | | (827 | ) |
Net (income) attributable to noncontrolling interests in consolidated affiliates |
| | — |
| | — |
| | — |
| | — |
| | 184 |
| | (184 | ) | | — |
|
Comprehensive income: | | | | | | | | | | | | | | | |
Net income |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 18,332 |
| | 18,332 |
|
Other comprehensive income |
| | — |
| | — |
| | — |
| | 1,358 |
| | — |
| | — |
| | 1,358 |
|
Total comprehensive income | | | | | | | | | | | | | | | 19,690 |
|
Balance at March 31, 2012 | 73,608,571 |
| | $ | 736 |
| | $ | 29,077 |
| | $ | 1,818,750 |
| | $ | (4,376 | ) | | $ | 4,539 |
| | $ | (860,120 | ) | | $ | 988,606 |
|
See accompanying notes to consolidated financial statements.
HIGHWOODS PROPERTIES, INC.
Consolidated Statements of Cash Flows
(Unaudited and in thousands)
|
| | | | | | | |
| Three Months Ended March 31, |
| 2013 | | 2012 |
Operating activities: | | | |
Net income | $ | 13,760 |
| | $ | 18,332 |
|
Adjustments to reconcile net income to net cash provided by operating activities: | | | |
Depreciation and amortization | 42,292 |
| | 38,515 |
|
Amortization of lease incentives and acquisition-related intangible assets and liabilities | (136 | ) | | 69 |
|
Share-based compensation expense | 3,440 |
| | 2,422 |
|
Allowance for losses on accounts and accrued straight-line rents receivable | 426 |
| | 579 |
|
Amortization of deferred financing costs | 949 |
| | 902 |
|
Amortization of cash flow hedges | 788 |
| | (33 | ) |
Impairments of real estate assets | 415 |
| | — |
|
Impairments of real estate assets held for sale | 713 |
| | — |
|
Losses on debt extinguishment | 164 |
| | — |
|
Net gains on disposition of property | (1,244 | ) | | (5,134 | ) |
Gains on for-sale residential condominiums | — |
| | (65 | ) |
Equity in (earnings)/losses of unconsolidated affiliates | (436 | ) | | 162 |
|
Changes in financing obligations | (105 | ) | | (334 | ) |
Distributions of earnings from unconsolidated affiliates | 1,145 |
| | 1,388 |
|
Changes in operating assets and liabilities: | | | |
Accounts receivable | (1,479 | ) | | 2,470 |
|
Prepaid expenses and other assets | (2,533 | ) | | (4,497 | ) |
Accrued straight-line rents receivable | (5,788 | ) | | (5,382 | ) |
Accounts payable, accrued expenses and other liabilities | (10,252 | ) | | (27,344 | ) |
Net cash provided by operating activities | 42,119 |
| | 22,050 |
|
Investing activities: | | | |
Investments in acquired real estate and related intangible assets, net of cash acquired | (88,332 | ) | | — |
|
Investments in development in process | (4,978 | ) | | — |
|
Investments in tenant improvements and deferred leasing costs | (18,004 | ) | | (22,671 | ) |
Investments in building improvements | (13,107 | ) | | (8,483 | ) |
Net proceeds from disposition of real estate assets | 14,971 |
| | 10,941 |
|
Net proceeds from disposition of for-sale residential condominiums | — |
| | 1,008 |
|
Distributions of capital from unconsolidated affiliates | 363 |
| | 901 |
|
Repayments of mortgages and notes receivable | — |
| | 1,481 |
|
Investments in and advances/repayments to/from unconsolidated affiliates | (429 | ) | | (1,197 | ) |
Changes in restricted cash and other investing activities | 10,262 |
| | 5,124 |
|
Net cash used in investing activities | (99,254 | ) | | (12,896 | ) |
Financing activities: | | | |
Dividends on Common Stock | (34,259 | ) | | (30,961 | ) |
Dividends on Preferred Stock | (627 | ) | | (627 | ) |
Distributions to noncontrolling interests in the Operating Partnership | (1,584 | ) | | (1,584 | ) |
Distributions to noncontrolling interests in consolidated affiliates | (265 | ) | | (291 | ) |
Proceeds from the issuance of Common Stock | 59,019 |
| | 28,392 |
|
Costs paid for the issuance of Common Stock | (701 | ) | | — |
|
Repurchase of shares related to tax withholdings | (2,514 | ) | | (1,748 | ) |
Borrowings on revolving credit facility | 135,900 |
| | 61,000 |
|
Repayments of revolving credit facility | (61,400 | ) | | (282,000 | ) |
Borrowings on mortgages and notes payable | — |
| | 225,000 |
|
Repayments of mortgages and notes payable | (37,214 | ) | | (3,067 | ) |
Additions to deferred financing costs and other financing activities | (833 | ) | | (2,241 | ) |
Net cash provided by/(used in) financing activities | 55,522 |
| | (8,127 | ) |
Net increase/(decrease) in cash and cash equivalents | $ | (1,613 | ) | | $ | 1,027 |
|
See accompanying notes to consolidated financial statements.
HIGHWOODS PROPERTIES, INC.
Consolidated Statements of Cash Flows – Continued
(Unaudited and in thousands)
|
| | | | | | | |
| Three Months Ended March 31, |
| 2013 | | 2012 |
Net increase/(decrease) in cash and cash equivalents | $ | (1,613 | ) | | $ | 1,027 |
|
Cash and cash equivalents at beginning of the period | 13,783 |
| | 11,188 |
|
Cash and cash equivalents at end of the period | $ | 12,170 |
| | $ | 12,215 |
|
Supplemental disclosure of cash flow information:
|
| | | | | | | |
| Three Months Ended March 31, |
| 2013 | | 2012 |
Cash paid for interest, net of amounts capitalized | $ | 21,887 |
| | $ | 25,970 |
|
Supplemental disclosure of non-cash investing and financing activities:
|
| | | | | | | |
| Three Months Ended March 31, |
| 2013 | | 2012 |
Unrealized gains on cash flow hedges | $ | 280 |
| | $ | 1,104 |
|
Conversions of Common Units to Common Stock | 351 |
| | 63 |
|
Changes in accrued capital expenditures | 5,158 |
| | 975 |
|
Write-off of fully depreciated real estate assets | 6,467 |
| | 15,841 |
|
Write-off of fully amortized deferred financing and leasing costs | 4,872 |
| | 3,320 |
|
Unrealized gains on marketable securities of non-qualified deferred compensation plan | 283 |
| | 334 |
|
Adjustment of noncontrolling interests in the Operating Partnership to fair value | 23,802 |
| | 14,366 |
|
Unrealized gains on tax increment financing bond | 390 |
| | 287 |
|
See accompanying notes to consolidated financial statements.
HIGHWOODS PROPERTIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
March 31, 2013
(tabular dollar amounts in thousands, except per share data)
(Unaudited)
1. Description of Business and Significant Accounting Policies
Description of Business
Highwoods Properties, Inc., together with its consolidated subsidiaries (the “Company”), is a fully-integrated, self-administered and self-managed equity real estate investment trust (“REIT”) that provides leasing, management, development, construction and other customer-related services for its properties and for third parties. The Company conducts virtually all of its activities through Highwoods Realty Limited Partnership (the “Operating Partnership”). At March 31, 2013, the Company and/or the Operating Partnership wholly owned: 303 in-service office, industrial and retail properties, comprising 30.1 million square feet; 649 acres of undeveloped land suitable for future development, of which 566 acres are considered core assets; and two office development properties. In addition, we owned interests (50.0% or less) in 31 in-service office properties, a rental residential development property and 11 acres of undeveloped land suitable for future development, which includes a 12.5% interest in a 261,000 square foot office property directly owned by the Company (not included in the Operating Partnership’s Consolidated Financial Statements).
The Company is the sole general partner of the Operating Partnership. At March 31, 2013, the Company owned all of the Preferred Units and 81.7 million, or 95.7%, of the Common Units in the Operating Partnership. Limited partners, including two directors of the Company, own the remaining 3.7 million Common Units. In the event the Company issues shares of Common Stock, the net proceeds of the issuance are contributed to the Operating Partnership in exchange for additional Common Units. Generally, the Operating Partnership is required to redeem each Common Unit at the request of the holder thereof for cash equal to the value of one share of the Company’s Common Stock, $0.01 par value, based on the average of the market price for the 10 trading days immediately preceding the notice date of such redemption, provided that the Company at its option may elect to acquire any such Common Units presented for redemption for cash or one share of Common Stock. The Common Units owned by the Company are not redeemable. During the three months ended March 31, 2013, the Company redeemed 10,071 Common Units for a like number of shares of Common Stock. As a result of this activity, the percentage of Common Units owned by the Company increased from 95.6% at December 31, 2012 to 95.7% at March 31, 2013.
Common Stock Offerings
The Company has entered into equity sales agreements with various financial institutions to offer and sell, from time to time, shares of its Common Stock by means of ordinary brokers' transactions on the New York Stock Exchange or otherwise at market prices prevailing at the time of sale, at prices related to prevailing market prices or at negotiated prices or as otherwise agreed with any of the institutions. During the three months ended March 31, 2013, the Company issued 1,299,791 shares of Common Stock under these agreements at an average gross sales price of $35.95 per share and received net proceeds, after sales commissions, of $46.0 million.
Basis of Presentation
Our Consolidated Financial Statements are prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”). Our Consolidated Balance Sheet at December 31, 2012 was retrospectively revised from previously reported amounts to reflect in real estate and other assets, net, held for sale those properties which qualified as held for sale during the three months ended March 31, 2013. Our Consolidated Statements of Income for the three months ended March 31, 2012 were retrospectively revised from previously reported amounts to reflect in discontinued operations the operations for those properties that qualified for discontinued operations.
Our Consolidated Financial Statements include the Operating Partnership, wholly owned subsidiaries and those entities in which we have the controlling financial interest. All intercompany transactions and accounts have been eliminated. At March 31, 2013 and December 31, 2012, we had involvement with, but are not the primary beneficiary in, an entity that we concluded to be a variable interest entity (see Note 3).
HIGHWOODS PROPERTIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(tabular dollar amounts in thousands, except per share data)
1. Description of Business and Significant Accounting Policies – Continued
The unaudited interim consolidated financial statements and accompanying unaudited consolidated financial information, in the opinion of management, contain all adjustments (including normal recurring accruals) necessary for a fair presentation of our financial position, results of operations and cash flows. We have omitted certain notes and other information from the interim consolidated financial statements presented in this Quarterly Report as permitted by SEC rules and regulations. These Consolidated Financial Statements should be read in conjunction with our 2012 Annual Report on Form 10-K.
Use of Estimates
The preparation of consolidated financial statements in accordance with GAAP requires us to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Actual results could differ from those estimates.
2. Real Estate Assets
Acquisitions
During the first quarter of 2013, we acquired:
| |
• | two office properties in Tampa, FL encompassing 372,000 square feet for a purchase price of $52.5 million, |
| |
• | two office properties in Greensboro, NC encompassing 195,000 square feet for a purchase price of $30.8 million, and |
| |
• | five acres of development land in Memphis, TN for a purchase price of $4.8 million. |
We expensed $0.5 million of acquisition costs (included in general and administrative expenses) related to these acquisitions. The assets acquired and liabilities assumed were recorded at fair value as determined by management based on information available at the acquisition date and on current assumptions as to future operations.
Dispositions
During the first quarter of 2013, we sold two office properties in Orlando, FL for a sale price of $14.6 million (before $0.8 million in closing credits to buyer for unfunded tenant improvements) and recorded a loss on disposition of discontinued operations of $0.3 million.
In connection with the disposition of an office property in Jackson, MS in the third quarter of 2012, we had the right to receive additional cash consideration of up to $1.5 million upon the satisfaction of a certain post-closing requirement. The post-closing requirement was satisfied and the cash consideration was received during the first quarter of 2013. Accordingly, we recognized $1.5 million in additional gain on disposition of discontinued operations in the first quarter of 2013.
Impairments
During the first quarter of 2013, we recorded impairments of real estate assets of $0.4 million on two industrial properties located in Atlanta, GA and recorded impairments of real estate assets held for sale of $0.7 million on five industrial properties in Atlanta, GA. These impairments were due to a change in the assumed timing of future dispositions and leasing assumptions, which reduced the future expected cash flows from the properties.
HIGHWOODS PROPERTIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(tabular dollar amounts in thousands, except per share data)
3. Mortgages and Notes Receivable
The following table sets forth our mortgages and notes receivable:
|
| | | | | | | |
| March 31, 2013 | | December 31, 2012 |
Seller financing (first mortgages) | $ | 15,853 |
| | $ | 15,853 |
|
Less allowance | — |
| | — |
|
| 15,853 |
| | 15,853 |
|
Mortgage receivable | 8,648 |
| | 8,648 |
|
Less allowance | — |
| | — |
|
| 8,648 |
| | 8,648 |
|
Promissory notes | 1,408 |
| | 1,153 |
|
Less allowance | (437 | ) | | (182 | ) |
| 971 |
| | 971 |
|
Mortgages and notes receivable, net | $ | 25,472 |
| | $ | 25,472 |
|
Our mortgages and notes receivable consist primarily of seller financing issued in conjunction with two disposition transactions in 2010 and acquisition financing provided to a third party buyer of adjacent development land in Nashville, TN.
The seller financing is evidenced by first mortgages secured by the assignment of rents and the underlying real estate assets. We evaluate the collectability of the receivables by monitoring the leasing statistics and market fundamentals of these assets. As of March 31, 2013, the payments on both mortgages receivable were current and there were no other indicators of impairment on the receivables. We may be required to take impairment charges in the future if and to the extent the underlying collateral diminishes in value.
During 2012, we provided an $8.6 million loan to a third party, which was used by such third party to fund a portion of the purchase price to acquire 77 acres of mixed-use development land adjacent to our 68-acre office development parcel in Nashville, TN. Initially, the loan is scheduled to mature in December 2015 and bears interest at 5.0% per year. The loan can be extended by the third party for up to three additional years, subject to applicable increases in the interest rate. We also agreed to loan such third party approximately $8.4 million to fund future infrastructure development on its 77-acre development parcel. Both loans are or will be secured by the 77-acre development parcel. As of March 31, 2013, less than $0.1 million has been funded to the third party for infrastructure development. We concluded this arrangement to be an interest in a variable interest entity. However, since we do not have the power to direct matters that most significantly impact the activities of the entity, we do not qualify as the primary beneficiary. Accordingly, the entity is not consolidated and the arrangement is accounted for in mortgages and notes receivable in our Consolidated Balance Sheet at March 31, 2013. Our risk of loss with respect to this arrangement is limited to the carrying value of the mortgage receivable and the future infrastructure development funding commitment.
The following table sets forth our notes receivable allowance, which relates only to promissory notes:
|
| | | | | | | |
| Three Months Ended March 31, |
| 2013 | | 2012 |
Beginning notes receivable allowance | $ | 182 |
| | $ | 61 |
|
Recoveries/write-offs/other | 255 |
| | 61 |
|
Total notes receivable allowance | $ | 437 |
| | $ | 122 |
|
HIGHWOODS PROPERTIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(tabular dollar amounts in thousands, except per share data)
4. Investments in and Advances to Affiliates
Unconsolidated Affiliates
We have equity interests of up to 50.0% in various joint ventures with unrelated third parties that are accounted for using the equity method of accounting because we have the ability to exercise significant influence over their operating and financing policies. The following table sets forth combined summarized financial information for our unconsolidated affiliates:
|
| | | | | | | |
| Three Months Ended March 31, |
| 2013 | | 2012 |
Income Statements: | | | |
Rental and other revenues | $ | 23,516 |
| | $ | 24,820 |
|
Expenses: | | | |
Rental property and other expenses | 11,209 |
| | 11,416 |
|
Depreciation and amortization | 6,146 |
| | 6,565 |
|
Impairments of real estate assets | 4,790 |
| | 7,180 |
|
Interest expense | 4,739 |
| | 5,830 |
|
Total expenses | 26,884 |
| | 30,991 |
|
Loss before disposition of properties | (3,368 | ) | | (6,171 | ) |
Gains on disposition of properties | 24 |
| | — |
|
Net loss | $ | (3,344 | ) | | $ | (6,171 | ) |
Our share of: | | | |
Depreciation and amortization | $ | 2,015 |
| | $ | 2,098 |
|
Impairments of real estate assets | $ | 1,020 |
| | $ | 1,002 |
|
Interest expense | $ | 1,752 |
| | $ | 1,980 |
|
Gains on disposition of depreciable properties | $ | 421 |
| | $ | — |
|
Net income/(loss) | $ | 4 |
| | $ | (795 | ) |
| | | |
Our share of net income/(loss) | $ | 4 |
| | $ | (795 | ) |
Adjustments for management and other fees | 432 |
| | 633 |
|
Equity in earnings/(losses) of unconsolidated affiliates | $ | 436 |
| | $ | (162 | ) |
During the first quarter of 2013, our DLF II joint venture sold an office property to unrelated third parties for a sale price of $10.1 million (after $0.3 million in closing credits to buyer for free rent) and recorded a gain on disposition of property of less than $0.1 million. As our cost basis is different from the basis reflected at the joint venture level, we recorded $0.4 million of gain through equity in earnings of unconsolidated affiliates.
During the first quarter of 2013, our DLF I joint venture recorded impairments of real estate assets of $4.8 million on an office property located in Atlanta, GA and an office property located in Charlotte, NC. We recorded $1.0 million as our share of this impairment charge through equity in earnings of unconsolidated affiliates. These impairments were due to a change in the assumed timing of future dispositions and leasing assumptions, which reduced the future expected cash flows from the properties.
HIGHWOODS PROPERTIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(tabular dollar amounts in thousands, except per share data)
5. Intangible Assets and Below Market Lease Liabilities
The following table sets forth total intangible assets and acquisition-related below market lease liabilities, net of accumulated amortization:
|
| | | | | | | |
| March 31, 2013 | | December 31, 2012 |
Assets: | | | |
Deferred financing costs | $ | 21,426 |
| | $ | 21,759 |
|
Less accumulated amortization | (8,648 | ) | | (7,862 | ) |
| 12,778 |
| | 13,897 |
|
Deferred leasing costs (including lease incentives and above market lease and in-place lease acquisition-related intangible assets) | 237,862 |
| | 224,554 |
|
Less accumulated amortization | (73,824 | ) | | (69,357 | ) |
| 164,038 |
| | 155,197 |
|
Deferred financing and leasing costs, net | $ | 176,816 |
| | $ | 169,094 |
|
| | | |
Liabilities (in accounts payable, accrued expenses and other liabilities): | | | |
Acquisition-related below market lease liabilities | $ | 37,538 |
| | $ | 37,019 |
|
Less accumulated amortization | (4,319 | ) | | (3,383 | ) |
| $ | 33,219 |
| | $ | 33,636 |
|
The following table sets forth amortization of intangible assets and acquisition-related below market lease liabilities:
|
| | | | | | | |
| Three Months Ended March 31, |
| 2013 | | 2012 |
Amortization of deferred financing costs | $ | 949 |
| | $ | 902 |
|
Amortization of deferred leasing costs and acquisition-related intangible assets (in depreciation and amortization) | $ | 8,359 |
| | $ | 6,440 |
|
Amortization of lease incentives (in rental and other revenues) | $ | 383 |
| | $ | 343 |
|
Amortization of acquisition-related intangible assets (in rental and other revenues) | $ | 466 |
| | $ | 270 |
|
Amortization of acquisition-related intangible assets (in rental property and other expenses) | $ | 137 |
| | $ | — |
|
Amortization of acquisition-related below market lease liabilities (in rental and other revenues) | $ | (1,122 | ) | | $ | (544 | ) |
HIGHWOODS PROPERTIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(tabular dollar amounts in thousands, except per share data)
5. Intangible Assets and Below Market Lease Liabilities - Continued
The following table sets forth scheduled future amortization of intangible assets and below market lease liabilities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Amortization of Deferred Financing Costs | | Amortization of Deferred Leasing Costs and Acquisition-Related Intangible Assets (in Depreciation and Amortization) | | Amortization of Lease Incentives (in Rental and Other Revenues) | | Amortization of Acquisition-Related Intangible Assets (in Rental and Other Revenues) | | Amortization of Acquisition-Related Intangible Assets (in Rental Property and Other Expenses) | | Amortization of Acquisition-Related Below Market Lease Liabilities (in Rental and Other Revenues) |
April 1 through December 31, 2013 | | $ | 2,768 |
| | $ | 24,305 |
| | $ | 965 |
| | $ | 1,372 |
| | $ | 416 |
| | $ | (3,087 | ) |
2014 | | 3,249 |
| | 28,125 |
| | 1,154 |
| | 1,537 |
| | 553 |
| | (4,009 | ) |
2015 | | 2,614 |
| | 22,845 |
| | 926 |
| | 1,252 |
| | 553 |
| | (3,746 | ) |
2016 | | 1,515 |
| | 18,485 |
| | 734 |
| | 1,023 |
| | 553 |
| | (3,443 | ) |
2017 | | 1,226 |
| | 15,591 |
| | 660 |
| | 908 |
| | 553 |
| | (3,208 | ) |
Thereafter | | 1,406 |
| | 36,617 |
| | 2,105 |
| | 1,164 |
| | 1,642 |
| | (15,726 | ) |
| | $ | 12,778 |
| | $ | 145,968 |
| | $ | 6,544 |
| | $ | 7,256 |
| | $ | 4,270 |
| | $ | (33,219 | ) |
Weighted average remaining amortization periods as of March 31, 2013 (in years) | | 5.0 |
| | 6.6 |
| | 7.6 |
| | 5.4 |
| | 7.7 |
| | 9.8 |
|
The following table sets forth the intangible assets acquired and below market lease liabilities assumed as a result of 2013 acquisition activity:
|
| | | | | | | | | | | | |
| | Acquisition-Related Intangible Assets (amortized in Rental and Other Revenues) | | Acquisition-Related Intangible Assets (amortized in Depreciation and Amortization) | | Acquisition-Related Below Market Lease Liabilities (amortized in Rental and Other Revenues) |
Amount recorded from acquisition activity | | $ | 2,777 |
| | $ | 11,561 |
| | $ | (1,329 | ) |
Weighted average remaining amortization periods (in years) | | 4.9 |
| | 4.8 |
| | 9.3 |
|
6. Mortgages and Notes Payable
The following table sets forth our mortgages and notes payable:
|
| | | | | | | |
| March 31, 2013 | | December 31, 2012 |
Secured indebtedness | $ | 547,150 |
| | $ | 549,607 |
|
Unsecured indebtedness | 1,349,150 |
| | 1,309,555 |
|
Total mortgages and notes payable | $ | 1,896,300 |
| | $ | 1,859,162 |
|
At March 31, 2013, our secured mortgage loans were collateralized by real estate assets with an aggregate undepreciated book value of $967.3 million.
HIGHWOODS PROPERTIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(tabular dollar amounts in thousands, except per share data)
6. Mortgages and Notes Payable - Continued
Our $475.0 million unsecured revolving credit facility is scheduled to mature in July 2015 and includes an accordion feature that allows for an additional $75.0 million of borrowing capacity subject to additional lender commitments. Assuming no defaults have occurred, we have an option to extend the maturity for an additional year. The interest rate at our current credit ratings is LIBOR plus 150 basis points and the annual facility fee is 35 basis points. The interest rate and facility fee are based on the higher of the publicly announced ratings from Moody's Investors Service or Standard & Poor's Ratings Services. We use our revolving credit facility for working capital purposes and for the short-term funding of our development and acquisition activity and, in certain instances, the repayment of other debt. The continued ability to borrow under the revolving credit facility allows us to quickly capitalize on strategic opportunities at short-term interest rates. There was $97.5 million and $94.5 million outstanding under our revolving credit facility at March 31, 2013 and April 19, 2013, respectively. At both March 31, 2013 and April 19, 2013, we had $0.1 million of outstanding letters of credit, which reduces the availability on our revolving credit facility. As a result, the unused capacity of our revolving credit facility at March 31, 2013 and April 19, 2013 was $377.4 million and $380.4 million, respectively.
During the first quarter of 2013, we prepaid the remaining $35.0 million balance on a $200.0 million bank term loan that was originally scheduled to mature in February 2016. We recorded $0.2 million of loss on debt extinguishment related to this repayment.
We are currently in compliance with the debt covenants and other requirements with respect to our debt.
| |
7. | Derivative Financial Instruments |
We have six floating-to-fixed interest rate swaps through January 2019 with respect to an aggregate of $225.0 million LIBOR-based borrowings. These swaps effectively fix the underlying LIBOR rate at a weighted average of 1.678%. The counterparties under the swaps are major financial institutions. These swaps have been designated as and are being accounted for as cash flow hedges with changes in fair value recorded in other comprehensive income each reporting period. No gain or loss was recognized related to hedge ineffectiveness or to amounts excluded from effectiveness testing on our cash flow hedges during the three months ended March 31, 2013. We have no collateral requirements related to our interest rate swaps.
Amounts reported in accumulated other comprehensive loss ("AOCL") related to derivatives will be reclassified to interest expense as interest payments are made on our variable-rate debt. During the period from April 1, 2013 through March 31, 2014, we estimate that $3.3 million will be reclassified to interest expense.
For the periods ending March 31, 2013 and December 31, 2012, all of our derivatives were in a liability position. The following table sets forth the fair value of our liability derivatives:
|
| | | | | | | |
| March 31, 2013 | | December 31, 2012 |
Liability Derivatives: | | | |
Derivatives designated as cash flow hedges in accounts payable, accrued expenses and other liabilities: | | | |
Interest rate swaps | $ | 8,261 |
| | $ | 9,369 |
|
HIGHWOODS PROPERTIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(tabular dollar amounts in thousands, except per share data)
| |
7. | Derivative Financial Instruments - Continued |
The following table sets forth the effect of our cash flow hedges on AOCL and interest expense:
|
| | | | | | | |
| Three Months Ended March 31, |
| 2013 | | 2012 |
Derivatives Designated as Cash Flow Hedges: | | | |
Amount of unrealized gains recognized in AOCL on derivatives (effective portion): | | | |
Interest rate swaps | $ | 280 |
| | $ | 1,104 |
|
Amount of (gains)/losses reclassified out of AOCL into contractual interest expense (effective portion): | | | |
Interest rate swaps | $ | 788 |
| | $ | (33 | ) |
| |
8. | Noncontrolling Interests |
Noncontrolling Interests in the Operating Partnership
Noncontrolling interests in the Operating Partnership relate to the ownership of Common Units by various individuals and entities other than the Company. Net income attributable to noncontrolling interests in the Operating Partnership is computed by applying the weighted average percentage of Common Units not owned by the Company during the period, as a percent of the total number of outstanding Common Units, to the Operating Partnership’s net income for the period after deducting distributions on Preferred Units. When a noncontrolling unitholder redeems a Common Unit for a share of Common Stock or cash, the noncontrolling interests in the Operating Partnership are reduced and the Company's share in the Operating Partnership is increased by the fair value of each security at the time of redemption.
The following table sets forth noncontrolling interests in the Operating Partnership:
|
| | | | | | | |
| Three Months Ended March 31, |
| 2013 | | 2012 |
Beginning noncontrolling interests in the Operating Partnership | $ | 124,869 |
| | $ | 110,655 |
|
Adjustment of noncontrolling interests in the Operating Partnership to fair value | 23,802 |
| | 14,366 |
|
Conversions of Common Units to Common Stock | (351 | ) | | (63 | ) |
Net income attributable to noncontrolling interests in the Operating Partnership | 581 |
| | 827 |
|
Distributions to noncontrolling interests in the Operating Partnership | (1,584 | ) | | (1,584 | ) |
Total noncontrolling interests in the Operating Partnership | $ | 147,317 |
| | $ | 124,201 |
|
The following table sets forth net income available for common stockholders and transfers from noncontrolling interests in the Operating Partnership:
|
| | | | | | | |
| Three Months Ended March 31, |
| 2013 | | 2012 |
Net income available for common stockholders | $ | 12,349 |
| | $ | 16,694 |
|
Increase in additional paid in capital from conversions of Common Units to Common Stock | 351 |
| | 63 |
|
Change from net income available for common stockholders and transfers from noncontrolling interests | $ | 12,700 |
| | $ | 16,757 |
|
HIGHWOODS PROPERTIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(tabular dollar amounts in thousands, except per share data)
| |
8. | Noncontrolling Interests - Continued |
Noncontrolling Interests in Consolidated Affiliates
At March 31, 2013, noncontrolling interests in consolidated affiliates relates to our joint venture partner's 50.0% interest in office properties located in Richmond, VA. Our joint venture partner is an unrelated third party.
| |
9. | Disclosure About Fair Value of Financial Instruments |
The following summarizes the three levels of inputs that we use to measure fair value, as well as the assets, noncontrolling interests in the Operating Partnership and liabilities that we recognize at fair value using those levels of inputs.
Level 1. Quoted prices in active markets for identical assets or liabilities.
Our Level 1 assets are investments in marketable securities that we use to pay benefits under our non-qualified deferred compensation plan. Our Level 1 noncontrolling interests in the Operating Partnership relate to the ownership of Common Units by various individuals and entities other than the Company. Our Level 1 liability is our non-qualified deferred compensation obligation.
Level 2. Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the related assets or liabilities.
Our Level 2 asset is the fair value of certain of our mortgages and notes receivable, which was estimated by the income approach utilizing contractual cash flows and market-based interest rates to approximate the price that would be paid in an orderly transaction between market participants.
Our Level 2 liabilities include (1) the fair value of our mortgages and notes payable, which was estimated by the income approach utilizing contractual cash flows and market-based interest rates to approximate the price that would be paid in an orderly transaction between market participants and (2) interest rate swaps whose fair value is determined using the market standard methodology of netting the discounted future fixed cash receipts and the discounted expected variable cash payments. The variable cash payments of our interest rate swaps are based on the expectation of future LIBOR interest rates (forward curves) derived from observed market LIBOR interest rate curves. In addition, credit valuation adjustments are incorporated in the fair values to account for potential nonperformance risk, but were concluded to not be significant inputs to the calculation for the periods presented.
Level 3. Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
Our Level 3 assets include (1) certain of our mortgages and notes receivable, which were estimated by the income approach utilizing internal cash flow projections and market interest rates to estimate the price that would be paid in an orderly transaction between market participants, (2) our tax increment financing bond, which is not routinely traded but whose fair value is determined by the income approach utilizing contractual cash flows and market-based interest rates to estimate the projected redemption value based on quoted bid/ask prices for similar unrated municipal bonds, and (3) any real estate assets recorded at fair value on a non-recurring basis as a result of our quarterly impairment analysis, which were valued using the terms of definitive sales contracts or the sales comparison approach and substantiated with internal cash flow projections.
Our Level 3 liabilities include the fair value of our contingent consideration to acquire real estate assets and financing obligations, which were estimated by the income approach to approximate the price that would be paid in an orderly transaction between market participants, utilizing: (1) contractual cash flows; (2) market-based interest rates; and (3) a number of other assumptions including demand for space, competition for customers, changes in market rental rates, costs of operation and expected ownership periods.
HIGHWOODS PROPERTIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(tabular dollar amounts in thousands, except per share data)
| |
9. | Disclosure About Fair Value of Financial Instruments - Continued |
The following tables set forth the assets, noncontrolling interests in the Operating Partnership and liabilities that we measure at fair value by level within the fair value hierarchy. We determine the level based on the lowest level of substantive input used to determine fair value.
|
| | | | | | | | | | | | | | | |
| | | Level 1 | | Level 2 | | Level 3 |
| March 31, 2013 | | Quoted Prices in Active Markets for Identical Assets or Liabilities | | Significant Observable Inputs | | Significant Unobservable Inputs |
Assets: | | | | | | | |
Mortgages and notes receivable, at fair value (1) | $ | 25,638 |
| | $ | — |
| | $ | 16,990 |
| | $ | 8,648 |
|
Marketable securities of non-qualified deferred compensation plan (in prepaid expenses and other assets) | 3,529 |
| | 3,529 |
| | — |
| | — |
|
Impaired real estate assets | 9,002 |
| | — |
| | — |
| | 9,002 |
|
Tax increment financing bond (in prepaid expenses and other assets) | 14,324 |
| | — |
| | — |
| | 14,324 |
|
Total Assets | $ | 52,493 |
| | $ | 3,529 |
| | $ | 16,990 |
| | $ | 31,974 |
|
Noncontrolling Interests in the Operating Partnership | $ | 147,317 |
| | $ | 147,317 |
| | $ | — |
| | $ | — |
|
Liabilities: | | | | | | | |
Mortgages and notes payable, at fair value (1) | $ | 2,024,509 |
| | $ | — |
| | $ | 2,024,509 |
| | $ | — |
|
Interest rate swaps (in accounts payable, accrued expenses and other liabilities) | 8,261 |
| | — |
| | 8,261 |
| | — |
|
Non-qualified deferred compensation obligation (in accounts payable, accrued expenses and other liabilities) | 3,529 |
| | 3,529 |
| | — |
| | — |
|
Contingent consideration to acquire real estate assets (in accounts payable, accrued expenses and other liabilities) | 375 |
| | — |
| | — |
| | 375 |
|
Financing obligations, at fair value (1) | 23,986 |
| | — |
| | — |
| | 23,986 |
|
Total Liabilities | $ | 2,060,660 |
| | $ | 3,529 |
| | $ | 2,032,770 |
| | $ | 24,361 |
|
|
| | | | | | | | | | | | | | | |
| | | Level 1 | | Level 2 | | Level 3 |
| December 31, 2012 | | Quoted Prices in Active Markets for Identical Assets or Liabilities | | Significant Observable Inputs | | Significant Unobservable Inputs |
Assets: | | | | | | | |
Mortgages and notes receivable, at fair value (1) | $ | 24,725 |
| | $ | — |
| | $ | 16,077 |
| | $ | 8,648 |
|
Marketable securities of non-qualified deferred compensation plan (in prepaid expenses and other assets) | 3,354 |
| | 3,354 |
| | — |
| | — |
|
Tax increment financing bond (in prepaid expenses and other assets) | 14,496 |
| | — |
| | — |
| | 14,496 |
|
Total Assets | $ | 42,575 |
| | $ | 3,354 |
| | $ | 16,077 |
| | $ | 23,144 |
|
Noncontrolling Interests in the Operating Partnership | $ | 124,869 |
| | $ | 124,869 |
| | $ | — |
| | $ | — |
|
Liabilities: | | | | | | | |
Mortgages and notes payable, at fair value (1) | $ | 1,987,364 |
| | $ | — |
| | $ | 1,987,364 |
| | $ | — |
|
Interest rate swaps (in accounts payable, accrued expenses and other liabilities) | 9,369 |
| | — |
| | 9,369 |
| | — |
|
Non-qualified deferred compensation obligation (in accounts payable, accrued expenses and other liabilities) | 3,354 |
| | 3,354 |
| | — |
| | — |
|
Contingent consideration to acquire real estate assets (in accounts payable, accrued expenses and other liabilities) | 563 |
| | — |
| | — |
| | 563 |
|
Financing obligations, at fair value (1) | 23,252 |
| | — |
| | — |
| | 23,252 |
|
Total Liabilities | $ | 2,023,902 |
| | $ | 3,354 |
| | $ | 1,996,733 |
| | $ | 23,815 |
|
__________
HIGHWOODS PROPERTIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(tabular dollar amounts in thousands, except per share data)
| |
9. | Disclosure About Fair Value of Financial Instruments - Continued |
(1) Amounts recorded at historical cost on our Consolidated Balance Sheets at March 31, 2013 and December 31, 2012.
The following table sets forth the changes in our Level 3 asset and liability, which are recorded at fair value on our Consolidated Balance Sheets:
|
| | | | | | | |
| Three Months Ended March 31, |
| 2013 | | 2012 |
Asset: | | | |
Tax Increment Financing Bond: | | | |
Beginning balance | $ | 14,496 |
| | $ | 14,788 |
|
Principal repayment | (562 | ) | | — |
|
Unrealized gains (in AOCL) | 390 |
| | 287 |
|
Ending balance | $ | 14,324 |
| | $ | 15,075 |
|
Liability: | | | |
Contingent Consideration to Acquire Real Estate Assets: | | | |
Beginning balance | $ | 563 |
| | $ | — |
|
Unrealized gains (in general and administrative expenses) | (188 | ) | | — |
|
Ending balance | $ | 375 |
| | $ | — |
|
During 2007, we acquired a tax increment financing bond associated with a parking garage developed by us. This bond amortizes to maturity in 2020. The estimated fair value at March 31, 2013 was $1.5 million below the outstanding principal due on the bond. If the discount rate used to fair value this bond was 100 basis points higher or lower, the fair value of the bond would have been $0.5 million lower or $0.5 million higher, respectively, as of March 31, 2013. We intend to hold this bond and have concluded that we will not be required to sell this bond before recovery of the bond principal. Payment of the principal and interest for the bond is guaranteed by us. We have recorded no credit losses related to the bond during the three months ended March 31, 2013 and 2012. There is no legal right of offset with the liability, which we report as a financing obligation, related to this tax increment financing bond.
The impaired real estate assets that were measured in the first quarter of 2013 at fair value and deemed to be Level 3 assets were valued based primarily on market-based inputs and our assumptions about the use of the assets, as observable inputs were not available. In the absence of observable inputs, we estimate the fair value of real estate using unobservable data such as estimated discount and capitalization rates. We also utilize local and national industry market data such as comparable sales, sales contracts and appraisals to assist us in our estimation of fair value. Significant increases or decreases in any valuation inputs in isolation would result in a significantly lower or higher fair value measurement.
HIGHWOODS PROPERTIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(tabular dollar amounts in thousands, except per share data)
| |
9. | Disclosure About Fair Value of Financial Instruments - Continued |
The following table sets forth quantitative information about the unobservable inputs of our Level 3 assets and liability, which are recorded at fair value on our Consolidated Balance Sheets:
|
| | | | | | | | | |
| Fair Value at March 31, 2013 | | Valuation Technique | | Unobservable Input | | Rate/ Percentage |
Assets: | | | | | | | |
Tax increment financing bond | $ | 14,324 |
| | Income approach | | Discount rate | | 10.4% |
Impaired real estate assets | $ | 9,002 |
| | Income approach | | Capitalization rate | | 8.5%-9.5% |
| | | | | Discount rate | | 9.0%-10.0% |
Liability: | | | | | | | |
Contingent consideration to acquire real estate assets | $ | 375 |
| | Income approach | | Payout percentage | | 50.0% |
During the three months ended March 31, 2013, we granted 168,700 stock options with an exercise price equal to the closing market price of a share of our Common Stock on the date of grant. The fair value of each option grant is estimated on the date of grant using the Black-Scholes option pricing model, which resulted in a weighted average grant date fair value per share of $6.50. During the three months ended March 31, 2013, we also granted 79,080 shares of time-based restricted stock and 65,486 shares of total return-based restricted stock with weighted average grant date fair values per share of $36.35 and $31.73, respectively. We recorded stock-based compensation expense of $3.4 million and $2.4 million during the three months ended March 31, 2013 and 2012, respectively. At March 31, 2013, there was $7.2 million of total unrecognized stock-based compensation costs, which will be recognized over a weighted average remaining contractual term of 2.7 years.
| |
11. | Accumulated Other Comprehensive Loss |
The following table sets forth the components of AOCL:
|
| | | | | | | |
| Three Months Ended March 31, |
| 2013 | | 2012 |
Tax increment financing bond: | | | |
Beginning balance | $ | (1,898 | ) | | $ | (2,309 | ) |
Unrealized gains on tax increment financing bond | 390 |
| | 287 |
|
Ending balance | (1,508 | ) | | (2,022 | ) |
Cash flow hedges: | | | |
Beginning balance | (10,730 | ) | | (3,425 | ) |
Unrealized gains on cash flow hedges | 280 |
| | 1,104 |
|
Amortization of cash flow hedges (1) | 788 |
| | (33 | ) |
Ending balance | (9,662 | ) | | (2,354 | ) |
Total accumulated other comprehensive loss | $ | (11,170 | ) | | $ | (4,376 | ) |
__________
(1) Amounts reclassified out of AOCL into contractual interest expense.
HIGHWOODS PROPERTIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(tabular dollar amounts in thousands, except per share data)
| |
12. | Discontinued Operations |
The following table sets forth our operations which required classification as discontinued operations:
|
| | | | | | | |
| Three Months Ended March 31, |
| 2013 | | 2012 |
Rental and other revenues | $ | 345 |
| | $ | 5,478 |
|
Operating expenses: | | | |
Rental property and other expenses | 103 |
| | 1,939 |
|
Depreciation and amortization | 148 |
| | 1,532 |
|
Total operating expenses | 251 |
| | 3,471 |
|
Interest expense | — |
| | 125 |
|
Income from discontinued operations | 94 |
| | 1,882 |
|
Impairments of real estate assets held for sale | (713 | ) | | — |
|
Net gains on disposition of discontinued operations | 1,244 |
| | 5,134 |
|
Total discontinued operations | $ | 625 |
| | $ | 7,016 |
|
The following table sets forth the major classes of assets of our real estate and other assets, net, held for sale:
|
| | | | | | | |
| March 31, 2013 | | December 31, 2012 |
Assets: | | | |
Land | $ | 658 |
| | $ | 2,482 |
|
Buildings and tenant improvements | 6,690 |
| | 23,106 |
|
Less-accumulated depreciation | (2,991 | ) | | (8,017 | ) |
Net real estate assets | 4,357 |
| | 17,571 |
|
Accrued straight-line rents receivable, net | 26 |
| | 408 |
|
Deferred leasing costs, net | 11 |
| | 929 |
|
Prepaid expenses and other assets | — |
| | 30 |
|
Real estate and other assets, net, held for sale | $ | 4,394 |
| | $ | 18,938 |
|
As of March 31, 2013, real estate and other assets, net, held for sale included five industrial properties in Atlanta, GA. As of December 31, 2012, real estate and other assets, net, held for sale included two office properties in Orlando, FL and five industrial properties in Atlanta, GA. All of these properties qualified for discontinued operations in the first quarter of 2013.
HIGHWOODS PROPERTIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(tabular dollar amounts in thousands, except per share data)
The following table sets forth the computation of basic and diluted earnings per share:
|
| | | | | | | |
| Three Months Ended March 31, |
| 2013 | | 2012 |
Earnings per Common Share - basic: | | | |
Numerator: | | | |
Income from continuing operations | $ | 13,135 |
| | $ | 11,316 |
|
Net (income) attributable to noncontrolling interests in the Operating Partnership from continuing operations | (553 | ) | | (483 | ) |
Net (income) attributable to noncontrolling interests in consolidated affiliates from continuing operations | (203 | ) | | (184 | ) |
Dividends on Preferred Stock | (627 | ) | | (627 | ) |
Income from continuing operations available for common stockholders | 11,752 |
| | 10,022 |
|
Income from discontinued operations | 625 |
| | 7,016 |
|
Net (income) attributable to noncontrolling interests in the Operating Partnership from discontinued operations | (28 | ) | | (344 | ) |
Income from discontinued operations available for common stockholders | 597 |
| | 6,672 |
|
Net income available for common stockholders | $ | 12,349 |
| | $ | 16,694 |
|
Denominator: | | | |
Denominator for basic earnings per Common Share – weighted average shares (1) (2) | 81,029 |
| | 72,836 |
|
Earnings per Common Share - basic: | | | |
Income from continuing operations available for common stockholders | $ | 0.14 |
| | $ | 0.14 |
|
Income from discontinued operations available for common stockholders | 0.01 |
| | 0.09 |
|
Net income available for common stockholders | $ | 0.15 |
| | $ | 0.23 |
|
Earnings per Common Share - diluted: | | | |
Numerator: | | | |
Income from continuing operations | $ | 13,135 |
| | $ | 11,316 |
|
Net (income) attributable to noncontrolling interests in consolidated affiliates from continuing operations | (203 | ) | | (184 | ) |
Dividends on Preferred Stock | (627 | ) | | (627 | ) |
Income from continuing operations available for common stockholders before net (income) attributable to noncontrolling interests in the Operating Partnership | 12,305 |
| | 10,505 |
|
Income from discontinued operations available for common stockholders | 625 |
| | 7,016 |
|
Net income available for common stockholders before net (income) attributable to noncontrolling interests in the Operating Partnership | $ | 12,930 |
| | $ | 17,521 |
|
Denominator: | | | |
Denominator for basic earnings per Common Share –weighted average shares (1) (2) | 81,029 |
| | 72,836 |
|
Add: | | | |
Stock options using the treasury method | 108 |
| | 132 |
|
Noncontrolling interests Common Units | 3,725 |
| | 3,728 |
|
Denominator for diluted earnings per Common Share – adjusted weighted average shares and assumed conversions (1) | 84,862 |
| | 76,696 |
|
Earnings per Common Share - diluted: | | | |
Income from continuing operations available for common stockholders | $ | 0.14 |
| | $ | 0.14 |
|
Income from discontinued operations available for common stockholders | 0.01 |
| | 0.09 |
|
Net income available for common stockholders | $ | 0.15 |
| | $ | 0.23 |
|
__________
| |
(1) | There were 0.5 million and 0.6 million options outstanding during the three months ended March 31, 2013 and 2012, respectively, that were not included in the computation of diluted earnings per share because the impact of including such options would be anti-dilutive. |
| |
(2) | Includes all unvested restricted stock where dividends on such restricted stock are non-forfeitable. |
HIGHWOODS PROPERTIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(tabular dollar amounts in thousands, except per share data)
The following table summarizes the rental and other revenues and net operating income, the primary industry property-level performance metric which is defined as rental and other revenues less rental property and other expenses, for each reportable segment:
|
| | | | | | | |
| Three Months Ended March 31, |
| 2013 | | 2012 |
Rental and Other Revenues: (1) | | | |
Office: | | | |
Atlanta, GA | $ | 17,535 |
| | $ | 14,908 |
|
Greenville, SC | 3,229 |
| | 3,503 |
|
Kansas City, MO | 3,970 |
| | 3,602 |
|
Memphis, TN | 9,383 |
| | 9,256 |
|
Nashville, TN | 14,076 |
| | 13,862 |
|
Orlando, FL | 2,222 |
| | 2,158 |
|
Piedmont Triad, NC | 6,891 |
| | 5,079 |
|
Pittsburgh, PA | 13,693 |
| | 9,084 |
|
Raleigh, NC | 20,668 |
| | 19,775 |
|
Richmond, VA | 11,777 |
| | 11,507 |
|
Tampa, FL | 18,029 |
| | 17,133 |
|
Total Office Segment | 121,473 |
| | 109,867 |
|
Industrial: | | | |
Atlanta, GA | 2,968 |
| | 2,941 |
|
Piedmont Triad, NC | 3,123 |
| | 3,164 |
|
Total Industrial Segment | 6,091 |
| | 6,105 |
|
Retail: | | | |
Kansas City, MO | 9,466 |
| | 8,922 |
|
Total Retail Segment | 9,466 |
| | 8,922 |
|
Total Rental and Other Revenues | $ | 137,030 |
| | $ | 124,894 |
|
HIGHWOODS PROPERTIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(tabular dollar amounts in thousands, except per share data)
| |
14. | Segment Information - Continued |
|
| | | | | | | |
| Three Months Ended March 31, |
| 2013 | | 2012 |
Net Operating Income: (1) | | | |
Office: | | | |
Atlanta, GA | $ | 11,170 |
| | $ | 9,728 |
|
Greenville, SC | 1,889 |
| | 2,132 |
|
Kansas City, MO | 2,564 |
| | 2,332 |
|
Memphis, TN | 5,632 |
| | 5,555 |
|
Nashville, TN | 9,690 |
| | 9,652 |
|
Orlando, FL | 1,079 |
| | 1,064 |
|
Piedmont Triad, NC | 4,356 |
| | 3,232 |
|
Pittsburgh, PA | 7,423 |
| | 4,280 |
|
Raleigh, NC | 14,631 |
| | 13,959 |
|
Richmond, VA | 8,116 |
| | 7,880 |
|
Tampa, FL | 11,503 |
| | 10,835 |
|
Total Office Segment | 78,053 |
| | 70,649 |
|
Industrial: | | | |
Atlanta, GA | 2,186 |
| | 2,156 |
|
Piedmont Triad, NC | 2,246 |
| | 2,287 |
|
Total Industrial Segment | 4,432 |
| | 4,443 |
|
Retail: | | | |
Kansas City, MO | 5,623 |
| | 5,533 |
|
Total Retail Segment | 5,623 |
| | 5,533 |
|
Residential: | | | |
Raleigh, NC | — |
| | (87 | ) |
Total Residential Segment | — |
| | (87 | ) |
Corporate and other (2) | (19 | ) | | (22 | ) |
Total Net Operating Income | 88,089 |
| | 80,516 |
|
Reconciliation to income from continuing operations before disposition of condominiums and equity in earnings/(losses) of unconsolidated affiliates: | | | |
Depreciation and amortization | (42,144 | ) | | (36,983 | ) |
Impairments of real estate assets | (415 | ) | | — |
|
General and administrative expenses | (10,582 | ) | | (9,673 | ) |
Interest expense | (23,868 | ) | | (24,677 | ) |
Other income | 1,619 |
| | 2,230 |
|
Income from continuing operations before disposition of condominiums and equity in earnings/(losses) of unconsolidated affiliates | $ | 12,699 |
| | $ | 11,413 |
|
__________
| |
(1) | Net of discontinued operations. |
| |
(2) | Negative NOI with no corresponding revenues represents expensed real estate taxes and other carrying costs associated with land held for development that is currently zoned for the respective product type. |
HIGHWOODS PROPERTIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(tabular dollar amounts in thousands, except per share data)
On April 15, 2013, we sold five industrial properties in Atlanta, GA for a sale price of $4.5 million (after $0.1 million in closing credits to buyer for free rent) and expect to record a gain on disposition of discontinued operations of less than $0.1 million.
On April 17, 2013, our DLF I joint venture sold an office property to an unrelated third party for a sale price of $6.0 million and expects to record a gain on disposition of discontinued operations of less than $0.1 million. We expect to record less than $0.1 million as our share of this gain through equity in earnings of unconsolidated affiliates.
On April 24, 2013, we sold six industrial properties and a land parcel in a single transaction in Atlanta, GA for a sale price of $38.7 million (before $1.8 million in closing credits to buyer for unfunded tenant improvements and after $1.3 million in closing credits to buyer for free rent) and expect to record a gain on disposition of discontinued operations of $13.2 million.
[This page is intentionally left blank]
HIGHWOODS REALTY LIMITED PARTNERSHIP
Consolidated Balance Sheets
(Unaudited and in thousands, except unit and per unit data)
|
| | | | | | | |
| March 31, 2013 | | December 31, 2012 |
Assets: | | | |
Real estate assets, at cost: | | | |
Land | $ | 380,932 |
| | $ | 371,730 |
|
Buildings and tenant improvements | 3,365,154 |
| | 3,281,362 |
|
Development in process | 29,209 |
| | 21,198 |
|
Land held for development | 122,825 |
| | 117,784 |
|
| 3,898,120 |
| | 3,792,074 |
|
Less-accumulated depreciation | (966,448 | ) | | (939,550 | ) |
Net real estate assets | 2,931,672 |
| | 2,852,524 |
|
Real estate and other assets, net, held for sale | 4,394 |
| | 18,938 |
|
Cash and cash equivalents | 12,254 |
| | 13,867 |
|
Restricted cash | 14,790 |
| | 19,702 |
|
Accounts receivable, net of allowance of $1,923 and $2,848, respectively | 25,067 |
| | 23,073 |
|
Mortgages and notes receivable, net of allowance of $437 and $182, respectively | 25,472 |
| | 25,472 |
|
Accrued straight-line rents receivable, net of allowance of $1,034 and $880, respectively | 122,098 |
| | 116,584 |
|
Investments in and advances to unconsolidated affiliates | 65,109 |
| | 65,813 |
|
Deferred financing and leasing costs, net of accumulated amortization of $82,472 and $77,219, respectively | 176,816 |
| | 169,094 |
|
Prepaid expenses and other assets, net of accumulated amortization of $12,587 and $12,318, respectively | 41,830 |
| | 44,458 |
|
Total Assets | $ | 3,419,502 |
| | $ | 3,349,525 |
|
Liabilities, Redeemable Operating Partnership Units and Equity: | | | |
Mortgages and notes payable | $ | 1,896,300 |
| | $ | 1,859,162 |
|
Accounts payable, accrued expenses and other liabilities | 167,530 |
| | 172,026 |
|
Financing obligations | 29,251 |
| | 29,358 |
|
Total Liabilities | 2,093,081 |
| | 2,060,546 |
|
Commitments and contingencies |
| |
|
Redeemable Operating Partnership Units: | | | |
Common Units, 3,722,945 and 3,733,016 outstanding, respectively | 147,317 |
| | 124,869 |
|
Series A Preferred Units (liquidation preference $1,000 per unit), 29,077 units issued and outstanding | 29,077 |
| | 29,077 |
|
Total Redeemable Operating Partnership Units | 176,394 |
| | 153,946 |
|
Equity: | | | |
Common Units: | | | |
General partner Common Units, 854,447 and 836,356 outstanding, respectively | 11,563 |
| | 11,427 |
|
Limited partner Common Units, 80,867,336 and 79,066,272 outstanding, respectively | 1,144,943 |
| | 1,131,481 |
|
Accumulated other comprehensive loss | (11,170 | ) | | (12,628 | ) |
Noncontrolling interests in consolidated affiliates | 4,691 |
| | 4,753 |
|
Total Equity | 1,150,027 |
| | 1,135,033 |
|
Total Liabilities, Redeemable Operating Partnership Units and Equity | $ | 3,419,502 |
| | $ | 3,349,525 |
|
See accompanying notes to consolidated financial statements.
HIGHWOODS REALTY LIMITED PARTNERSHIP
Consolidated Statements of Income
(Unaudited and in thousands, except per unit amounts)
|
| | | | | | | |
| Three Months Ended March 31, |
| 2013 | | 2012 |
Rental and other revenues | $ | 137,030 |
| | $ | 124,894 |
|
Operating expenses: | | | |
Rental property and other expenses | 48,967 |
| | 44,316 |
|
Depreciation and amortization | 42,144 |
| | 36,983 |
|
Impairments of real estate assets | 415 |
| | — |
|
General and administrative | 10,556 |
| | 9,735 |
|
Total operating expenses | 102,082 |
| | 91,034 |
|
Interest expense: | | | |
Contractual | 22,798 |
| | 23,851 |
|
Amortization of deferred financing costs | 949 |
| | 902 |
|
Financing obligations | 121 |
| | (76 | ) |
| 23,868 |
| | 24,677 |
|
Other income: | | | |
Interest and other income | 1,783 |
| | 2,230 |
|
Losses on debt extinguishment | (164 | ) | | — |
|
| 1,619 |
| | 2,230 |
|
Income from continuing operations before disposition of condominiums and equity in earnings/(losses) of unconsolidated affiliates | 12,699 |
| | 11,413 |
|
Gains on for-sale residential condominiums | — |
| | 65 |
|
Equity in earnings/(losses) of unconsolidated affiliates | 383 |
| | (160 | ) |
Income from continuing operations | 13,082 |
| | 11,318 |
|
Discontinued operations: | | | |
Income from discontinued operations | 94 |
| | 1,882 |
|
Impairments of real estate assets held for sale | (713 | ) | | — |
|
Net gains on disposition of discontinued operations | 1,244 |
| | 5,134 |
|
| 625 |
| | 7,016 |
|
Net income | 13,707 |
| | 18,334 |
|
Net (income) attributable to noncontrolling interests in consolidated affiliates | (203 | ) | | (184 | ) |
Distributions on Preferred Units | (627 | ) | | (627 | ) |
Net income available for common unitholders | $ | 12,877 |
| | $ | 17,523 |
|
Earnings per Common Unit – basic: | | | |
Income from continuing operations available for common unitholders | $ | 0.14 |
| | $ | 0.14 |
|
Income from discontinued operations available for common unitholders | 0.01 |
| | 0.09 |
|
Net income available for common unitholders | $ | 0.15 |
| | $ | 0.23 |
|
Weighted average Common Units outstanding – basic | 84,345 |
| | 76,155 |
|
Earnings per Common Unit – diluted: | | | |
Income from continuing operations available for common unitholders | $ | 0.14 |
| | $ | 0.14 |
|
Income from discontinued operations available for common unitholders | 0.01 |
| | 0.09 |
|
Net income available for common unitholders | $ | 0.15 |
| | $ | 0.23 |
|
Weighted average Common Units outstanding – diluted | 84,453 |
| | 76,287 |
|
Distributions declared per Common Unit | $ | 0.425 |
| | $ | 0.425 |
|
Net income available for common unitholders: | | | |
Income from continuing operations available for common unitholders | $ | 12,252 |
| | $ | 10,507 |
|
Income from discontinued operations available for common unitholders | 625 |
| | 7,016 |
|
Net income available for common unitholders | $ | 12,877 |
| | $ | 17,523 |
|
See accompanying notes to consolidated financial statements.
HIGHWOODS REALTY LIMITED PARTNERSHIP
Consolidated Statements of Comprehensive Income
(Unaudited and in thousands)
|
| | | | | | | |
| Three Months Ended March 31, |
| 2013 | | 2012 |
Comprehensive income: | | | |
Net income | $ | 13,707 |
| | $ | 18,334 |
|
Other comprehensive income: | | | |
Unrealized gains on tax increment financing bond | 390 |
| | 287 |
|
Unrealized gains on cash flow hedges | 280 |
| | 1,104 |
|
Amortization of cash flow hedges | 788 |
| | (33 | ) |
Total other comprehensive income | 1,458 |
| | 1,358 |
|
Total comprehensive income | $ | 15,165 |
| | $ | 19,692 |
|
Less-comprehensive (income) attributable to noncontrolling interests | (203 | ) | | (184 | ) |
Comprehensive income attributable to common unitholders | $ | 14,962 |
| | $ | 19,508 |
|
See accompanying notes to consolidated financial statements.
HIGHWOODS REALTY LIMITED PARTNERSHIP
Consolidated Statements of Capital
(Unaudited and in thousands, except unit amounts)
|
| | | | | | | | | | | | | | | | | | | |
| Common Units | | Accumulated Other Comprehensive Loss | | Noncontrolling Interests in Consolidated Affiliates | | Total Partners’ Capital |
| General Partners’ Capital | | Limited Partners’ Capital | |
Balance at December 31, 2012 | $ | 11,427 |
| | $ | 1,131,481 |
| | $ | (12,628 | ) | | $ | 4,753 |
| | $ | 1,135,033 |
|
Issuances of Common Units, net | 558 |
| | 55,246 |
| | — |
| | — |
| | 55,804 |
|
Distributions paid on Common Units | (356 | ) | | (35,313 | ) | | — |
| | — |
| | (35,669 | ) |
Distributions paid on Preferred Units | (6 | ) | | (621 | ) | | — |
| | — |
| | (627 | ) |
Share-based compensation expense | 34 |
| | 3,406 |
| | — |
| | — |
| | 3,440 |
|
Distributions to noncontrolling interests in consolidated affiliates | — |
| | — |
| | — |
| | (265 | ) | | (265 | ) |
Adjustment of Redeemable Common Units to fair value and contributions/distributions from/to the General Partner | (229 | ) | | (22,625 | ) | | — |
| | — |
| | (22,854 | ) |
Net (income) attributable to noncontrolling interests in consolidated affiliates | (2 | ) | | (201 | ) | | — |
| | 203 |
| | — |
|
Comprehensive income: | | | | | | | | | |
Net income | 137 |
| | 13,570 |
| | — |
| | — |
| | 13,707 |
|
Other comprehensive income | — |
| | — |
| | 1,458 |
| | — |
| | 1,458 |
|
Total comprehensive income | | | | | | | | | 15,165 |
|
Balance at March 31, 2013 | $ | 11,563 |
| | $ | 1,144,943 |
| | $ | (11,170 | ) | | $ | 4,691 |
| | $ | 1,150,027 |
|
|
| | | | | | | | | | | | | | | | | | | |
| Common Units | | Accumulated Other Comprehensive Loss | | Noncontrolling Interests in Consolidated Affiliates | | Total Partners’ Capital |
| General Partners’ Capital | | Limited Partners’ Capital | |
Balance at December 31, 2011 | $ | 9,575 |
| | $ | 948,187 |
| | $ | (5,734 | ) | | $ | 4,646 |
| | $ | 956,674 |
|
Issuances of Common Units, net | 266 |
| | 26,378 |
| | — |
| | — |
| | 26,644 |
|
Distributions paid on Common Units | (323 | ) | | (32,048 | ) | | — |
| | — |
| | (32,371 | ) |
Distributions paid on Preferred Units | (6 | ) | | (621 | ) | | — |
| | — |
| | (627 | ) |
Share-based compensation expense | 24 |
| | 2,398 |
| | — |
| | — |
| | 2,422 |
|
Distributions to noncontrolling interests in consolidated affiliates | — |
| | — |
| | — |
| | (291 | ) | | (291 | ) |
Adjustment of Redeemable Common Units to fair value and contributions/distributions from/to the General Partner | (137 | ) | | (13,499 | ) | | — |
| | — |
| | (13,636 | ) |
Net (income) attributable to noncontrolling interests in consolidated affiliates | (2 | ) | | (182 | ) | | — |
| | 184 |
| | — |
|
Comprehensive income: | | | | | | | | | |
Net income | 183 |
| | 18,151 |
| | — |
| | — |
| | 18,334 |
|
Other comprehensive income | — |
| | — |
| | 1,358 |
| | — |
| | 1,358 |
|
Total comprehensive income | | | | | | | | | 19,692 |
|
Balance at March 31, 2012 | $ | 9,580 |
| | $ | 948,764 |
| | $ | (4,376 | ) | | $ | 4,539 |
| | $ | 958,507 |
|
See accompanying notes to consolidated financial statements.
HIGHWOODS REALTY LIMITED PARTNERSHIP
Consolidated Statements of Cash Flows
(Unaudited and in thousands)
|
| | | | | | | |
| Three Months Ended March 31, |
| 2013 | | 2012 |
Operating activities: | | | |
Net income | $ | 13,707 |
| | $ | 18,334 |
|
Adjustments to reconcile net income to net cash provided by operating activities: | | | |
Depreciation and amortization | 42,292 |
| | 38,515 |
|
Amortization of lease incentives and acquisition-related intangible assets and liabilities | (136 | ) | | 69 |
|
Share-based compensation expense | 3,440 |
| | 2,422 |
|
Allowance for losses on accounts and accrued straight-line rents receivable | 426 |
| | 579 |
|
Amortization of deferred financing costs | 949 |
| | 902 |
|
Amortization of cash flow hedges | 788 |
| | (33 | ) |
Impairments of real estate assets | 415 |
| | — |
|
Impairments of real estate assets held for sale | 713 |
| | — |
|
Losses on debt extinguishment | 164 |
| | — |
|
Net gains on disposition of property | (1,244 | ) | | (5,134 | ) |
Gains on for-sale residential condominiums | — |
| | (65 | ) |
Equity in (earnings)/losses of unconsolidated affiliates | (383 | ) | | 160 |
|
Changes in financing obligations | (105 | ) | | (334 | ) |
Distributions of earnings from unconsolidated affiliates | 1,139 |
| | 1,381 |
|
Changes in operating assets and liabilities: | | | |
Accounts receivable | (1,479 | ) | | 2,470 |
|
Prepaid expenses and other assets | (2,391 | ) | | (4,449 | ) |
Accrued straight-line rents receivable | (5,788 | ) | | (5,382 | ) |
Accounts payable, accrued expenses and other liabilities | (10,155 | ) | | (27,344 | ) |
Net cash provided by operating activities | 42,352 |
| | 22,091 |
|
Investing activities: | | | |
Investments in acquired real estate and related intangible assets, net of cash acquired | (88,332 | ) | | — |
|
Investments in development in process | (4,978 | ) | | — |
|
Investments in tenant improvements and deferred leasing costs | (18,004 | ) | | (22,671 | ) |
Investments in building improvements | (13,107 | ) | | (8,483 | ) |
Net proceeds from disposition of real estate assets | 14,971 |
| | 10,941 |
|
Net proceeds from disposition of for-sale residential condominiums | — |
| | 1,008 |
|
Distributions of capital from unconsolidated affiliates | 363 |
| | 901 |
|
Repayments of mortgages and notes receivable | — |
| | 1,481 |
|
Investments in and advances/repayments to/from unconsolidated affiliates | (429 | ) | | (1,197 | ) |
Changes in restricted cash and other investing activities | 10,262 |
| | 5,124 |
|
Net cash used in investing activities | (99,254 | ) | | (12,896 | ) |
Financing activities: | | | |
Distributions on Common Units | (35,669 | ) | | (32,371 | ) |
Distributions on Preferred Units | (627 | ) | | (627 | ) |
Distributions to noncontrolling interests in consolidated affiliates | (265 | ) | | (291 | ) |
Proceeds from the issuance of Common Units | 59,019 |
| | 25,141 |
|
Costs paid for the issuance of Common Units | (701 | ) | | — |
|
Repurchase of units related to tax withholdings | (2,514 | ) | | (1,748 | ) |
Borrowings on revolving credit facility | 135,900 |
| | 61,000 |
|
Repayments of revolving credit facility | (61,400 | ) | | (282,000 | ) |
Borrowings on mortgages and notes payable | — |
| | 225,000 |
|
Repayments of mortgages and notes payable | (37,214 | ) | | (3,067 | ) |
Additions to deferred financing costs and other financing activities | (1,240 | ) | | (2,331 | ) |
Net cash provided by/(used in) financing activities | 55,289 |
| | (11,294 | ) |
Net decrease in cash and cash equivalents | $ | (1,613 | ) | | $ | (2,099 | ) |
See accompanying notes to consolidated financial statements.
HIGHWOODS REALTY LIMITED PARTNERSHIP
Consolidated Statements of Cash Flows - Continued
(Unaudited and in thousands)
|
| | | | | | | |
| Three Months Ended March 31, |
| 2013 | | 2012 |
Net decrease in cash and cash equivalents | $ | (1,613 | ) | | $ | (2,099 | ) |
Cash and cash equivalents at beginning of the period | 13,867 |
| | 11,151 |
|
Cash and cash equivalents at end of the period | $ | 12,254 |
| | $ | 9,052 |
|
Supplemental disclosure of cash flow information:
|
| | | | | | | |
| Three Months Ended March 31, |
| 2013 | | 2012 |
Cash paid for interest, net of amounts capitalized | $ | 21,887 |
| | $ | 25,970 |
|
Supplemental disclosure of non-cash investing and financing activities:
|
| | | | | | | |
| Three Months Ended March 31, |
| 2013 | | 2012 |
Unrealized gains on cash flow hedges | $ | 280 |
| | $ | 1,104 |
|
Changes in accrued capital expenditures | 5,158 |
| | 975 |
|
Write-off of fully depreciated real estate assets | 6,467 |
| | 15,841 |
|
Write-off of fully amortized deferred financing and leasing costs | 4,872 |
| | 3,320 |
|
Unrealized gains on marketable securities of non-qualified deferred compensation plan | 283 |
| | 334 |
|
Adjustment of Redeemable Common Units to fair value | 22,448 |
| | 13,546 |
|
Unrealized gains on tax increment financing bond | 390 |
| | 287 |
|
See accompanying notes to consolidated financial statements.
HIGHWOODS REALTY LIMITED PARTNERSHIP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
March 31, 2013
(tabular dollar amounts in thousands, except per unit data)
(Unaudited)
1. Description of Business and Significant Accounting Policies
Description of Business
Highwoods Properties, Inc., together with its consolidated subsidiaries (the “Company”), is a fully-integrated, self-administered and self-managed equity real estate investment trust (“REIT”) that provides leasing, management, development, construction and other customer-related services for its properties and for third parties. The Company conducts virtually all of its activities through Highwoods Realty Limited Partnership (the “Operating Partnership”). At March 31, 2013, the Company and/or the Operating Partnership wholly owned: 303 in-service office, industrial and retail properties, comprising 30.1 million square feet; 649 acres of undeveloped land suitable for future development, of which 566 acres are considered core assets; and two office development properties. In addition, we owned interests (50.0% or less) in 31 in-service office properties, a rental residential development property and 11 acres of undeveloped land suitable for future development, which includes a 12.5% interest in a 261,000 square foot office property directly owned by the Company (not included in the Operating Partnership’s Consolidated Financial Statements).
The Company is the sole general partner of the Operating Partnership. At March 31, 2013, the Company owned all of the Preferred Units and 81.7 million, or 95.7%, of the Common Units in the Operating Partnership. Limited partners, including two directors of the Company, own the remaining 3.7 million Common Units. In the event the Company issues shares of Common Stock, the net proceeds of the issuance are contributed to the Operating Partnership in exchange for additional Common Units. Generally, the Operating Partnership is required to redeem each Common Unit at the request of the holder thereof for cash equal to the value of one share of the Company’s Common Stock, $0.01 par value, based on the average of the market price for the 10 trading days immediately preceding the notice date of such redemption, provided that the Company at its option may elect to acquire any such Common Units presented for redemption for cash or one share of Common Stock. The Common Units owned by the Company are not redeemable. During the three months ended March 31, 2013, the Company redeemed 10,071 Common Units for a like number of shares of Common Stock. As a result of this activity, the percentage of Common Units owned by the Company increased from 95.6% at December 31, 2012 to 95.7% at March 31, 2013.
Common Stock Offerings
The Company has entered into equity sales agreements with various financial institutions to offer and sell, from time to time, shares of its Common Stock by means of ordinary brokers' transactions on the New York Stock Exchange or otherwise at market prices prevailing at the time of sale, at prices related to prevailing market prices or at negotiated prices or as otherwise agreed with any of the institutions. During the three months ended March 31, 2013, the Company issued 1,299,791 shares of Common Stock under these agreements at an average gross sales price of $35.95 per share and received net proceeds, after sales commissions, of $46.0 million.
Basis of Presentation
Our Consolidated Financial Statements are prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”). Our Consolidated Balance Sheet at December 31, 2012 was retrospectively revised from previously reported amounts to reflect in real estate and other assets, net, held for sale those properties which qualified as held for sale during the three months ended March 31, 2013. Our Consolidated Statements of Income for the three months ended March 31, 2012 were retrospectively revised from previously reported amounts to reflect in discontinued operations the operations for those properties that qualified for discontinued operations.
Our Consolidated Financial Statements include wholly owned subsidiaries and those entities in which we have the controlling financial interest. All intercompany transactions and accounts have been eliminated. At March 31, 2013 and December 31, 2012, we had involvement with, but are not the primary beneficiary in, an entity that we concluded to be a variable interest entity (see Note 3).
HIGHWOODS REALTY LIMITED PARTNERSHIP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(tabular dollar amounts in thousands, except per unit data)
1. Description of Business and Significant Accounting Policies – Continued
The unaudited interim consolidated financial statements and accompanying unaudited consolidated financial information, in the opinion of management, contain all adjustments (including normal recurring accruals) necessary for a fair presentation of our financial position, results of operations and cash flows. We have omitted certain notes and other information from the interim consolidated financial statements presented in this Quarterly Report as permitted by SEC rules and regulations. These Consolidated Financial Statements should be read in conjunction with our 2012 Annual Report on Form 10-K.
Use of Estimates
The preparation of consolidated financial statements in accordance with GAAP requires us to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Actual results could differ from those estimates.
2. Real Estate Assets
Acquisitions
During the first quarter of 2013, we acquired:
| |
• | two office properties in Tampa, FL encompassing 372,000 square feet for a purchase price of $52.5 million, |
| |
• | two office properties in Greensboro, NC encompassing 195,000 square feet for a purchase price of $30.8 million, and |
| |
• | five acres of development land in Memphis, TN for a purchase price of $4.8 million. |
We expensed $0.5 million of acquisition costs (included in general and administrative expenses) related to these acquisitions. The assets acquired and liabilities assumed were recorded at fair value as determined by management based on information available at the acquisition date and on current assumptions as to future operations.
Dispositions
During the first quarter of 2013, we sold two office properties in Orlando, FL for a sale price of $14.6 million (before $0.8 million in closing credits to buyer for unfunded tenant improvements) and recorded a loss on disposition of discontinued operations of $0.3 million.
In connection with the disposition of an office property in Jackson, MS in the third quarter of 2012, we had the right to receive additional cash consideration of up to $1.5 million upon the satisfaction of a certain post-closing requirement. The post-closing requirement was satisfied and the cash consideration was received during the first quarter of 2013. Accordingly, we recognized $1.5 million in additional gain on disposition of discontinued operations in the first quarter of 2013.
Impairments
During the first quarter of 2013, we recorded impairments of real estate assets of $0.4 million on two industrial properties located in Atlanta, GA and recorded impairments of real estate assets held for sale of $0.7 million on five industrial properties in Atlanta, GA. These impairments were due to a change in the assumed timing of future dispositions and leasing assumptions, which reduced the future expected cash flows from the properties.
HIGHWOODS REALTY LIMITED PARTNERSHIP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(tabular dollar amounts in thousands, except per unit data)
3. Mortgages and Notes Receivable
The following table sets forth our mortgages and notes receivable:
|
| | | | | | | |
| March 31, 2013 | | December 31, 2012 |
Seller financing (first mortgages) | $ | 15,853 |
| | $ | 15,853 |
|
Less allowance | — |
| | — |
|
| 15,853 |
| | 15,853 |
|
Mortgage receivable | 8,648 |
| | 8,648 |
|
Less allowance | — |
| | — |
|
| 8,648 |
| | 8,648 |
|
Promissory notes | 1,408 |
| | 1,153 |
|
Less allowance | (437 | ) | | (182 | ) |
| 971 |
| | 971 |
|
Mortgages and notes receivable, net | $ | 25,472 |
| | $ | 25,472 |
|
Our mortgages and notes receivable consist primarily of seller financing issued in conjunction with two disposition transactions in 2010 and acquisition financing provided to a third party buyer of adjacent development land in Nashville, TN.
The seller financing is evidenced by first mortgages secured by the assignment of rents and the underlying real estate assets. We evaluate the collectability of the receivables by monitoring the leasing statistics and market fundamentals of these assets. As of March 31, 2013, the payments on both mortgages receivable were current and there were no other indicators of impairment on the receivables. We may be required to take impairment charges in the future if and to the extent the underlying collateral diminishes in value.
During 2012, we provided an $8.6 million loan to a third party, which was used by such third party to fund a portion of the purchase price to acquire 77 acres of mixed-use development land adjacent to our 68-acre office development parcel in Nashville, TN. Initially, the loan is scheduled to mature in December 2015 and bears interest at 5.0% per year. The loan can be extended by the third party for up to three additional years, subject to applicable increases in the interest rate. We also agreed to loan such third party approximately $8.4 million to fund future infrastructure development on its 77-acre development parcel. Both loans are or will be secured by the 77-acre development parcel. As of March 31, 2013, less than $0.1 million has been funded to the third party for infrastructure development. We concluded this arrangement to be an interest in a variable interest entity. However, since we do not have the power to direct matters that most significantly impact the activities of the entity, we do not qualify as the primary beneficiary. Accordingly, the entity is not consolidated and the arrangement is accounted for in mortgages and notes receivable in our Consolidated Balance Sheet at March 31, 2013. Our risk of loss with respect to this arrangement is limited to the carrying value of the mortgage receivable and the future infrastructure development funding commitment.
The following table sets forth our notes receivable allowance, which relates only to promissory notes:
|
| | | | | | | |
| Three Months Ended March 31, |
| 2013 | | 2012 |
Beginning notes receivable allowance | $ | 182 |
| | $ | 61 |
|
Recoveries/write-offs/other | 255 |
| | 61 |
|
Total notes receivable allowance | $ | 437 |
| | $ | 122 |
|
HIGHWOODS REALTY LIMITED PARTNERSHIP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(tabular dollar amounts in thousands, except per unit data)
4. Investments in and Advances to Affiliates
Unconsolidated Affiliates
We have equity interests of up to 50.0% in various joint ventures with unrelated third parties that are accounted for using the equity method of accounting because we have the ability to exercise significant influence over their operating and financing policies. The following table sets forth combined summarized financial information for our unconsolidated affiliates:
|
| | | | | | | |
| Three Months Ended March 31, |
| 2013 | | 2012 |
Income Statements: | | | |
Rental and other revenues | $ | 22,479 |
| | $ | 23,797 |
|
Expenses: | | | |
Rental property and other expenses | 10,608 |
| | 10,801 |
|
Depreciation and amortization | 5,835 |
| | 6,254 |
|
Impairments of real estate assets | 4,790 |
| | 7,180 |
|
Interest expense | 4,578 |
| | 5,663 |
|
Total expenses | 25,811 |
| | 29,898 |
|
Loss before disposition of properties | (3,332 | ) | | (6,101 | ) |
Gains on disposition of properties | 24 |
| | — |
|
Net loss | $ | (3,308 | ) | | $ | (6,101 | ) |
Our share of: | | | |
Depreciation and amortization | $ | 1,976 |
| | $ | 2,059 |
|
Impairments of real estate assets | $ | 1,020 |
| | $ | 1,002 |
|
Interest expense | $ | 1,732 |
| | $ | 1,959 |
|
Gains on disposition of depreciable properties | $ | 421 |
| | $ | — |
|
Net income/(loss) | $ | 8 |
| | $ | (786 | ) |
| | | |
Our share of net income/(loss) | $ | 8 |
| | $ | (786 | ) |
Adjustments for management and other fees | 375 |
| | 626 |
|
Equity in earnings/(losses) of unconsolidated affiliates | $ | 383 |
| | $ | (160 | ) |
During the first quarter of 2013, our DLF II joint venture sold an office property to unrelated third parties for a sale price of $10.1 million (after $0.3 million in closing credits to buyer for free rent) and recorded a gain on disposition of property of less than $0.1 million. As our cost basis is different from the basis reflected at the joint venture level, we recorded $0.4 million of gain through equity in earnings of unconsolidated affiliates.
During the first quarter of 2013, our DLF I joint venture recorded impairments of real estate assets of $4.8 million on an office property located in Atlanta, GA and an office property located in Charlotte, NC. We recorded $1.0 million as our share of this impairment charge through equity in earnings of unconsolidated affiliates. These impairments were due to a change in the assumed timing of future dispositions and leasing assumptions, which reduced the future expected cash flows from the properties.
HIGHWOODS REALTY LIMITED PARTNERSHIP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(tabular dollar amounts in thousands, except per unit data)
5. Intangible Assets and Below Market Lease Liabilities
The following table sets forth total intangible assets and acquisition-related below market lease liabilities, net of accumulated amortization:
|
| | | | | | | |
| March 31, 2013 | | December 31, 2012 |
Assets: | | | |
Deferred financing costs | $ | 21,426 |
| | $ | 21,759 |
|
Less accumulated amortization | (8,648 | ) | | (7,862 | ) |
| 12,778 |
| | 13,897 |
|
Deferred leasing costs (including lease incentives and above market lease and in-place lease acquisition-related intangible assets) | 237,862 |
| | 224,554 |
|
Less accumulated amortization | (73,824 | ) | | (69,357 | ) |
| 164,038 |
| | 155,197 |
|
Deferred financing and leasing costs, net | $ | 176,816 |
| | $ | 169,094 |
|
| | | |
Liabilities (in accounts payable, accrued expenses and other liabilities): | | | |
Acquisition-related below market lease liabilities | $ | 37,538 |
| | $ | 37,019 |
|
Less accumulated amortization | (4,319 | ) | | (3,383 | ) |
| $ | 33,219 |
| | $ | 33,636 |
|
The following table sets forth amortization of intangible assets and acquisition-related below market lease liabilities:
|
| | | | | | | |
| Three Months Ended March 31, |
| 2013 | | 2012 |
Amortization of deferred financing costs | $ | 949 |
| | $ | 902 |
|
Amortization of deferred leasing costs and acquisition-related intangible assets (in depreciation and amortization) | $ | 8,359 |
| | $ | 6,440 |
|
Amortization of lease incentives (in rental and other revenues) | $ | 383 |
| | $ | 343 |
|
Amortization of acquisition-related intangible assets (in rental and other revenues) | $ | 466 |
| | $ | 270 |
|
Amortization of acquisition-related intangible assets (in rental property and other expenses) | $ | 137 |
| | $ | — |
|
Amortization of acquisition-related below market lease liabilities (in rental and other revenues) | $ | (1,122 | ) | | $ | (544 | ) |
HIGHWOODS REALTY LIMITED PARTNERSHIP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(tabular dollar amounts in thousands, except per unit data)
5. Intangible Assets and Below Market Lease Liabilities - Continued
The following table sets forth scheduled future amortization of intangible assets and below market lease liabilities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Amortization of Deferred Financing Costs | | Amortization of Deferred Leasing Costs and Acquisition-Related Intangible Assets (in Depreciation and Amortization) | | Amortization of Lease Incentives (in Rental and Other Revenues) | | Amortization of Acquisition-Related Intangible Assets (in Rental and Other Revenues) | | Amortization of Acquisition-Related Intangible Assets (in Rental Property and Other Expenses) | | Amortization of Acquisition-Related Below Market Lease Liabilities (in Rental and Other Revenues) |
April 1 through December 31, 2013 | | $ | 2,768 |
| | $ | 24,305 |
| | $ | 965 |
| | $ | 1,372 |
| | $ | 416 |
| | $ | (3,087 | ) |
2014 | | 3,249 |
| | 28,125 |
| | 1,154 |
| | 1,537 |
| | 553 |
| | (4,009 | ) |
2015 | | 2,614 |
| | 22,845 |
| | 926 |
| | 1,252 |
| | 553 |
| | (3,746 | ) |
2016 | | 1,515 |
| | 18,485 |
| | 734 |
| | 1,023 |
| | 553 |
| | (3,443 | ) |
2017 | | 1,226 |
| | 15,591 |
| | 660 |
| | 908 |
| | 553 |
| | (3,208 | ) |
Thereafter | | 1,406 |
| | 36,617 |
| | 2,105 |
| | 1,164 |
| | 1,642 |
| | (15,726 | ) |
| | $ | 12,778 |
| | $ | 145,968 |
| | $ | 6,544 |
| | $ | 7,256 |
| | $ | 4,270 |
| | $ | (33,219 | ) |
Weighted average remaining amortization periods as of March 31, 2013 (in years) | | 5.0 |
| | 6.6 |
| | 7.6 |
| | 5.4 |
| | 7.7 |
| | 9.8 |
|
The following table sets forth the intangible assets acquired and below market lease liabilities assumed as a result of 2013 acquisition activity:
|
| | | | | | | | | | | | |
| | Acquisition-Related Intangible Assets (amortized in Rental and Other Revenues) | | Acquisition-Related Intangible Assets (amortized in Depreciation and Amortization) | | Acquisition-Related Below Market Lease Liabilities (amortized in Rental and Other Revenues) |
Amount recorded from acquisition activity | | $ | 2,777 |
| | $ | 11,561 |
| | $ | (1,329 | ) |
Weighted average remaining amortization periods (in years) | | 4.9 |
| | 4.8 |
| | 9.3 |
|
6. Mortgages and Notes Payable
The following table sets forth our mortgages and notes payable:
|
| | | | | | | |
| March 31, 2013 | | December 31, 2012 |
Secured indebtedness | $ | 547,150 |
| | $ | 549,607 |
|
Unsecured indebtedness | 1,349,150 |
| | 1,309,555 |
|
Total mortgages and notes payable | $ | 1,896,300 |
| | $ | 1,859,162 |
|
At March 31, 2013, our secured mortgage loans were collateralized by real estate assets with an aggregate undepreciated book value of $967.3 million.
HIGHWOODS REALTY LIMITED PARTNERSHIP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(tabular dollar amounts in thousands, except per unit data)
6. Mortgages and Notes Payable - Continued
Our $475.0 million unsecured revolving credit facility is scheduled to mature in July 2015 and includes an accordion feature that allows for an additional $75.0 million of borrowing capacity subject to additional lender commitments. Assuming no defaults have occurred, we have an option to extend the maturity for an additional year. The interest rate at our current credit ratings is LIBOR plus 150 basis points and the annual facility fee is 35 basis points. The interest rate and facility fee are based on the higher of the publicly announced ratings from Moody's Investors Service or Standard & Poor's Ratings Services. We use our revolving credit facility for working capital purposes and for the short-term funding of our development and acquisition activity and, in certain instances, the repayment of other debt. The continued ability to borrow under the revolving credit facility allows us to quickly capitalize on strategic opportunities at short-term interest rates. There was $97.5 million and $94.5 million outstanding under our revolving credit facility at March 31, 2013 and April 19, 2013, respectively. At both March 31, 2013 and April 19, 2013, we had $0.1 million of outstanding letters of credit, which reduces the availability on our revolving credit facility. As a result, the unused capacity of our revolving credit facility at March 31, 2013 and April 19, 2013 was $377.4 million and $380.4 million, respectively.
During the first quarter of 2013, we prepaid the remaining $35.0 million balance on a $200.0 million bank term loan that was originally scheduled to mature in February 2016. We recorded $0.2 million of loss on debt extinguishment related to this repayment.
We are currently in compliance with the debt covenants and other requirements with respect to our debt.
| |
7. | Derivative Financial Instruments |
We have six floating-to-fixed interest rate swaps through January 2019 with respect to an aggregate of $225.0 million LIBOR-based borrowings. These swaps effectively fix the underlying LIBOR rate at a weighted average of 1.678%. The counterparties under the swaps are major financial institutions. These swaps have been designated as and are being accounted for as cash flow hedges with changes in fair value recorded in other comprehensive income each reporting period. No gain or loss was recognized related to hedge ineffectiveness or to amounts excluded from effectiveness testing on our cash flow hedges during the three months ended March 31, 2013. We have no collateral requirements related to our interest rate swaps.
Amounts reported in accumulated other comprehensive loss ("AOCL") related to derivatives will be reclassified to interest expense as interest payments are made on our variable-rate debt. During the period from April 1, 2013 through March 31, 2014, we estimate that $3.3 million will be reclassified to interest expense.
For the periods ending March 31, 2013 and December 31, 2012, all of our derivatives were in a liability position. The following table sets forth the fair value of our liability derivatives:
|
| | | | | | | |
| March 31, 2013 | | December 31, 2012 |
Liability Derivatives: | | | |
Derivatives designated as cash flow hedges in accounts payable, accrued expenses and other liabilities: | | | |
Interest rate swaps | $ | 8,261 |
| | $ | 9,369 |
|
HIGHWOODS REALTY LIMITED PARTNERSHIP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(tabular dollar amounts in thousands, except per unit data)
| |
7. | Derivative Financial Instruments - Continued |
The following table sets forth the effect of our cash flow hedges on AOCL and interest expense:
|
| | | | | | | |
| Three Months Ended March 31, |
| 2013 | | 2012 |
Derivatives Designated as Cash Flow Hedges: | | | |
Amount of unrealized gains recognized in AOCL on derivatives (effective portion): | | | |
Interest rate swaps | $ | 280 |
| | $ | 1,104 |
|
Amount of (gains)/losses reclassified out of AOCL into contractual interest expense (effective portion): | | | |
Interest rate swaps | $ | 788 |
| | $ | (33 | ) |
| |
8. | Noncontrolling Interests |
Noncontrolling Interests in Consolidated Affiliates
At March 31, 2013, noncontrolling interests in consolidated affiliates relates to our joint venture partner's 50.0% interest in office properties located in Richmond, VA. Our joint venture partner is an unrelated third party.
| |
9. | Disclosure About Fair Value of Financial Instruments |
The following summarizes the three levels of inputs that we use to measure fair value, as well as the assets and liabilities that we recognize at fair value using those levels of inputs.
Level 1. Quoted prices in active markets for identical assets or liabilities.
Our Level 1 assets are investments in marketable securities that we use to pay benefits under our non-qualified deferred compensation plan. Our Level 1 liability is our non-qualified deferred compensation obligation.
Level 2. Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the related assets or liabilities.
Our Level 2 asset is the fair value of certain of our mortgages and notes receivable, which was estimated by the income approach utilizing contractual cash flows and market-based interest rates to approximate the price that would be paid in an orderly transaction between market participants.
Our Level 2 liabilities include (1) the fair value of our mortgages and notes payable, which was estimated by the income approach utilizing contractual cash flows and market-based interest rates to approximate the price that would be paid in an orderly transaction between market participants and (2) interest rate swaps whose fair value is determined using the market standard methodology of netting the discounted future fixed cash receipts and the discounted expected variable cash payments. The variable cash payments of our interest rate swaps are based on the expectation of future LIBOR interest rates (forward curves) derived from observed market LIBOR interest rate curves. In addition, credit valuation adjustments are incorporated in the fair values to account for potential nonperformance risk, but were concluded to not be significant inputs to the calculation for the periods presented.
Level 3. Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
HIGHWOODS REALTY LIMITED PARTNERSHIP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(tabular dollar amounts in thousands, except per unit data)
| |
9. | Disclosure About Fair Value of Financial Instruments - Continued |
Our Level 3 assets include (1) certain of our mortgages and notes receivable, which were estimated by the income approach utilizing internal cash flow projections and market interest rates to estimate the price that would be paid in an orderly transaction between market participants, (2) our tax increment financing bond, which is not routinely traded but whose fair value is determined by the income approach utilizing contractual cash flows and market-based interest rates to estimate the projected redemption value based on quoted bid/ask prices for similar unrated municipal bonds, and (3) any real estate assets recorded at fair value on a non-recurring basis as a result of our quarterly impairment analysis, which were valued using the terms of definitive sales contracts or the sales comparison approach and substantiated with internal cash flow projections.
Our Level 3 liabilities include the fair value of our contingent consideration to acquire real estate assets and financing obligations, which were estimated by the income approach to approximate the price that would be paid in an orderly transaction between market participants, utilizing: (1) contractual cash flows; (2) market-based interest rates; and (3) a number of other assumptions including demand for space, competition for customers, changes in market rental rates, costs of operation and expected ownership periods.
The following tables set forth the assets and liabilities that we measure at fair value by level within the fair value hierarchy. We determine the level based on the lowest level of substantive input used to determine fair value.
|
| | | | | | | | | | | | | | | |
| | | Level 1 | | Level 2 | | Level 3 |
| March 31, 2013 | | Quoted Prices in Active Markets for Identical Assets or Liabilities | | Significant Observable Inputs | | Significant Unobservable Inputs |
Assets: | | | | | | | |
Mortgages and notes receivable, at fair value (1) | $ | 25,638 |
| | $ | — |
| | $ | 16,990 |
| | $ | 8,648 |
|
Marketable securities of non-qualified deferred compensation plan (in prepaid expenses and other assets) | 3,529 |
| | 3,529 |
| | — |
| | — |
|
Impaired real estate assets | 9,002 |
| | — |
| | — |
| | 9,002 |
|
Tax increment financing bond (in prepaid expenses and other assets) | 14,324 |
| | — |
| | — |
| | 14,324 |
|
Total Assets | $ | 52,493 |
| | $ | 3,529 |
| | $ | 16,990 |
| | $ | 31,974 |
|
Liabilities: | | | | | | | |
Mortgages and notes payable, at fair value (1) | $ | 2,024,509 |
| | $ | — |
| | $ | 2,024,509 |
| | $ | — |
|
Interest rate swaps (in accounts payable, accrued expenses and other liabilities) | 8,261 |
| | — |
| | 8,261 |
| | — |
|
Non-qualified deferred compensation obligation (in accounts payable, accrued expenses and other liabilities) | 3,529 |
| | 3,529 |
| | — |
| | — |
|
Contingent consideration to acquire real estate assets (in accounts payable, accrued expenses and other liabilities) | 375 |
| | — |
| | — |
| | 375 |
|
Financing obligations, at fair value (1) | 23,986 |
| | — |
| | — |
| | 23,986 |
|
Total Liabilities | $ | 2,060,660 |
| | $ | 3,529 |
| | $ | 2,032,770 |
| | $ | 24,361 |
|
HIGHWOODS REALTY LIMITED PARTNERSHIP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(tabular dollar amounts in thousands, except per unit data)
| |
9. | Disclosure About Fair Value of Financial Instruments - Continued |
|
| | | | | | | | | | | | | | | |
| | | Level 1 | | Level 2 | | Level 3 |
| December 31, 2012 | | Quoted Prices in Active Markets for Identical Assets or Liabilities | | Significant Observable Inputs | | Significant Unobservable Inputs |
Assets: | | | | | | | |
Mortgages and notes receivable, at fair value (1) | $ | 24,725 |
| | $ | — |
| | $ | 16,077 |
| | $ | 8,648 |
|
Marketable securities of non-qualified deferred compensation plan (in prepaid expenses and other assets) | 3,354 |
| | 3,354 |
| | — |
| | — |
|
Tax increment financing bond (in prepaid expenses and other assets) | 14,496 |
| | — |
| | — |
| | 14,496 |
|
Total Assets | $ | 42,575 |
| | $ | 3,354 |
| | $ | 16,077 |
| | $ | 23,144 |
|
Liabilities: | | | | | | | |
Mortgages and notes payable, at fair value (1) | $ | 1,987,364 |
| | $ | — |
| | $ | 1,987,364 |
| | $ | — |
|
Interest rate swaps (in accounts payable, accrued expenses and other liabilities) | 9,369 |
| | — |
| | 9,369 |
| | — |
|
Non-qualified deferred compensation obligation (in accounts payable, accrued expenses and other liabilities) | 3,354 |
| | 3,354 |
| | — |
| | — |
|
Contingent consideration to acquire real estate assets (in accounts payable, accrued expenses and other liabilities) | 563 |
| | — |
| | — |
| | 563 |
|
Financing obligations, at fair value (1) | 23,252 |
| | — |
| | — |
| | 23,252 |
|
Total Liabilities | $ | 2,023,902 |
| | $ | 3,354 |
| | $ | 1,996,733 |
| | $ | 23,815 |
|
__________
(1) Amounts recorded at historical cost on our Consolidated Balance Sheets at March 31, 2013 and December 31, 2012.
The following table sets forth the changes in our Level 3 asset and liability, which are recorded at fair value on our Consolidated Balance Sheets:
|
| | | | | | | |
| Three Months Ended March 31, |
| 2013 | | 2012 |
Asset: | | | |
Tax Increment Financing Bond: | | | |
Beginning balance | $ | 14,496 |
| | $ | 14,788 |
|
Principal repayment | (562 | ) | | — |
|
Unrealized gains (in AOCL) | 390 |
| | 287 |
|
Ending balance | $ | 14,324 |
| | $ | 15,075 |
|
Liability: | | | |
Contingent Consideration to Acquire Real Estate Assets: | | | |
Beginning balance | $ | 563 |
| | $ | — |
|
Unrealized gains (in general and administrative expenses) | (188 | ) | | — |
|
Ending balance | $ | 375 |
| | $ | — |
|
HIGHWOODS REALTY LIMITED PARTNERSHIP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(tabular dollar amounts in thousands, except per unit data)
| |
9. | Disclosure About Fair Value of Financial Instruments - Continued |
During 2007, we acquired a tax increment financing bond associated with a parking garage developed by us. This bond amortizes to maturity in 2020. The estimated fair value at March 31, 2013 was $1.5 million below the outstanding principal due on the bond. If the discount rate used to fair value this bond was 100 basis points higher or lower, the fair value of the bond would have been $0.5 million lower or $0.5 million higher, respectively, as of March 31, 2013. We intend to hold this bond and have concluded that we will not be required to sell this bond before recovery of the bond principal. Payment of the principal and interest for the bond is guaranteed by us. We have recorded no credit losses related to the bond during the three months ended March 31, 2013 and 2012. There is no legal right of offset with the liability, which we report as a financing obligation, related to this tax increment financing bond.
The impaired real estate assets that were measured in the first quarter of 2013 at fair value and deemed to be Level 3 assets were valued based primarily on market-based inputs and our assumptions about the use of the assets, as observable inputs were not available. In the absence of observable inputs, we estimate the fair value of real estate using unobservable data such as estimated discount and capitalization rates. We also utilize local and national industry market data such as comparable sales, sales contracts and appraisals to assist us in our estimation of fair value. Significant increases or decreases in any valuation inputs in isolation would result in a significantly lower or higher fair value measurement.
The following table sets forth quantitative information about the unobservable inputs of our Level 3 assets and liability, which are recorded at fair value on our Consolidated Balance Sheets:
|
| | | | | | | | | |
| Fair Value at March 31, 2013 | | Valuation Technique | | Unobservable Input | | Rate/ Percentage |
Assets: | | | | | | | |
Tax increment financing bond | $ | 14,324 |
| | Income approach | | Discount rate | | 10.4% |
Impaired real estate assets | $ | 9,002 |
| | Income approach | | Capitalization rate | | 8.5%-9.5% |
| | | | | Discount rate | | 9.0%-10.0% |
Liability: | | | | | | | |
Contingent consideration to acquire real estate assets | $ | 375 |
| | Income approach | | Payout percentage | | 50.0% |
HIGHWOODS REALTY LIMITED PARTNERSHIP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(tabular dollar amounts in thousands, except per unit data)
During the three months ended March 31, 2013, the Company granted 168,700 stock options with an exercise price equal to the closing market price of a share of its Common Stock on the date of grant. The fair value of each option grant is estimated on the date of grant using the Black-Scholes option pricing model, which resulted in a weighted average grant date fair value per share of $6.50. During the three months ended March 31, 2013, the Company also granted 79,080 shares of time-based restricted stock and 65,486 shares of total return-based restricted stock with weighted average grant date fair values per share of $36.35 and $31.73, respectively. We recorded stock-based compensation expense of $3.4 million and $2.4 million during the three months ended March 31, 2013 and 2012, respectively. At March 31, 2013, there was $7.2 million of total unrecognized stock-based compensation costs, which will be recognized over a weighted average remaining contractual term of 2.7 years.
| |
11. | Accumulated Other Comprehensive Loss |
The following table sets forth the components of AOCL:
|
| | | | | | | |
| Three Months Ended March 31, |
| 2013 | | 2012 |
Tax increment financing bond: | | | |
Beginning balance | $ | (1,898 | ) | | $ | (2,309 | ) |
Unrealized gains on tax increment financing bond | 390 |
| | 287 |
|
Ending balance | (1,508 | ) | | (2,022 | ) |
Cash flow hedges: | | | |
Beginning balance | (10,730 | ) | | (3,425 | ) |
Unrealized gains on cash flow hedges | 280 |
| | 1,104 |
|
Amortization of cash flow hedges (1) | 788 |
| | (33 | ) |
Ending balance | (9,662 | ) | | (2,354 | ) |
Total accumulated other comprehensive loss | $ | (11,170 | ) | | $ | (4,376 | ) |
__________
(1) Amounts reclassified out of AOCL into contractual interest expense.
HIGHWOODS REALTY LIMITED PARTNERSHIP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(tabular dollar amounts in thousands, except per unit data)
| |
12. | Discontinued Operations |
The following table sets forth our operations which required classification as discontinued operations:
|
| | | | | | | |
| Three Months Ended March 31, |
| 2013 | | 2012 |
Rental and other revenues | $ | 345 |
| | $ | 5,478 |
|
Operating expenses: |
| |
|
Rental property and other expenses | 103 |
| | 1,939 |
|
Depreciation and amortization | 148 |
| | 1,532 |
|
Total operating expenses | 251 |
| | 3,471 |
|
Interest expense | — |
| | 125 |
|
Income from discontinued operations | 94 |
| | 1,882 |
|
Impairments of real estate assets held for sale | (713 | ) | | — |
|
Net gains on disposition of discontinued operations | 1,244 |
| | 5,134 |
|
Total discontinued operations | $ | 625 |
| | $ | 7,016 |
|
The following table sets forth the major classes of assets of our real estate and other assets, net, held for sale:
|
| | | | | | | |
| March 31, 2013 | | December 31, 2012 |
Assets: | | | |
Land | $ | 658 |
| | $ | 2,482 |
|
Buildings and tenant improvements | 6,690 |
| | 23,106 |
|
Less-accumulated depreciation | (2,991 | ) | | (8,017 | ) |
Net real estate assets | 4,357 |
| | 17,571 |
|
Accrued straight-line rents receivable, net | 26 |
| | 408 |
|
Deferred leasing costs, net | 11 |
| | 929 |
|
Prepaid expenses and other assets | — |
| | 30 |
|
Real estate and other assets, net, held for sale | $ | 4,394 |
| | $ | 18,938 |
|
As of March 31, 2013, real estate and other assets, net, held for sale included five industrial properties in Atlanta, GA. As of December 31, 2012, real estate and other assets, net, held for sale included two office properties in Orlando, FL and five industrial properties in Atlanta, GA. All of these properties qualified for discontinued operations in the first quarter of 2013.
HIGHWOODS REALTY LIMITED PARTNERSHIP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(tabular dollar amounts in thousands, except per unit data)
The following table sets forth the computation of basic and diluted earnings per unit:
|
| | | | | | | |
| Three Months Ended March 31, |
| 2013 | | 2012 |
Earnings per Common Unit - basic: | | | |
Numerator: | | | |
Income from continuing operations | $ | 13,082 |
| | $ | 11,318 |
|
Net (income) attributable to noncontrolling interests in consolidated affiliates from continuing operations | (203 | ) | | (184 | ) |
Distributions on Preferred Units | (627 | ) | | (627 | ) |
Income from continuing operations available for common unitholders | 12,252 |
| | 10,507 |
|
Income from discontinued operations available for common unitholders | 625 |
| | 7,016 |
|
Net income available for common unitholders | $ | 12,877 |
| | $ | 17,523 |
|
Denominator: | | | |
Denominator for basic earnings per Common Unit – weighted average units (1) (2) | 84,345 |
| | 76,155 |
|
Earnings per Common Unit - basic: | | | |
Income from continuing operations available for common unitholders | $ | 0.14 |
| | $ | 0.14 |
|
Income from discontinued operations available for common unitholders | 0.01 |
| | 0.09 |
|
Net income available for common unitholders | $ | 0.15 |
| | $ | 0.23 |
|
Earnings per Common Unit - diluted: | | | |
Numerator: | | | |
Income from continuing operations | $ | 13,082 |
| | $ | 11,318 |
|
Net (income) attributable to noncontrolling interests in consolidated affiliates from continuing operations | (203 | ) | | (184 | ) |
Distributions on Preferred Units | (627 | ) | | (627 | ) |
Income from continuing operations available for common unitholders | 12,252 |
| | 10,507 |
|
Income from discontinued operations available for common unitholders | 625 |
| | 7,016 |
|
Net income available for common unitholders | $ | 12,877 |
| | $ | 17,523 |
|
Denominator: | | | |
Denominator for basic earnings per Common Unit –weighted average units (1) (2) | 84,345 |
| | 76,155 |
|
Add: | | | |
Stock options using the treasury method | 108 |
| | 132 |
|
Denominator for diluted earnings per Common Unit – adjusted weighted average units and assumed conversions (1) | 84,453 |
| | 76,287 |
|
Earnings per Common Unit - diluted: | | | |
Income from continuing operations available for common unitholders | $ | 0.14 |
| | $ | 0.14 |
|
Income from discontinued operations available for common unitholders | 0.01 |
| | 0.09 |
|
Net income available for common unitholders | $ | 0.15 |
| | $ | 0.23 |
|
__________
| |
(1) | There were 0.5 million and 0.6 million options outstanding during the three months ended March 31, 2013 and 2012, respectively, that were not included in the computation of diluted earnings per unit because the impact of including such options would be anti-dilutive. |
| |
(2) | Includes all unvested restricted stock where dividends on such restricted stock are non-forfeitable. |
HIGHWOODS REALTY LIMITED PARTNERSHIP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(tabular dollar amounts in thousands, except per unit data)
The following table summarizes the rental and other revenues and net operating income, the primary industry property-level performance metric which is defined as rental and other revenues less rental property and other expenses, for each reportable segment:
|
| | | | | | | |
| Three Months Ended March 31, |
| 2013 | | 2012 |
Rental and Other Revenues: (1) | | | |
Office: | | | |
Atlanta, GA | $ | 17,535 |
| | $ | 14,908 |
|
Greenville, SC | 3,229 |
| | 3,503 |
|
Kansas City, MO | 3,970 |
| | 3,602 |
|
Memphis, TN | 9,383 |
| | 9,256 |
|
Nashville, TN | 14,076 |
| | 13,862 |
|
Orlando, FL | 2,222 |
| | 2,158 |
|
Piedmont Triad, NC | 6,891 |
| | 5,079 |
|
Pittsburgh, PA | 13,693 |
| | 9,084 |
|
Raleigh, NC | 20,668 |
| | 19,775 |
|
Richmond, VA | 11,777 |
| | 11,507 |
|
Tampa, FL | 18,029 |
| | 17,133 |
|
Total Office Segment | 121,473 |
| | 109,867 |
|
Industrial: | | | |
Atlanta, GA | 2,968 |
| | 2,941 |
|
Piedmont Triad, NC | 3,123 |
| | 3,164 |
|
Total Industrial Segment | 6,091 |
| | 6,105 |
|
Retail: | | | |
Kansas City, MO | 9,466 |
| | 8,922 |
|
Total Retail Segment | 9,466 |
| | 8,922 |
|
Total Rental and Other Revenues | $ | 137,030 |
| | $ | 124,894 |
|
HIGHWOODS REALTY LIMITED PARTNERSHIP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(tabular dollar amounts in thousands, except per unit data)
| |
14. | Segment Information - Continued |
|
| | | | | | | |
| Three Months Ended March 31, |
| 2013 | | 2012 |
Net Operating Income: (1) | | | |
Office: | | | |
Atlanta, GA | $ | 11,167 |
| | $ | 9,735 |
|
Greenville, SC | 1,888 |
| | 2,134 |
|
Kansas City, MO | 2,563 |
| | 2,334 |
|
Memphis, TN | 5,630 |
| | 5,559 |
|
Nashville, TN | 9,687 |
| | 9,659 |
|
Orlando, FL | 1,079 |
| | 1,065 |
|
Piedmont Triad, NC | 4,355 |
| | 3,234 |
|
Pittsburgh, PA | 7,421 |
| | 4,284 |
|
Raleigh, NC | 14,627 |
| | 13,970 |
|
Richmond, VA | 8,114 |
| | 7,886 |
|
Tampa, FL | 11,500 |
| | 10,843 |
|
Total Office Segment | 78,031 |
| | 70,703 |
|
Industrial: | | | |
Atlanta, GA | 2,185 |
| | 2,158 |
|
Piedmont Triad, NC | 2,245 |
| | 2,289 |
|
Total Industrial Segment | 4,430 |
| | 4,447 |
|
Retail: | | | |
Kansas City, MO | 5,621 |
| | 5,537 |
|
Total Retail Segment | 5,621 |
| | 5,537 |
|
Residential: | | | |
Raleigh, NC | — |
| | (87 | ) |
Total Residential Segment | — |
| | (87 | ) |
Corporate and other (2) | (19 | ) | | (22 | ) |
Total Net Operating Income | 88,063 |
| | 80,578 |
|
Reconciliation to income from continuing operations before disposition of condominiums and equity in earnings/(losses) of unconsolidated affiliates: | | | |
Depreciation and amortization | (42,144 | ) | | (36,983 | ) |
Impairments of real estate assets | (415 | ) | | — |
|
General and administrative expenses | (10,556 | ) | | (9,735 | ) |
Interest expense | (23,868 | ) | | (24,677 | ) |
Other income | 1,619 |
| | 2,230 |
|
Income from continuing operations before disposition of condominiums and equity in earnings/(losses) of unconsolidated affiliates | $ | 12,699 |
| | $ | 11,413 |
|
__________
| |
(1) | Net of discontinued operations. |
| |
(2) | Negative NOI with no corresponding revenues represents expensed real estate taxes and other carrying costs associated with land held for development that is currently zoned for the respective product type. |
HIGHWOODS REALTY LIMITED PARTNERSHIP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(tabular dollar amounts in thousands, except per unit data)
On April 15, 2013, we sold five industrial properties in Atlanta, GA for a sale price of $4.5 million (after $0.1 million in closing credits to buyer for free rent) and expect to record a gain on disposition of discontinued operations of less than $0.1 million.
On April 17, 2013, our DLF I joint venture sold an office property to an unrelated third party for a sale price of $6.0 million and expects to record a gain on disposition of discontinued operations of less than $0.1 million. We expect to record less than $0.1 million as our share of this gain through equity in earnings of unconsolidated affiliates.
On April 24, 2013, we sold six industrial properties and a land parcel in a single transaction in Atlanta, GA for a sale price of $38.7 million (before $1.8 million in closing credits to buyer for unfunded tenant improvements and after $1.3 million in closing credits to buyer for free rent) and expect to record a gain on disposition of discontinued operations of $13.2 million.
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The Company is a fully integrated, self-administered and self-managed equity REIT that provides leasing, management, development, construction and other customer-related services for our properties and for third parties. The Company conducts virtually all of its activities through the Operating Partnership. The Operating Partnership is managed by the Company, its sole general partner. At March 31, 2013, we wholly owned: 303 in-service office, industrial and retail properties, comprising 30.1 million square feet; 649 acres of undeveloped land suitable for future development, of which 566 acres are considered core assets; and two office development properties. In addition, we owned interests (50.0% or less) in 31 in-service office properties, a rental residential development property and 11 acres of undeveloped land suitable for future development, which includes a 12.5% interest in a 261,000 square foot office property directly owned by the Company (not included in the Operating Partnership’s Consolidated Financial Statements). We are based in Raleigh, North Carolina, and our properties and development land are located in Florida, Georgia, Missouri, North Carolina, Pennsylvania, South Carolina, Tennessee and Virginia. Additional information about us can be found on our website at www.highwoods.com. Information on our website is not part of this Quarterly Report.
You should read the following discussion and analysis in conjunction with the accompanying Consolidated Financial Statements and related notes contained elsewhere in this Quarterly Report.
Disclosure Regarding Forward-Looking Statements
Some of the information in this Quarterly Report may contain forward-looking statements. Such statements include, in particular, statements about our plans, strategies and prospects under this section. You can identify forward-looking statements by our use of forward-looking terminology such as “may,” “will,” “expect,” “anticipate,” “estimate,” “continue” or other similar words. Although we believe that our plans, intentions and expectations reflected in or suggested by such forward-looking statements are reasonable, we cannot assure you that our plans, intentions or expectations will be achieved. When considering such forward-looking statements, you should keep in mind the following important factors that could cause our actual results to differ materially from those contained in any forward-looking statement:
| |
• | the financial condition of our customers could deteriorate; |
| |
• | we may not be able to lease or release second generation space, defined as previously occupied space that becomes available for lease, quickly or on as favorable terms as old leases; |
| |
• | we may not be able to lease our newly constructed buildings as quickly or on as favorable terms as originally anticipated; |
| |
• | we may not be able to complete development, acquisition, reinvestment, disposition or joint venture projects as quickly or on as favorable terms as anticipated; |
| |
• | development activity by our competitors in our existing markets could result in an excessive supply of office, industrial and retail properties relative to customer demand; |
| |
• | our markets may suffer declines in economic growth; |
| |
• | unanticipated increases in interest rates could increase our debt service costs; |
| |
• | unanticipated increases in operating expenses could negatively impact our operating results; |
| |
• | we may not be able to meet our liquidity requirements or obtain capital on favorable terms to fund our working capital needs and growth initiatives or to repay or refinance outstanding debt upon maturity; and |
| |
• | the Company could lose key executive officers. |
This list of risks and uncertainties, however, is not intended to be exhaustive. You should also review the other cautionary statements we make in “Item 1A. Business – Risk Factors” set forth in our 2012 Annual Report on Form 10-K. Given these uncertainties, you should not place undue reliance on forward-looking statements. We undertake no obligation to publicly release the results of any revisions to these forward-looking statements to reflect any future events or circumstances or to reflect the occurrence of unanticipated events.
Executive Summary
Our Strategic Plan focuses on:
| |
• | owning high-quality, differentiated real estate assets in the key infill business districts in our core markets; |
| |
• | improving the operating results of our existing properties through concentrated leasing, asset management, cost control and customer service efforts; |
| |
• | developing and acquiring office properties in key infill business districts that improve the overall quality of our portfolio and generate attractive returns over the long-term for our stockholders; |
| |
• | selectively disposing of properties no longer considered to be core assets primarily due to location, age, quality and overall strategic fit; and |
| |
• | maintaining a conservative, flexible balance sheet with ample liquidity to meet our funding needs and growth prospects. |
While we own and operate a limited number of industrial, retail and residential properties, our operating results depend heavily on successfully leasing and operating our office properties. Economic growth and employment levels in our core markets are and will continue to be important determinative factors in predicting our future operating results.
The key components affecting our rental and other revenues are average occupancy, rental rates, levels of cost recovery income, new developments placed in service, acquisitions and dispositions. Average occupancy generally increases during times of improving economic growth, as our ability to lease space outpaces vacancies that occur upon the expirations of existing leases. Average occupancy generally declines during times of slower economic growth, when new vacancies tend to outpace our ability to lease space. Asset acquisitions, dispositions and new developments placed in service directly impact our rental revenues and could impact our average occupancy, depending upon the occupancy rate of the properties that are acquired, sold or placed in service. A further indicator of the predictability of future revenues is the expected lease expirations of our portfolio. As a result, in addition to seeking to increase our average occupancy by leasing current vacant space, we also must concentrate our leasing efforts on renewing leases on expiring space. For more information regarding our lease expirations, see "Item 2. Properties - Lease Expirations" in our 2012 Annual Report. Our occupancy declined from 90.9% at December 31, 2012 to 90.6% at March 31, 2013. Due to the scheduled expirations later this year of large customers in Tampa, FL and Atlanta, GA, we expect average occupancy to be approximately 90.0% throughout the rest of 2013.
Whether or not our rental revenue tracks average occupancy proportionally depends upon whether rents under new leases signed are higher or lower than the rents under the previous leases. Annualized rental revenues from second generation leases signed during any particular year are generally less than 15% of our total annual rental revenues. The following table sets forth information regarding second generation leases, which we define as space previously occupied under our ownership that becomes available for lease or acquired vacant space, that were signed during the first quarter of 2013:
|
| | | | | | | | | | | | | | | | | | | | | | | |
| Office | | Industrial | | Retail |
| New | | Renewal | | New | | Renewal | | New | | Renewal |
Leased space (in rentable square feet) | 293,370 |
| | 501,836 |
| | 89,474 |
| | 264,095 |
| | 10,519 |
| | 12,203 |
|
Square foot weighted average term (in years) | 7.7 |
| | 5.2 |
| | 4.8 |
| | 3.6 |
| | 7.2 |
| | 2.6 |
|
Annual GAAP rents (per square foot) (1) | $ | 20.64 |
| | $ | 20.79 |
| | $ | 4.33 |
| | $ | 3.81 |
| | $ | 53.35 |
| | $ | 21.63 |
|
Tenant improvements (per square foot) | $ | 23.91 |
| | $ | 10.55 |
| | $ | 2.56 |
| | $ | 1.15 |
| | $ | 51.85 |
| | $ | 7.61 |
|
Leasing commissions (per square foot) | $ | 7.97 |
| | $ | 3.38 |
| | $ | 0.82 |
| | $ | 0.34 |
| | $ | 14.93 |
| | $ | — |
|
Rent concessions (per square foot) | $ | 7.33 |
| | $ | 1.95 |
| | $ | 1.12 |
| | $ | 0.56 |
| | $ | — |
| | $ | 1.38 |
|
__________
| |
(1) | Amounts net of free rent concessions. |
Annual GAAP rents for new and renewal leases combined, net of free rent concessions, under office, industrial and retail leases were $20.73 per square foot, or 0.1% higher, $3.95 per square foot, or 11.6% lower and $36.31 per square foot, or 35.4% higher, respectively, than under previous leases.
We strive to maintain a diverse, stable and creditworthy customer base. We have an internal guideline whereby customers that account for more than 3% of our revenues are periodically reviewed with the Company's Board of Directors. Currently, no customer accounts for more than 3% of our revenues other than the Federal Government, which accounted for 6.7% of our revenues on an annualized basis, as of March 31, 2013.
Our expenses primarily consist of rental property expenses, depreciation and amortization, general and administrative expenses and interest expense. From time to time, expenses also include impairments of real estate assets. Rental property expenses are expenses associated with our ownership and operation of rental properties and include expenses that vary somewhat proportionately to occupancy levels, such as common area maintenance and utilities, and expenses that do not vary based on occupancy, such as property taxes and insurance. Depreciation and amortization is a non-cash expense associated with the ownership of real property and generally remains relatively consistent each year, unless we buy, place in service or sell assets, since we depreciate our properties and related building and tenant improvement assets on a straight-line basis over a fixed life. General and administrative expenses, net of amounts capitalized, consist primarily of management and employee salaries and other personnel costs, corporate overhead and long-term incentive compensation.
We intend to maintain a conservative and flexible balance sheet that allows us to capitalize on favorable development and acquisition opportunities as they arise. We anticipate commencing up to $200.0 million of new development in 2013. Any such projects would not be placed in service until 2014 or beyond. We also anticipate acquiring up to $325.0 million of new properties and selling up to $175.0 million of non-core properties in 2013. We generally seek to acquire and develop assets that are consistent with our Strategic Plan, improve the average quality of our overall portfolio and deliver consistent and sustainable value for our stockholders over the long-term. Whether or not an asset acquisition or new development results in higher per share net income or FFO in any given period depends upon a number of factors, including whether the capitalization rate using projected GAAP net operating income for any such period exceeds the actual cost of capital used to finance the acquisition. We generally intend to grow the Company on a leverage-neutral basis by maintaining a leverage ratio, defined as the percentage of mortgages and notes payable and outstanding preferred stock to the undepreciated book value of our assets, of 42-48%. As of March 31, 2013, this ratio was 43.9%. Forward-looking information regarding 2013 operating performance contained below under "Results of Operations" excludes the impact of any potential acquisitions or dispositions.
Results of Operations
Three Months Ended March 31, 2013 and 2012
Rental and Other Revenues
Rental and other revenues from continuing operations were $12.1 million, or 9.7%, higher in the first quarter of 2013 as compared to 2012 primarily due to recent acquisitions, which accounted for $11.3 million of the increase, development properties recently placed in service and higher same property revenues of $0.3 million. Same property revenues were higher in the first quarter of 2013 as compared to 2012 primarily due to an increase in average occupancy to 90.4% in the first quarter of 2013 from 89.8% in the first quarter of 2012, partly offset by a decrease in annualized GAAP rent per occupied square foot to $19.35 in the first quarter of 2013 from $19.45 in the first quarter of 2012 and lower net termination fees and cost recovery income. We expect rental and other revenues for the remainder of 2013 to increase over 2012 primarily due to the full year contribution of acquisitions closed in 2012, partly offset by slightly lower average occupancy in our same property portfolio and lower net termination fees.
Operating Expenses
Rental property and other expenses were $4.6 million, or 10.3%, higher in the first quarter of 2013 as compared to 2012 primarily due to recent acquisitions, which accounted for $4.0 million of the increase, and higher same property operating expenses of $0.6 million. Same property operating expenses were higher in the first quarter of 2013 as compared to 2012 primarily due to higher contract services, insurance premiums and utilities, partly offset by lower real estate taxes and repairs and maintenance. We expect rental property and other expenses for the remainder of 2013 to increase over 2012 primarily due to the full year contribution of acquisitions closed in 2012 and continuing slight increases in same property operating expenses.
Operating margin, defined as rental and other revenues less rental property and other expenses expressed as a percentage of rental and other revenues, was lower at 64.3% in the first quarter of 2013, as compared to 64.5% in the first quarter of 2012. Operating margin is expected to remain relatively consistent for the remainder of 2013 as compared to 2012.
Depreciation and amortization was $5.2 million, or 14.0%, higher in the first quarter of 2013 as compared to 2012 almost entirely due to recent acquisitions. We expect depreciation and amortization for the remainder of 2013 to increase over 2012 primarily due to the full year contribution of acquisitions closed in 2012.
We recorded impairments of real estate assets held for use of $0.4 million in the first quarter of 2013 related to two industrial properties located in Atlanta, GA, which resulted from a change in the assumed timing of future dispositions and leasing assumptions. We recorded no such impairments in the first quarter of 2012. Impairments can arise from a number of factors; accordingly, there can be no assurances that we will not be required to record additional impairment charges in the future.
General and administrative expenses were $0.9 million, or 9.4%, higher in the first quarter of 2013 as compared to 2012 primarily due to higher acquisition costs and higher long-term equity incentive compensation recognized for certain employees who met or are approaching the age and service eligibility requirements under our retirement plan in the first quarter of 2013. Long-term equity incentive compensation awards are typically issued during the first quarter of each year. We expect general and administrative expenses for the remainder of 2013 to decrease when compared with 2012 primarily due to lower short-term incentive compensation and acquisition costs, partly offset by higher salaries.
Interest Expense
Interest expense was $0.8 million, or 3.3%, lower in the first quarter of 2013 as compared to 2012 primarily due to lower average interest rates, lower average debt balances and higher capitalized interest, partly offset by higher financing obligation interest expense. We expect interest expense for the remainder of 2013 to decrease when compared with 2012 for similar reasons as stated above.
Other Income
Other income was $0.6 million, or 27.4%, lower in the first quarter of 2013 as compared to 2012 primarily due to a decrease in interest income on notes receivable resulting from the repayment in 2012 of a secured loan we made in 2011 to our DLF I joint venture and a loss on debt extinguishment. We expect other income for the remainder of 2013 to remain consistent as compared to 2012.
Equity in Earnings/(Losses) of Unconsolidated Affiliates
Equity in earnings/(losses) of unconsolidated affiliates was $0.6 million higher in the first quarter of 2013 as compared to 2012 primarily due to our share of a gain on disposition of an office property in our DLF II joint venture of $0.4 million in the first quarter of 2013. In each of the first quarters of 2013 and 2012, we recorded our share of impairments of real estate assets of $1.0 million on certain office properties in our DLF I joint venture, both of which resulted from a change in the assumed timing of future dispositions and leasing assumptions.
Impairments of Real Estate Assets Held for Sale
We recorded impairments of real estate assets held for sale of $0.7 million in the first quarter of 2013 related to five industrial properties located in Atlanta, GA requiring discontinued operations presentation which resulted from a change in the assumed timing of future dispositions and leasing assumptions. We recorded no such impairments in the first quarter of 2012. Impairments can arise from a number of factors; accordingly, there can be no assurances that we will not be required to record additional impairment charges in the future.
Net Gains on Disposition of Discontinued Operations
Net gains on disposition of discontinued operations were $3.9 million lower in the first quarter of 2013 as compared to 2012 due to the net effect of our disposition activity.
Liquidity and Capital Resources
Overview
Our goal is to maintain a conservative and flexible balance sheet with access to multiple sources of debt and equity capital and sufficient availability under our revolving credit facility. We generally use rents received from customers to fund our operating expenses, recurring capital expenditures and distributions. To fund property acquisitions, development activity or building renovations and repay debt upon maturity, we may use current cash balances, sell assets, obtain new debt and/or issue equity. Our debt generally consists of mortgage debt, unsecured debt securities, bank term loans and borrowings under our revolving credit facility.
Statements of Cash Flows
We report and analyze our cash flows based on operating activities, investing activities and financing activities. The following table sets forth the changes in the Company’s cash flows ($ in thousands):
|
| | | | | | | | | | | |
| Three Months Ended March 31, | | |
| 2013 | | 2012 | | Change |
Net Cash Provided By Operating Activities | $ | 42,119 |
| | $ | 22,050 |
| | $ | 20,069 |
|
Net Cash Used In Investing Activities | (99,254 | ) | | (12,896 | ) | | (86,358 | ) |
Net Cash Provided By/(Used In) Financing Activities | 55,522 |
| | (8,127 | ) | | 63,649 |
|
Total Cash Flows | $ | (1,613 | ) | | $ | 1,027 |
| | $ | (2,640 | ) |
In calculating net cash related to operating activities, depreciation and amortization, which are non-cash expenses, are added back to net income. As a result, we have historically generated a positive amount of cash from operating activities. From period to period, cash flow from operations depends primarily upon changes in our net income, as discussed more fully above under “Results of Operations,” changes in receivables and payables, and net additions or decreases in our overall portfolio, which affect the amount of depreciation and amortization expense.
Net cash related to investing activities generally relates to capitalized costs incurred for leasing and major building improvements and our acquisition, development, disposition and joint venture capital activity. During periods of significant net acquisition and/or development activity, our cash used in such investing activities will generally exceed cash provided by investing activities, which typically consists of cash received upon the sale of properties and distributions of capital from our joint ventures.
Net cash related to financing activities generally relates to distributions, incurrence and repayment of debt, and issuances, repurchases or redemptions of Common Stock, Common Units and Preferred Stock. As discussed previously, we use a significant amount of our cash to fund distributions. Whether or not we have increases in the outstanding balances of debt during a period depends generally upon the net effect of our acquisition, disposition, development and joint venture activity. We generally use our revolving credit facility for working capital purposes, which means that during any given period, in order to minimize interest expense, we may record significant repayments and borrowings under our revolving credit facility.
The change in net cash related to operating activities in the first quarter of 2013 as compared to 2012 was primarily due to higher net cash from the operations of acquired properties, partly offset by higher cash paid for operating expenses.
The change in net cash related to investing activities in the first quarter of 2013 as compared to 2012 was primarily due to higher acquisition activity in 2013.
The change in net cash related to financing activities in the first quarter of 2013 as compared to 2012 was primarily due to higher proceeds from the issuance of Common Stock in 2013 and higher net borrowings in 2013.
Capitalization
The following table sets forth the Company’s capitalization (in thousands, except per share amounts):
|
| | | | | | | |
| March 31, 2013 | | December 31, 2012 |
Mortgages and notes payable, at recorded book value | $ | 1,896,300 |
| | $ | 1,859,162 |
|
Financing obligations | $ | 29,251 |
| | $ | 29,358 |
|
Preferred Stock, at liquidation value | $ | 29,077 |
| | $ | 29,077 |
|
Common Stock outstanding | 82,131 |
| | 80,311 |
|
Common Units outstanding (not owned by the Company) | 3,723 |
| | 3,733 |
|
Per share stock price at period end | $ | 39.57 |
| | $ | 33.45 |
|
Market value of Common Stock and Common Units | $ | 3,397,243 |
| | $ | 2,811,272 |
|
Total market capitalization | $ | 5,351,871 |
| | $ | 4,728,869 |
|
At March 31, 2013, our mortgages and notes payable and outstanding preferred stock represented 36.0% of our total market capitalization and 43.9% of the undepreciated book value of our assets.
Our mortgages and notes payable as of March 31, 2013 consisted of $547.2 million of secured indebtedness with a weighted average interest rate of 5.75% and $1,349.2 million of unsecured indebtedness with a weighted average interest rate of 4.44%. The secured indebtedness was collateralized by real estate assets with an aggregate undepreciated book value of $967.3 million.
Current and Future Cash Needs
Rental and other revenues are our principal source of funds to meet our short-term liquidity requirements. Other sources of funds for short-term liquidity needs include available working capital and borrowings under our existing revolving credit facility, which had $380.4 million of availability at April 19, 2013. Our short-term liquidity requirements primarily consist of operating expenses, interest and principal amortization on our debt, dividends and distributions and capital expenditures, including building improvement costs, tenant improvement costs and lease commissions. Building improvements are capital costs to maintain existing buildings not typically related to a specific customer. Tenant improvements are the costs required to customize space for the specific needs of customers. We anticipate that our available cash and cash equivalents and cash provided by operating activities, together with cash available from borrowings under our revolving credit facility, will be adequate to meet our short-term liquidity requirements.
Our long-term liquidity uses generally consist of the retirement or refinancing of debt upon maturity (including mortgage debt, our revolving credit facility, term loans and other unsecured debt), funding of existing and new building development or land infrastructure projects and funding acquisitions of buildings and development land. Additionally, we may, from time to time, retire some or all of our remaining outstanding Preferred Stock and/or unsecured debt securities through redemptions, open market repurchases, privately negotiated acquisitions or otherwise.
We expect to meet our long-term liquidity needs through a combination of:
| |
• | cash flow from operating activities; |
| |
• | bank term loans and borrowings under our revolving credit facility; |
| |
• | the issuance of unsecured debt; |
| |
• | the issuance of secured debt; |
| |
• | the issuance of equity securities by the Company or the Operating Partnership; and |
| |
• | the disposition of non-core assets. |
Recent Acquisition and Disposition Activity
During the first quarter of 2013, we acquired:
| |
• | two office properties in Tampa, FL encompassing 372,000 square feet for a purchase price of $52.5 million, |
| |
• | two office properties in Greensboro, NC encompassing 195,000 square feet for a purchase price of $30.8 million, and |
| |
• | five acres of development land in Memphis, TN for a purchase price of $4.8 million. |
We expensed $0.5 million of acquisition costs (included in general and administrative expenses) related to these acquisitions. The assets acquired and liabilities assumed were recorded at fair value as determined by management based on information available at the acquisition date and on current assumptions as to future operations. We have invested or intend to invest an additional $5.5 million in the aggregate of planned building improvements and future tenant improvements committed under existing leases acquired in the building acquisitions. Based on the total anticipated investment of $88.8 million, the weighted average capitalization rate for these building acquisitions is 9.0% using projected GAAP net operating income for our first year of ownership. These forward-looking statements are subject to risks and uncertainties. See “Disclosure Regarding Forward-Looking Statements.”
During the first quarter of 2013, we sold two office properties in Orlando, FL for a sale price of $14.6 million (before $0.8 million in closing credits to buyer for unfunded tenant improvements) and recorded a loss on disposition of discontinued operations of $0.3 million.
On April 15, 2013, we sold five industrial properties in Atlanta, GA for a sale price of $4.5 million (after $0.1 million in closing credits to buyer for free rent) and expect to record a gain on disposition of discontinued operations of less than $0.1 million.
On April 24, 2013, we sold six industrial properties and a land parcel in a single transaction in Atlanta, GA for a sale price of $38.7 million (before $1.8 million in closing credits to buyer for unfunded tenant improvements and after $1.3 million in closing credits to buyer for free rent) and expect to record a gain on disposition of discontinued operations of $13.2 million.
Recent Financing Activity
During 2012, we entered into separate equity sales agreements with each of Wells Fargo Securities, LLC, BB&T Capital Markets, a division of BB&T Securities, LLC, Jefferies LLC, Morgan Stanley & Co., LLC and Piper Jaffray & Co. During the first quarter of 2013, the Company issued 1,299,791 shares of Common Stock under these equity distribution agreements at an average gross sales price of $35.95 per share and received net proceeds, after sales commissions, of $46.0 million. We paid an aggregate of $0.7 million in sales commissions to BB&T Capital Markets, a division of BB&T Securities, LLC, Morgan Stanley & Co., LLC and Piper Jaffray & Co. during the first quarter of 2013.
Our $475.0 million unsecured revolving credit facility is scheduled to mature in July 2015 and includes an accordion feature that allows for an additional $75.0 million of borrowing capacity subject to additional lender commitments. Assuming no defaults have occurred, we have an option to extend the maturity for an additional year. The interest rate at our current credit ratings is LIBOR plus 150 basis points and the annual facility fee is 35 basis points. The interest rate and facility fee are based on the higher of the publicly announced ratings from Moody's Investors Service or Standard & Poor's Ratings Services. We use our revolving credit facility for working capital purposes and for the short-term funding of our development and acquisition activity and, in certain instances, the repayment of other debt. The continued ability to borrow under the revolving credit facility allows us to quickly capitalize on strategic opportunities at short-term interest rates. There was $97.5 million and $94.5 million outstanding under our revolving credit facility at March 31, 2013 and April 19, 2013, respectively. At both March 31, 2013 and April 19, 2013, we had $0.1 million of outstanding letters of credit, which reduces the availability on our revolving credit facility. As a result, the unused capacity of our revolving credit facility at March 31, 2013 and April 19, 2013 was $377.4 million and $380.4 million, respectively.
During the first quarter of 2013, we prepaid the remaining $35.0 million balance on a $200.0 million bank term loan that was originally scheduled to mature in February 2016.
We regularly evaluate the financial condition of the financial institutions that participate in our credit facilities and as counterparties under interest rate swap agreements using publicly available information. Based on this review, we currently expect these financial institutions to perform their obligations under our existing facilities and swap agreements.
Covenant Compliance
We are currently in compliance with the covenants and other requirements with respect to our debt. Although we expect to remain in compliance with these covenants and ratios for at least the next year, depending upon our future operating performance, property and financing transactions and general economic conditions, we cannot assure you that we will continue to be in compliance.
Our revolving credit facility and bank term loans require us to comply with customary operating covenants and various financial requirements. Upon an event of default on the revolving credit facility, the lenders having at least 66.7% of the total commitments under the revolving credit facility can accelerate all borrowings then outstanding, and we could be prohibited from borrowing any further amounts under our revolving credit facility, which would adversely affect our ability to fund our operations.
The Operating Partnership has the following notes currently outstanding ($ in thousands):
|
| | | | | | | | | | | | | |
| Face Amount | | Carrying Amount | | Stated Interest Rate | | Effective Interest Rate |
Notes due in 2017 | $ | 379,685 |
| | $ | 379,223 |
| | 5.850 | % | | 5.880 | % |
Notes due in 2018 | $ | 200,000 |
| | $ | 200,000 |
| | 7.500 | % | | 7.500 | % |
Notes due in 2023 | $ | 250,000 |
| | $ | 247,427 |
| | 3.625 | % | | 3.752 | % |
The indenture that governs these outstanding notes requires us to comply with customary operating covenants and various financial ratios. The trustee or the holders of at least 25.0% in principal amount of either series of bonds can accelerate the principal amount of such series upon written notice of a default that remains uncured after 60 days.
We may not be able to repay, refinance or extend any or all of our debt at maturity or upon any acceleration. If any refinancing is done at higher interest rates, the increased interest expense could adversely affect our cash flow and ability to pay distributions. Any such refinancing could also impose tighter financial ratios and other covenants that restrict our ability to take actions that could otherwise be in our best interest, such as funding new development activity, making opportunistic acquisitions, repurchasing our securities or paying distributions.
Off Balance Sheet Arrangements
During the first quarter of 2013, our DLF II joint venture sold an office property to unrelated third parties for a sale price of $10.1 million (after $0.3 million in closing credits to buyer for free rent) and recorded a gain on disposition of property of less than $0.1 million. As our cost basis is different from the basis reflected at the joint venture level, we recorded $0.4 million of gain through equity in earnings of unconsolidated affiliates.
On April 17, 2013, our DLF I joint venture sold an office property to an unrelated third party for a sale price of $6.0 million and expects to record a gain on disposition of discontinued operations of less than $0.1 million. We expect to record less than $0.1 million as our share of this gain through equity in earnings of unconsolidated affiliates.
There were no other significant changes to our off balance sheet arrangements in the three months ended March 31, 2013. For information regarding our off balance sheet arrangements at December 31, 2012, see "Management's Discussion and Analysis of Financial Condition and Results of Operations - Off Balance Sheet Arrangements" in our 2012 Annual Report on Form 10-K.
Critical Accounting Estimates
There were no changes made by management to the critical accounting policies in the three months ended March 31, 2013. For a description of our critical accounting estimates, see “Management's Discussion and Analysis of Financial Condition and Results of Operations - Critical Accounting Estimates” in our 2012 Annual Report on Form 10-K.
Non-GAAP Information
The Company believes that Funds from Operations (“FFO”) and FFO per share are beneficial to management and investors and are important indicators of the performance of any equity REIT. Because FFO and FFO per share calculations exclude such factors as depreciation, amortization and impairments of real estate assets and gains or losses from sales of operating real estate assets, which can vary among owners of identical assets in similar conditions based on historical cost accounting and useful life estimates, they facilitate comparisons of operating performance between periods and between other REITs. Management believes that historical cost accounting for real estate assets in accordance with GAAP implicitly assumes that the value of real estate assets diminishes predictably over time. Since real estate values have historically risen or fallen with market conditions, many industry investors and analysts have considered the presentation of operating results for real estate companies that use historical cost accounting to be insufficient on a stand-alone basis. As a result, management believes that the use of FFO and FFO per share, together with the required GAAP presentations, provides a more complete understanding of the Company's performance relative
to its competitors and a more informed and appropriate basis on which to make decisions involving operating, financing and investing activities.
FFO and FFO per share are non-GAAP financial measures and therefore do not represent net income or net income per share as defined by GAAP. Net income and net income per share as defined by GAAP are the most relevant measures in determining the Company's operating performance because FFO and FFO per share include adjustments that investors may deem subjective, such as adding back expenses such as depreciation, amortization and impairments. Furthermore, FFO per share does not depict the amount that accrues directly to the stockholders' benefit. Accordingly, FFO and FFO per share should never be considered as alternatives to net income or net income per share as indicators of the Company's operating performance.
The Company's presentation of FFO is consistent with FFO as defined by the National Association of Real Estate Investment Trusts (“NAREIT”), which is calculated as follows:
| |
• | Net income/(loss) computed in accordance with GAAP; |
| |
• | Less net income attributable to noncontrolling interests in consolidated affiliates; |
| |
• | Plus depreciation and amortization of depreciable operating properties; |
| |
• | Less gains, or plus losses, from sales of depreciable operating properties, plus impairments on depreciable operating properties and excluding items that are classified as extraordinary items under GAAP; |
| |
• | Plus or minus our share of adjustments, including depreciation and amortization of depreciable operating properties, for unconsolidated partnerships and joint ventures (to reflect funds from operations on the same basis); and |
| |
• | Plus or minus adjustments for depreciation and amortization and gains/(losses) on sales of depreciable operating properties, plus impairments on depreciable operating properties, and noncontrolling interests in consolidated affiliates related to discontinued operations. |
In calculating FFO, the Company includes net income attributable to noncontrolling interests in the Operating Partnership, which the Company believes is consistent with standard industry practice for REITs that operate through an UPREIT structure. The Company believes that it is important to present FFO on an as-converted basis since all of the Common Units not owned by the Company are redeemable on a one-for-one basis for shares of its Common Stock.
The following table sets forth the Company's FFO, FFO available for common stockholders and FFO available for common stockholders per share ($ in thousands, except per share amounts):
|
| | | | | | | |
| Three Months Ended March 31, |
| 2013 | | 2012 |
Funds from operations: | | | |
Net income | $ | 13,760 |
| | $ | 18,332 |
|
Net (income) attributable to noncontrolling interests in consolidated affiliates | (203 | ) | | (184 | ) |
Depreciation and amortization of real estate assets | 41,574 |
| | 36,441 |
|
Impairments of depreciable properties | 415 |
| | — |
|
Unconsolidated affiliates: | | | |
Depreciation and amortization of real estate assets | 2,015 |
| | 2,098 |
|
Impairments of depreciable properties | 1,020 |
| | 1,002 |
|
(Gains) on disposition of depreciable properties | (421 | ) | | — |
|
Discontinued operations: | | | |
Depreciation and amortization of real estate assets | 148 |
| | 1,532 |
|
Impairments of depreciable properties | 713 |
| | — |
|
(Gains) on disposition of depreciable properties | (1,244 | ) | | (5,134 | ) |
Funds from operations | 57,777 |
| | 54,087 |
|
Dividends on Preferred Stock | (627 | ) | | (627 | ) |
Funds from operations available for common stockholders | $ | 57,150 |
| | $ | 53,460 |
|
Funds from operations available for common stockholders per share | $ | 0.67 |
| | $ | 0.70 |
|
Weighted average shares outstanding (1) | 84,862 |
| | 76,696 |
|
__________
| |
(1) | Includes assumed conversion of all potentially dilutive Common Stock equivalents. |
In addition, the Company believes net operating income from continuing operations (“NOI”) and same property NOI are useful supplemental measures of the Company’s property operating performance because such metrics provide a performance measure of the revenues and expenses directly involved in owning real estate assets and provides a perspective not immediately apparent from net income or FFO. The Company defines NOI as rental and other revenues from continuing operations, less rental property and other expenses from continuing operations. The Company defines cash NOI as NOI less straight-line rent and lease termination fees. Other REITs may use different methodologies to calculate NOI and same property NOI.
Our same property portfolio currently consists of 287 in-service office, industrial and retail properties encompassing 27.8 million square feet that were wholly owned during the entirety of the periods presented (from January 1, 2012 to March 31, 2013). In our 2012 Annual Report on Form 10-K, our same property portfolio consisted of 284 in-service office, industrial and retail properties encompassing 25.8 million square feet that were wholly owned during the entirety of the periods presented therein (from January 1, 2011 to December 31, 2012). The change in our same property portfolio was due to the addition of eight office properties encompassing 2.1 million square feet acquired during 2011 and two newly developed office properties encompassing 0.2 million square feet placed in service during 2011, offset by the removal of two office properties and five industrial properties encompassing 0.3 million square feet qualifying for discontinued operations during 2013.
Rental and other revenues related to properties not in our same property portfolio were $15.3 million and $3.4 million for the three months ended March 31, 2013 and 2012, respectively. Rental property and other expenses related to properties not in our same property portfolio were $6.3 million and $2.3 million for the three months ended March 31, 2013 and 2012, respectively.
The following table sets forth the Company’s NOI and same property NOI:
|
| | | | | | | |
| Three Months Ended March 31, |
| 2013 | | 2012 |
Income from continuing operations before disposition of condominiums and equity in earnings/(losses) of unconsolidated affiliates | $ | 12,699 |
| | $ | 11,413 |
|
Other income | (1,619 | ) | | (2,230 | ) |
Interest expense | 23,868 |
| | 24,677 |
|
General and administrative expenses | 10,582 |
| | 9,673 |
|
Impairments of real estate assets | 415 |
| | — |
|
Depreciation and amortization | 42,144 |
| | 36,983 |
|
Net operating income from continuing operations | 88,089 |
| | 80,516 |
|
Less – non same property and other net operating income | 9,003 |
| | 1,130 |
|
Total same property net operating income from continuing operations | $ | 79,086 |
| | $ | 79,386 |
|
| | | |
Rental and other revenues | $ | 137,030 |
| | $ | 124,894 |
|
Rental property and other expenses | 48,941 |
| | 44,378 |
|
Total net operating income from continuing operations | 88,089 |
| | 80,516 |
|
Less – non same property and other net operating income | 9,003 |
| | 1,130 |
|
Total same property net operating income from continuing operations | $ | 79,086 |
| | $ | 79,386 |
|
| | | |
Total same property net operating income from continuing operations | $ | 79,086 |
| | $ | 79,386 |
|
Less – straight-line rent and lease termination fees | 3,771 |
| | 6,240 |
|
Same property cash net operating income from continuing operations | $ | 75,315 |
| | $ | 73,146 |
|
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
For information regarding our market risk as of March 31, 2013, see "Quantitative and Qualitative Disclosures About Market Risk" in our 2012 Annual Report on Form 10-K.
ITEM 4. CONTROLS AND PROCEDURES
SEC rules require us to maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our annual and periodic reports filed with the SEC is recorded, processed, summarized and reported within the time periods specified in the SEC's rules and forms. The Company's CEO and CFO have concluded that the disclosure controls and procedures of the Company and the Operating Partnership were each effective at the end of the period covered by this Quarterly Report.
SEC rules also require us to establish and maintain internal control over financial reporting designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. There were no changes in internal control over financial reporting during the three months ended March 31, 2013 that materially affected, or are reasonably likely to materially affect, the Company's internal control over financial reporting. There were also no changes in internal control over financial reporting during the three months ended March 31, 2013 that materially affected, or are reasonably likely to materially affect, the Operating Partnership's internal control over financial reporting.
PART II - OTHER INFORMATION
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITES AND USE OF PROCEEDS
During the first quarter of 2013, the Company issued an aggregate of 10,071 shares of Common Stock to holders of Common Units in the Operating Partnership upon the redemption of a like number of Common Units in private offerings exempt from the registration requirements pursuant to Section 4(2) of the Securities Act. Each of the holders of Common Units was an accredited investor under Rule 501 of the Securities Act. The resale of such shares was registered by the Company under the Securities Act.
The following table sets forth information related to shares of Common Stock surrendered by employees to satisfy tax withholding obligations in connection with the vesting of restricted stock during the first quarter of 2013:
|
| | | | | | | |
| | Total Number of Shares Purchased | | Average Price Paid per Share |
| | | | |
January 1 to January 31 | | — |
| | $ | — |
|
February 1 to February 28 | | — |
| | — |
|
March 1 to March 31 | | 30,522 |
| | 36.71 |
|
Total | | 30,522 |
| | $ | 36.71 |
|
ITEM 6. EXHIBITS
|
| |
Exhibit Number | Description |
10.1 | Amended and Restated Executive Supplemental Employment Agreement, dated as of February 12, 2013, between the Company and Edward J. Fritsch (filed as part of the Company's 2012 Annual Report on Form 10-K) |
10.2 | Amended and Restated Executive Supplemental Employment Agreement, dated as of February 12, 2013, between the Company and Michael E. Harris (filed as part of the Company's 2012 Annual Report on Form 10-K) |
10.3 | Amended and Restated Executive Supplemental Employment Agreement, dated as of February 12, 2013, between the Company and Terry L. Stevens (filed as part of the Company's 2012 Annual Report on Form 10-K) |
10.4 | Amended and Restated Executive Supplemental Employment Agreement, dated as of February 12, 2013, between the Company and Jeffrey D. Miller (filed as part of the Company's 2012 Annual Report on Form 10-K) |
12.1 | Statement re: Computation of Ratios of the Company |
12.2 | Statement re: Computation of Ratios of the Operating Partnership |
31.1 | Certification of CEO Pursuant to Section 302 of the Sarbanes-Oxley Act for the Company |
31.2 | Certification of CFO Pursuant to Section 302 of the Sarbanes-Oxley Act for the Company |
31.3 | Certification of CEO Pursuant to Section 302 of the Sarbanes-Oxley Act for the Operating Partnership |
31.4 | Certification of CFO Pursuant to Section 302 of the Sarbanes-Oxley Act for the Operating Partnership |
32.1 | Certification of CEO Pursuant to Section 906 of the Sarbanes-Oxley Act for the Company |
32.2 | Certification of CFO Pursuant to Section 906 of the Sarbanes-Oxley Act for the Company |
32.3 | Certification of CEO Pursuant to Section 906 of the Sarbanes-Oxley Act for the Operating Partnership |
32.4 | Certification of CFO Pursuant to Section 906 of the Sarbanes-Oxley Act for the Operating Partnership |
101.INS | XBRL Instance Document |
101.SCH | XBRL Taxonomy Extension Schema Document |
101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document |
101.DEF | XBRL Taxonomy Extension Definition Linkbase Document |
101.LAB | XBRL Extension Labels Linkbase |
101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, each of the registrants has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
| |
Highwoods Properties, Inc. |
By: |
/s/ Terry L. Stevens |
| Terry L. Stevens |
| Senior Vice President and Chief Financial Officer |
|
| |
Highwoods Realty Limited Partnership |
By: | Highwoods Properties, Inc., its sole general partner |
By: |
/s/ Terry L. Stevens |
| Terry L. Stevens |
| Senior Vice President and Chief Financial Officer |
Date: April 30, 2013