Maryland (State or other jurisdiction of incorporation) | 001-35030 (Commission File No.) | 27-3338708 (I.R.S. Employer Identification No.) | |||
11455 El Camino Real, Suite 200 San Diego, California 92130 (Address of principal executive offices) | 92130 (Zip Code) | ||||
(858) 350-2600 Registrant’s telephone number, including area code: | |||||
Not Applicable (Former name or former address, if changed since last report.) |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425). |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 2.02 | Results of Operations and Financial Condition. |
Item 7.01 | Regulation FD Disclosure. |
Item 9.01 | Financial Statements and Exhibits. |
Exhibit Number | Exhibit Description | |
99.1** | Press release issued by American Assets Trust, Inc. on November 5, 2013. | |
99.2** | American Assets Trust, Inc. Supplemental Information for the period ended September 30, 2013. |
American Assets Trust, Inc. | ||
By: | /s/ Robert F. Barton | |
Robert F. Barton Executive Vice President, CFO | ||
November 5, 2013 |
Exhibit Number | Exhibit Description | |
99.1 | Press release issued by American Assets Trust, Inc. on November 5, 2013. | |
99.2 | American Assets Trust, Inc. Supplemental Information for the period ended September 30, 2013. |
• | Funds From Operations increased 8% and 17% to $0.39 and $1.15 per diluted share for the three and nine months ended September 30, 2013, respectively, compared to the same periods in 2012 |
• | Increasing 2013 annual guidance to a range of $1.50 to $1.53 of FFO per diluted share, a 2% increase over the prior midpoint |
• | Increasing quarterly dividend 5% to $0.22 per share of common stock for the fourth quarter of 2013 |
• | Introducing 2014 annual guidance range of $1.54 to $1.62 of FFO per diluted share, a 4% increase over the 2013 annual guidance midpoint |
• | Net income available to common stockholders of $4.2 million and $10.5 million for the three and nine months ended September 30, 2013, respectively, or $0.11 and $0.27 per diluted share, respectively |
• | Same-store cash NOI increased 4% and 9%, respectively, for the three and nine months ended September 30, 2013, compared to the same periods in 2012 |
• | Embassy Suites—Waikiki Beach WalkTM increased Revenue per Available Room by 11% and 12%, respectively, for the three and nine months ended September 30, 2013, compared to the same periods in 2012 |
September 30, 2013 | June 30, 2013 | September 30, 2012 | |
Total Portfolio | |||
Retail | 95.6% | 96.6% | 96.9% |
Office | 91.4% | 92.9% | 93.7% |
Multifamily | 96.7% | 97.7% | 96.2% |
Mixed-Use: | |||
Retail | 97.9% | 93.8% | 97.4% |
Hotel | 88.7% | 88.6% | 90.2% |
Same-Store Portfolio | |||
Retail | 95.5% | 96.5% | 96.9% |
Office | 96.9% | 97.3% | 99.1% |
Multifamily | 96.7% | 97.7% | 96.2% |
Mixed-Use: | |||
Retail | 97.9% | 93.8% | 97.4% |
Hotel | 88.7% | 88.6% | 90.2% |
Q3 2013 | Number of Leases Signed | Comparable Leased Sq. Ft. | Average Cash Basis % Change Over Prior Rent | Average Contractual Rent Per Sq. Ft. | Prior Average Contractual Rent Per Sq. Ft. | GAAP Straight-Line Basis % Change Over Prior Rent |
Retail | 23 | 54,000 | (1.2)% | $33.68 | $34.08 | 4.5% |
Office | 11 | 53,000 | 0.4% | $31.44 | $31.32 | 3.7% |
Three Months Ended (1) | Nine Months Ended (2) | ||||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||||
2013 | 2012 | Change | 2013 | 2012 | Change | ||||||||||||||||||
Cash Basis: | |||||||||||||||||||||||
Retail | $ | 16,629 | $ | 16,141 | 3.0 | % | $ | 50,748 | $ | 47,595 | 6.6 | % | |||||||||||
Office | 6,779 | 7,018 | (3.4 | ) | 19,168 | 17,536 | 9.3 | ||||||||||||||||
Multifamily | 2,630 | 2,348 | 12.0 | 7,621 | 6,520 | 16.9 | |||||||||||||||||
Mixed-Use | 6,434 | 5,643 | 14.0 | 17,070 | 15,081 | 13.2 | |||||||||||||||||
$ | 32,472 | $ | 31,150 | 4.2 | % | $ | 94,607 | $ | 86,732 | 9.1 | % | ||||||||||||
GAAP Basis: | |||||||||||||||||||||||
Retail | $ | 16,728 | $ | 16,891 | (1.0 | ) | % | $ | 50,776 | $ | 49,235 | 3.1 | % | ||||||||||
Office | 7,493 | 7,444 | 0.7 | 20,921 | 20,398 | 2.6 | |||||||||||||||||
Multifamily | 2,630 | 2,348 | 12.0 | 7,621 | 6,520 | 16.9 | |||||||||||||||||
Mixed-Use | 6,383 | 5,447 | 17.2 | 16,704 | 14,686 | 13.7 | |||||||||||||||||
$ | 33,234 | $ | 32,130 | 3.4 | % | $ | 96,022 | $ | 90,839 | 5.7 | % |
(1) | Same-store portfolio excludes 2012 acquisitions of City Center Bellevue and Geary Marketplace, Torrey Reserve Campus and Lloyd District Portfolio due to significant redevelopment activity during the period and land held for development. 160 King Street is excluded from same-store portfolio, as it is classified as discontinued operations for all periods presented. |
(2) | Same-store portfolio excludes 2012 acquisitions of One Beach Street, City Center Bellevue and Geary Marketplace, Torrey Reserve Campus and Lloyd District Portfolio due to significant redevelopment activity during the period and land held for development. 160 King Street is excluded from same-store portfolio, as it is classified as discontinued operations for all periods presented. |
September 30, 2013 | December 31, 2012 | ||||||
Assets | (unaudited) | ||||||
Real estate, at cost | |||||||
Operating real estate | $ | 1,900,185 | $ | 1,891,549 | |||
Construction in progress | 62,478 | 32,183 | |||||
Held for development | 9,006 | 14,944 | |||||
1,971,669 | 1,938,676 | ||||||
Accumulated depreciation | (305,880 | ) | (270,494 | ) | |||
Net real estate | 1,665,789 | 1,668,182 | |||||
Cash and cash equivalents | 65,722 | 42,479 | |||||
Restricted cash | 10,065 | 7,421 | |||||
Accounts receivable, net | 7,579 | 6,440 | |||||
Deferred rent receivables, net | 31,665 | 29,395 | |||||
Other assets, net | 60,026 | 73,670 | |||||
Total assets | $ | 1,840,846 | $ | 1,827,587 | |||
Liabilities and equity | |||||||
Liabilities: | |||||||
Secured notes payable | $ | 1,044,117 | $ | 1,044,682 | |||
Accounts payable and accrued expenses | 41,256 | 29,509 | |||||
Security deposits payable | 5,010 | 4,856 | |||||
Other liabilities and deferred credits | 59,219 | 62,811 | |||||
Total liabilities | 1,149,602 | 1,141,858 | |||||
Commitments and contingencies | |||||||
Equity: | |||||||
American Assets Trust, Inc. stockholders' equity | |||||||
Common stock, $0.01 par value, 490,000,000 shares authorized, 40,448,393 and 39,664,212 shares outstanding at September 30, 2013 (unaudited) and December 31, 2012, respectively | 405 | 397 | |||||
Additional paid-in capital | 691,389 | 663,589 | |||||
Accumulated dividends in excess of net income | (40,007 | ) | (25,625 | ) | |||
Total American Assets Trust, Inc. stockholders' equity | 651,787 | 638,361 | |||||
Noncontrolling interests | 39,457 | 47,368 | |||||
Total equity | 691,244 | 685,729 | |||||
Total liabilities and equity | $ | 1,840,846 | $ | 1,827,587 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Revenue: | |||||||||||||||
Rental income | $ | 62,405 | $ | 58,310 | $ | 181,332 | $ | 165,058 | |||||||
Other property income | 2,913 | 2,455 | 9,080 | 7,287 | |||||||||||
Total revenue | 65,318 | 60,765 | 190,412 | 172,345 | |||||||||||
Expenses: | |||||||||||||||
Rental expenses | 17,430 | 16,478 | 50,402 | 46,802 | |||||||||||
Real estate taxes | 5,768 | 6,094 | 16,044 | 17,078 | |||||||||||
General and administrative | 4,031 | 3,894 | 12,658 | 11,530 | |||||||||||
Depreciation and amortization | 16,648 | 16,094 | 50,614 | 45,277 | |||||||||||
Total operating expenses | 43,877 | 42,560 | 129,718 | 120,687 | |||||||||||
Operating income | 21,441 | 18,205 | 60,694 | 51,658 | |||||||||||
Interest expense | (14,764 | ) | (14,247 | ) | (44,244 | ) | (42,176 | ) | |||||||
Other income (expense), net | (419 | ) | 8 | (763 | ) | (355 | ) | ||||||||
Income from continuing operations | 6,258 | 3,966 | 15,687 | 9,127 | |||||||||||
Discontinued operations | |||||||||||||||
Results from discontinued operations | — | 319 | — | 653 | |||||||||||
Net income | 6,258 | 4,285 | 15,687 | 9,780 | |||||||||||
Net income attributable to restricted shares | (132 | ) | (133 | ) | (397 | ) | (396 | ) | |||||||
Net income attributable to unitholders in the Operating Partnership | (1,903 | ) | (1,335 | ) | (4,752 | ) | (3,022 | ) | |||||||
Net income attributable to American Assets Trust, Inc. stockholders | $ | 4,223 | $ | 2,817 | $ | 10,538 | $ | 6,362 | |||||||
Basic net income from continuing operations attributable to common stockholders per share | $ | 0.11 | $ | 0.07 | $ | 0.27 | $ | 0.16 | |||||||
Basic net income from discontinued operations attributable to common stockholders per share | — | 0.01 | — | 0.01 | |||||||||||
Basic net income attributable to common stockholders per share | $ | 0.11 | $ | 0.08 | $ | 0.27 | $ | 0.17 | |||||||
Weighted average shares of common stock outstanding - basic | 39,816,753 | 38,673,617 | 39,439,488 | 38,663,352 | |||||||||||
Diluted net income from continuing operations attributable to common stockholders per share | $ | 0.11 | $ | 0.07 | $ | 0.27 | $ | 0.16 | |||||||
Diluted net income from discontinued operations attributable to common stockholders per share | — | 0.01 | — | 0.01 | |||||||||||
Diluted net income attributable to common stockholders per share | $ | 0.11 | $ | 0.08 | $ | 0.27 | $ | 0.17 | |||||||
Weighted average shares of common stock outstanding - diluted | 57,777,667 | 57,054,425 | 57,423,959 | 57,054,425 | |||||||||||
Dividends declared per common share | $ | 0.21 | $ | 0.21 | $ | 0.63 | $ | 0.63 |
Three Months Ended | Nine Months Ended | ||||||
September 30, 2013 | September 30, 2013 | ||||||
Funds From Operations (FFO) | |||||||
Net income | $ | 6,258 | $ | 15,687 | |||
Depreciation and amortization of real estate assets | 16,648 | 50,614 | |||||
FFO, as defined by NAREIT | $ | 22,906 | $ | 66,301 | |||
Less: Nonforfeitable dividends on incentive stock awards | (88 | ) | (265 | ) | |||
FFO attributable to common stock and units | $ | 22,818 | $ | 66,036 | |||
FFO per diluted share/unit | $ | 0.39 | $ | 1.15 | |||
Weighted average number of common shares and units, diluted | 57,987,760 | 57,634,269 |
THIRD QUARTER 2013 | |
Supplemental Information | |
Investor and Media Contact | |
American Assets Trust | |
Robert F. Barton | |
Executive Vice President and Chief Financial Officer | |
858-350-2607 |
Retail | Office | Multifamily | Mixed-Use | |||||||||||||
Market | Square Feet | Square Feet | Units | Square Feet | Suites | |||||||||||
San Diego | 1,217,923 | 668,869 | 922 | (1) | — | — | ||||||||||
San Francisco | 35,156 | 519,548 | — | — | — | |||||||||||
Oahu | 549,494 | — | — | 96,707 | 369 | |||||||||||
Monterey | 676,571 | — | — | — | — | |||||||||||
San Antonio | 589,501 | — | — | — | — | |||||||||||
Portland | — | 966,642 | — | — | — | |||||||||||
Seattle | — | 490,508 | — | — | — | |||||||||||
Total | 3,068,645 | 2,645,567 | 922 | 96,707 | 369 | |||||||||||
Square Feet | % | |||||||
Note: Circled areas represent all markets in which American Assets Trust, Inc. (the "Company") currently owns and operates its real estate assets. Size of circle denotes approximation of square feet / units. | Retail | 3.1 | million | 54% | ||||
Office | 2.6 | million | 46% | |||||
Data is as of September 30, 2013. | Totals | 5.7 | million | |||||
(1) Includes 122 RV spaces. |
Third Quarter 2013 Supplemental Information | Page 2 |
INDEX | |
THIRD QUARTER 2013 SUPPLEMENTAL INFORMATION | ||
1. | FINANCIAL HIGHLIGHTS | |
Consolidated Balance Sheets | ||
Consolidated Statements of Income | ||
Funds From Operations (FFO), FFO As Adjusted & Funds Available for Distribution | ||
Corporate Guidance | ||
Same-Store Portfolio Net Operating Income (NOI) | ||
Same-Store Portfolio NOI Comparison | ||
Same-Store Portfolio NOI Comparison with Redevelopments | ||
NOI By Region | ||
NOI Breakdown | ||
Property Revenue and Operating Expenses | ||
Segment Capital Expenditures | ||
Summary of Outstanding Debt | ||
Market Capitalization | ||
Summary of Redevelopment Opportunities | ||
2. | PORTFOLIO DATA | |
Property Report | ||
Retail Leasing Summary | ||
Office Leasing Summary | ||
Multifamily Leasing Summary | ||
Mixed-Use Leasing Summary | ||
Lease Expirations | ||
Portfolio Leased Statistics | ||
Top Tenants - Retail | ||
Top Tenants - Office | ||
3. | APPENDIX | |
Glossary of Terms |
Third Quarter 2013 Supplemental Information | Page 3 |
INDEX | |
Third Quarter 2013 Supplemental Information | Page 4 |
Third Quarter 2013 Supplemental Information | Page 5 |
CONSOLIDATED BALANCE SHEETS | |
(Amounts in thousands, except shares and per share data) | September 30, 2013 | December 31, 2012 | |||||
(unaudited) | (audited) | ||||||
ASSETS | |||||||
Real estate, at cost | |||||||
Operating real estate | $ | 1,900,185 | $ | 1,891,549 | |||
Construction in progress | 62,478 | 32,183 | |||||
Held for development | 9,006 | 14,944 | |||||
1,971,669 | 1,938,676 | ||||||
Accumulated depreciation | (305,880 | ) | (270,494 | ) | |||
Net real estate | 1,665,789 | 1,668,182 | |||||
Cash and cash equivalents | 65,722 | 42,479 | |||||
Restricted cash | 10,065 | 7,421 | |||||
Accounts receivable, net | 7,579 | 6,440 | |||||
Deferred rent | 31,665 | 29,395 | |||||
Other assets, net | 60,026 | 73,670 | |||||
TOTAL ASSETS | $ | 1,840,846 | $ | 1,827,587 | |||
LIABILITIES AND EQUITY | |||||||
LIABILITIES: | |||||||
Secured notes payable | $ | 1,044,117 | $ | 1,044,682 | |||
Accounts payable and accrued expenses | 41,256 | 29,509 | |||||
Security deposits payable | 5,010 | 4,856 | |||||
Other liabilities and deferred credits | 59,219 | 62,811 | |||||
Total liabilities | 1,149,602 | 1,141,858 | |||||
Commitments and contingencies | |||||||
EQUITY: | |||||||
American Assets Trust, Inc. stockholders' equity | |||||||
Common stock, $0.01 par value, 490,000,000 shares authorized, 40,448,393 and 39,664,212 shares outstanding at September 30, 2013 (unaudited) and December 31, 2012, respectively | 405 | 397 | |||||
Additional paid in capital | 691,389 | 663,589 | |||||
Accumulated dividends in excess of net income | (40,007 | ) | (25,625 | ) | |||
Total American Assets Trust, Inc. stockholders' equity | 651,787 | 638,361 | |||||
Noncontrolling interests | 39,457 | 47,368 | |||||
Total equity | 691,244 | 685,729 | |||||
TOTAL LIABILITIES AND EQUITY | $ | 1,840,846 | $ | 1,827,587 |
Third Quarter 2013 Supplemental Information | Page 6 |
CONSOLIDATED STATEMENTS OF INCOME | |
(Unaudited, amounts in thousands, except shares and per share data) | Three Months Ended | Nine Months Ended | |||||||||||||
September 30, | September 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
REVENUE: | |||||||||||||||
Rental income | $ | 62,405 | $ | 58,310 | $ | 181,332 | $ | 165,058 | |||||||
Other property income | 2,913 | 2,455 | 9,080 | 7,287 | |||||||||||
Total revenue | 65,318 | 60,765 | 190,412 | 172,345 | |||||||||||
EXPENSES: | |||||||||||||||
Rental expenses | 17,430 | 16,478 | 50,402 | 46,802 | |||||||||||
Real estate taxes | 5,768 | 6,094 | 16,044 | 17,078 | |||||||||||
General and administrative | 4,031 | 3,894 | 12,658 | 11,530 | |||||||||||
Depreciation and amortization | 16,648 | 16,094 | 50,614 | 45,277 | |||||||||||
Total operating expenses | 43,877 | 42,560 | 129,718 | 120,687 | |||||||||||
OPERATING INCOME | 21,441 | 18,205 | 60,694 | 51,658 | |||||||||||
Interest expense | (14,764 | ) | (14,247 | ) | (44,244 | ) | (42,176 | ) | |||||||
Other income (expense), net | (419 | ) | 8 | (763 | ) | (355 | ) | ||||||||
INCOME FROM CONTINUING OPERATIONS | 6,258 | 3,966 | 15,687 | 9,127 | |||||||||||
DISCONTINUED OPERATIONS | |||||||||||||||
Results from discontinued operations | — | 319 | — | 653 | |||||||||||
NET INCOME | 6,258 | 4,285 | 15,687 | 9,780 | |||||||||||
Net income attributable to restricted shares | (132 | ) | (133 | ) | (397 | ) | (396 | ) | |||||||
Net income attributable to unitholders in the Operating Partnership | (1,903 | ) | (1,335 | ) | (4,752 | ) | (3,022 | ) | |||||||
NET INCOME ATTRIBUTABLE TO AMERICAN ASSETS TRUST, INC. STOCKHOLDERS | $ | 4,223 | $ | 2,817 | $ | 10,538 | $ | 6,362 | |||||||
Basic net income from continuing operations attributable to common stockholders per share | $ | 0.11 | $ | 0.07 | $ | 0.27 | $ | 0.16 | |||||||
Basic net income from discontinued operations attributable to common stockholders per share | — | 0.01 | — | 0.01 | |||||||||||
Basic net income attributable to common stockholders per share | $ | 0.11 | $ | 0.08 | $ | 0.27 | $ | 0.17 | |||||||
Weighted average shares of common stock outstanding - basic | 39,816,753 | 38,673,617 | 39,439,488 | 38,663,352 | |||||||||||
Diluted net income from continuing operations attributable to common stockholders per share | $ | 0.11 | $ | 0.07 | $ | 0.27 | $ | 0.16 | |||||||
Diluted net income from discontinued operations attributable to common stockholders per share | — | 0.01 | — | 0.01 | |||||||||||
Diluted net income attributable to common stockholders per share | $ | 0.11 | $ | 0.08 | $ | 0.27 | $ | 0.17 | |||||||
Weighted average shares of common stock outstanding - diluted | 57,777,667 | 57,054,425 | 57,423,959 | 57,054,425 |
Third Quarter 2013 Supplemental Information | Page 7 |
FUNDS FROM OPERATIONS, FFO AS ADJUSTED & FUNDS AVAILABLE FOR DISTRIBUTION | |
(Unaudited, amounts in thousands, except share and per share data) | Three Months Ended | Nine Months Ended | |||||||||||||
September 30, | September 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Funds from Operations (FFO) (1) | |||||||||||||||
Net income | $ | 6,258 | $ | 4,285 | $ | 15,687 | $ | 9,780 | |||||||
Depreciation and amortization of real estate assets (2) | 16,648 | 16,432 | 50,614 | 46,356 | |||||||||||
FFO, as defined by NAREIT | 22,906 | 20,717 | 66,301 | 56,136 | |||||||||||
Less: Nonforfeitable dividends on incentive stock awards | (88 | ) | (89 | ) | (265 | ) | (266 | ) | |||||||
FFO attributable to common stock and common units | $ | 22,818 | $ | 20,628 | $ | 66,036 | $ | 55,870 | |||||||
FFO per diluted share/unit | $ | 0.39 | $ | 0.36 | $ | 1.15 | $ | 0.98 | |||||||
Weighted average number of common shares and common units, diluted (3) | 57,987,760 | 57,266,166 | 57,634,269 | 57,261,363 | |||||||||||
Funds Available for Distribution (FAD) | $ | 17,899 | $ | 6,930 | $ | 53,739 | $ | 32,984 | |||||||
Dividends | |||||||||||||||
Dividends declared and paid | $ | 12,265 | $ | 12,114 | $ | 36,645 | $ | 36,340 | |||||||
Dividends declared and paid per share/unit | $ | 0.21 | $ | 0.21 | $ | 0.63 | $ | 0.63 |
Third Quarter 2013 Supplemental Information | Page 8 |
FUNDS FROM OPERATIONS, FFO AS ADJUSTED & FUNDS AVAILABLE FOR DISTRIBUTION (CONTINUED) | |
(Unaudited, amounts in thousands, except share and per share data) | Three Months Ended | Nine Months Ended | |||||||||||||
September 30, | September 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Funds Available for Distribution (FAD) (1) | |||||||||||||||
FFO As Adjusted | $ | 22,906 | $ | 20,717 | $ | 66,301 | $ | 56,136 | |||||||
Adjustments (includes discontinued operations for 160 King Street): | |||||||||||||||
Tenant improvements, leasing commissions and maintenance capital expenditures | (4,839 | ) | (13,208 | ) | (13,546 | ) | (23,067 | ) | |||||||
Net effect of straight-line rents (4) | (801 | ) | (2,300 | ) | (2,214 | ) | (6,487 | ) | |||||||
Amortization of net above (below) market rents (5) | (1,031 | ) | 9 | (1,758 | ) | 720 | |||||||||
Net effect of other lease intangibles (6) | 43 | 59 | 153 | 197 | |||||||||||
Amortization of debt issuance costs and debt fair value adjustment | 983 | 985 | 2,949 | 2,964 | |||||||||||
Non-cash compensation expense | 726 | 722 | 2,119 | 2,128 | |||||||||||
Unrealized (gains) losses on marketable securities | — | (86 | ) | — | 538 | ||||||||||
Loss on sale of marketable securities | — | 121 | — | 121 | |||||||||||
Nonforfeitable dividends on incentive stock awards | (88 | ) | (89 | ) | (265 | ) | (266 | ) | |||||||
FAD | $ | 17,899 | $ | 6,930 | $ | 53,739 | $ | 32,984 | |||||||
Summary of Capital Expenditures | |||||||||||||||
Tenant improvements and leasing commissions | $ | 3,338 | $ | 11,779 | $ | 8,618 | $ | 18,437 | |||||||
Maintenance capital expenditures | 1,501 | 1,429 | 4,928 | 4,630 | |||||||||||
$ | 4,839 | $ | 13,208 | $ | 13,546 | $ | 23,067 |
(1) | See Glossary of Terms. |
(2) | The three and nine months ended September 30, 2012 includes depreciation and amortization on 160 King Street, which was sold on December 4, 2012. 160 King Street is classified as a discontinued operation. |
(3) | For the three and nine months ended September 30, 2013 and 2012, the weighted average common shares and common units used to compute FFO and FFO As Adjusted per diluted share/unit include operating partnership common units and unvested restricted stock awards that are subject to time vesting. The shares/units used to compute FFO and FFO As Adjusted per diluted share/unit include additional shares/units which were excluded from the computation of diluted EPS, as they were anti-dilutive for the periods presented. |
(4) | Represents the straight-line rent income recognized during the period offset by cash received during the period and the provision for bad debts recorded for deferred rent receivable balances. |
(5) | Represents the adjustment related to the acquisition of buildings with above (below) market rents. |
(6) | Represents adjustments related to amortization of lease incentives paid to tenants and amortization of lease intangibles and straight-line rent expense for our leases of the Annex at The Landmark at One Market and retail space at Waikiki Beach Walk - Retail. |
Third Quarter 2013 Supplemental Information | Page 9 |
CORPORATE GUIDANCE | |
(Unaudited, amounts in thousands, except share and per share data) | ||||||||
2013 Guidance Range (1) | ||||||||
Funds from Operations (FFO): | ||||||||
Net income | $ | 19,789 | $ | 21,698 | ||||
Depreciation and amortization of real estate assets | 67,118 | 67,118 | ||||||
FFO, as defined by NAREIT | 86,907 | 88,816 | ||||||
Less: Nonforfeitable dividends on incentive stock awards | (353 | ) | (353 | ) | ||||
FFO attributable to common stock and units | $ | 86,554 | $ | 88,463 | ||||
Weighted average number of common shares and units, diluted | 57,720,584 | 57,720,584 | ||||||
FFO per diluted share, updated | $ | 1.50 | $ | 1.53 | ||||
FFO per diluted share, prior period | $ | 1.47 | $ | 1.50 | ||||
2014 Guidance Range (1) | ||||||||
Funds from Operations (FFO): | ||||||||
Net income | $ | 29,838 | $ | 34,851 | ||||
Depreciation and amortization of real estate assets | 59,865 | 59,865 | ||||||
FFO, as defined by NAREIT | 89,703 | 94,716 | ||||||
Less: Nonforfeitable dividends on incentive stock awards | (358 | ) | (358 | ) | ||||
FFO attributable to common stock and units | $ | 89,345 | $ | 94,358 | ||||
Weighted average number of common shares and units, diluted | 58,155,627 | 58,155,627 | ||||||
FFO per diluted share, updated | $ | 1.54 | $ | 1.62 |
(1) | The Company's guidance excludes any impact from future acquisitions, dispositions, equity issuances or repurchases, debt financings or repayments. |
Third Quarter 2013 Supplemental Information | Page 10 |
SAME-STORE PORTFOLIO NET OPERATING INCOME (NOI) | |
(Unaudited, amounts in thousands) | Three Months Ended September 30, 2013 | ||||||||||||||||||
Retail | Office | Multifamily | Mixed-Use | Total | |||||||||||||||
Real estate rental revenue | |||||||||||||||||||
Same-store portfolio | $ | 23,060 | $ | 10,839 | $ | 4,155 | $ | 14,975 | $ | 53,029 | |||||||||
Non-same store portfolio (1) | 464 | 11,825 | — | — | 12,289 | ||||||||||||||
Total | 23,524 | 22,664 | 4,155 | 14,975 | 65,318 | ||||||||||||||
Real estate expenses | |||||||||||||||||||
Same-store portfolio | 6,332 | 3,346 | 1,525 | 8,592 | 19,795 | ||||||||||||||
Non-same store portfolio (1) | 113 | 3,290 | — | — | 3,403 | ||||||||||||||
Total | 6,445 | 6,636 | 1,525 | 8,592 | 23,198 | ||||||||||||||
Net Operating Income (NOI), GAAP basis | |||||||||||||||||||
Same-store portfolio | 16,728 | 7,493 | 2,630 | 6,383 | 33,234 | ||||||||||||||
Non-same store portfolio (1) | 351 | 8,535 | — | — | 8,886 | ||||||||||||||
Total | $ | 17,079 | $ | 16,028 | $ | 2,630 | $ | 6,383 | $ | 42,120 | |||||||||
Same-store portfolio NOI, GAAP basis | $ | 16,728 | $ | 7,493 | $ | 2,630 | $ | 6,383 | $ | 33,234 | |||||||||
Net effect of straight-line rents (2) | 112 | (435 | ) | — | (66 | ) | (389 | ) | |||||||||||
Amortization of net above (below) market rents (3) | (211 | ) | (249 | ) | — | 137 | (323 | ) | |||||||||||
Net effect of other lease intangibles (4) | — | (30 | ) | — | (20 | ) | (50 | ) | |||||||||||
Same-store portfolio NOI, cash basis | $ | 16,629 | $ | 6,779 | $ | 2,630 | $ | 6,434 | $ | 32,472 |
(1) | Same-store portfolio and non-same store portfolio are determined based on properties held on September 30, 2013 and 2012. See Glossary of Terms. |
(2) | Represents the straight-line rent income recognized during the period offset by cash received during the period and the provision for bad debts recorded for deferred rent receivable balances. |
(3) | Represents the adjustment related to the acquisition of buildings with above (below) market rents. |
(4) | Represents adjustments related to amortization of lease incentives paid to tenants and amortization of lease intangibles and straight-line rent expense for our lease of the Annex at The Landmark at One Market and retail space at Waikiki Beach Walk - Retail. |
Third Quarter 2013 Supplemental Information | Page 11 |
SAME-STORE PORTFOLIO NET OPERATING INCOME (NOI) | |
(Unaudited, amounts in thousands) | Nine Months Ended September 30, 2013 | ||||||||||||||||||
Retail | Office | Multifamily | Mixed-Use | Total | |||||||||||||||
Real estate rental revenue | |||||||||||||||||||
Same-store portfolio | $ | 67,761 | $ | 29,964 | $ | 12,004 | $ | 41,635 | $ | 151,364 | |||||||||
Non-same store portfolio (1) | 1,414 | 37,634 | — | — | 39,048 | ||||||||||||||
Total | 69,175 | 67,598 | 12,004 | 41,635 | 190,412 | ||||||||||||||
Real estate expenses | |||||||||||||||||||
Same-store portfolio | 16,985 | 9,043 | 4,383 | 24,931 | 55,342 | ||||||||||||||
Non-same store portfolio (1) | 491 | 10,613 | — | — | 11,104 | ||||||||||||||
Total | 17,476 | 19,656 | 4,383 | 24,931 | 66,446 | ||||||||||||||
Net Operating Income (NOI), GAAP basis | |||||||||||||||||||
Same-store portfolio | 50,776 | 20,921 | 7,621 | 16,704 | 96,022 | ||||||||||||||
Non-same store portfolio (1) | 923 | 27,021 | — | — | 27,944 | ||||||||||||||
Total | $ | 51,699 | $ | 47,942 | $ | 7,621 | $ | 16,704 | $ | 123,966 | |||||||||
Same-store portfolio NOI, GAAP basis | $ | 50,776 | $ | 20,921 | $ | 7,621 | $ | 16,704 | $ | 96,022 | |||||||||
Net effect of straight-line rents (2) | 538 | (1,098 | ) | — | (173 | ) | (733 | ) | |||||||||||
Amortization of net above (below) market rents (3) | (566 | ) | (586 | ) | — | 598 | (554 | ) | |||||||||||
Net effect of other lease intangibles (4) | — | (69 | ) | — | (59 | ) | (128 | ) | |||||||||||
Same-store portfolio NOI, cash basis | $ | 50,748 | $ | 19,168 | $ | 7,621 | $ | 17,070 | $ | 94,607 |
(1) | Same-store portfolio and non-same store portfolio are determined based on properties held on September 30, 2013 and 2012. See Glossary of Terms. |
(2) | Represents the straight-line rent income recognized during the period offset by cash received during the period and the provision for bad debts recorded for deferred rent receivable balances. |
(3) | Represents the adjustment related to the acquisition of buildings with above (below) market rents. |
(4) | Represents adjustments related to amortization of lease incentives paid to tenants and amortization of lease intangibles and straight-line rent expense for our lease of the Annex at The Landmark at One Market and retail space at Waikiki Beach Walk - Retail. |
Third Quarter 2013 Supplemental Information | Page 12 |
SAME-STORE PORTFOLIO NOI COMPARISON | |
(Unaudited, amounts in thousands) | Three Months Ended | Nine Months Ended | |||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||
2013 | 2012 | Change | 2013 | 2012 | Change | ||||||||||||||||
Cash Basis: | |||||||||||||||||||||
Retail | $ | 16,629 | $ | 16,141 | 3.0 | % | $ | 50,748 | $ | 47,595 | 6.6 | % | |||||||||
Office | 6,779 | 7,018 | (3.4 | ) | 19,168 | 17,536 | 9.3 | ||||||||||||||
Multifamily | 2,630 | 2,348 | 12.0 | 7,621 | 6,520 | 16.9 | |||||||||||||||
Mixed-Use | 6,434 | 5,643 | 14.0 | 17,070 | 15,081 | 13.2 | |||||||||||||||
$ | 32,472 | $ | 31,150 | 4.2 | % | $ | 94,607 | $ | 86,732 | 9.1 | % | ||||||||||
GAAP Basis: | |||||||||||||||||||||
Retail | $ | 16,728 | $ | 16,891 | (1.0 | )% | $ | 50,776 | $ | 49,235 | 3.1 | % | |||||||||
Office | 7,493 | 7,444 | 0.7 | 20,921 | 20,398 | 2.6 | |||||||||||||||
Multifamily | 2,630 | 2,348 | 12.0 | 7,621 | 6,520 | 16.9 | |||||||||||||||
Mixed-Use | 6,383 | 5,447 | 17.2 | 16,704 | 14,686 | 13.7 | |||||||||||||||
$ | 33,234 | $ | 32,130 | 3.4 | % | $ | 96,022 | $ | 90,839 | 5.7 | % |
Third Quarter 2013 Supplemental Information | Page 13 |
SAME-STORE PORTFOLIO NOI COMPARISON WITH REDEVELOPMENTS | |
(Unaudited, amounts in thousands) | Three Months Ended | Nine Months Ended | |||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||
2013 | 2012 | Change | 2013 | 2012 | Change | ||||||||||||||||
Cash Basis: | |||||||||||||||||||||
Retail | $ | 16,629 | $ | 16,141 | 3.0 | % | $ | 50,748 | $ | 47,595 | 6.6 | % | |||||||||
Office | 11,181 | 11,539 | (3.1 | ) | 33,031 | 31,850 | 3.7 | ||||||||||||||
Multifamily | 2,630 | 2,348 | 12.0 | 7,621 | 6,520 | 16.9 | |||||||||||||||
Mixed-Use | 6,434 | 5,643 | 14.0 | 17,070 | 15,081 | 13.2 | |||||||||||||||
$ | 36,874 | $ | 35,671 | 3.4 | % | $ | 108,470 | $ | 101,046 | 7.3 | % | ||||||||||
GAAP Basis: | |||||||||||||||||||||
Retail | $ | 16,728 | $ | 16,891 | (1.0 | )% | $ | 50,776 | $ | 49,235 | 3.1 | % | |||||||||
Office | 11,965 | 11,732 | 2.0 | 33,950 | 33,841 | 0.3 | |||||||||||||||
Multifamily | 2,630 | 2,348 | 12.0 | 7,621 | 6,520 | 16.9 | |||||||||||||||
Mixed-Use | 6,383 | 5,447 | 17.2 | 16,704 | 14,686 | 13.7 | |||||||||||||||
$ | 37,706 | $ | 36,418 | 3.5 | % | $ | 109,051 | $ | 104,282 | 4.6 | % |
Third Quarter 2013 Supplemental Information | Page 14 |
NOI BY REGION | |
(Unaudited, amounts in thousands) | Three Months Ended September 30, 2013 | ||||||||||||||||||
Retail | Office | Multifamily | Mixed-Use | Total | |||||||||||||||
Southern California | |||||||||||||||||||
NOI, GAAP basis (1) | $ | 6,938 | $ | 3,727 | $ | 2,630 | $ | — | $ | 13,295 | |||||||||
Net effect of straight-line rents (2) | (110 | ) | (186 | ) | — | — | (296 | ) | |||||||||||
Amortization of net above (below) market rents (3) | (264 | ) | 18 | — | — | (246 | ) | ||||||||||||
Net effect of other lease intangibles (4) | — | 93 | — | — | 93 | ||||||||||||||
NOI, cash basis | 6,564 | 3,652 | 2,630 | — | 12,846 | ||||||||||||||
Northern California | |||||||||||||||||||
NOI, GAAP basis (1) | 2,513 | 4,016 | — | — | 6,529 | ||||||||||||||
Net effect of straight-line rents (2) | (93 | ) | (448 | ) | — | — | (541 | ) | |||||||||||
Amortization of net above (below) market rents (3) | (78 | ) | (224 | ) | — | — | (302 | ) | |||||||||||
Net effect of other lease intangibles (4) | — | (30 | ) | — | — | (30 | ) | ||||||||||||
NOI, cash basis | 2,342 | 3,314 | — | — | 5,656 | ||||||||||||||
Hawaii | |||||||||||||||||||
NOI, GAAP basis (1) | 4,484 | — | — | 6,383 | 10,867 | ||||||||||||||
Net effect of straight-line rents (2) | 223 | — | — | (66 | ) | 157 | |||||||||||||
Amortization of net above (below) market rents (3) | 186 | — | — | 137 | 323 | ||||||||||||||
Net effect of other lease intangibles (4) | — | — | — | (20 | ) | (20 | ) | ||||||||||||
NOI, cash basis | 4,893 | — | — | 6,434 | 11,327 | ||||||||||||||
Oregon | |||||||||||||||||||
NOI, GAAP basis (1) | — | 4,221 | — | — | 4,221 | ||||||||||||||
Net effect of straight-line rents (2) | — | (101 | ) | — | — | (101 | ) | ||||||||||||
Amortization of net above (below) market rents (3) | — | 95 | — | — | 95 | ||||||||||||||
NOI, cash basis | — | 4,215 | — | — | 4,215 | ||||||||||||||
Texas | |||||||||||||||||||
NOI, GAAP basis (1) | 3,144 | — | — | — | 3,144 | ||||||||||||||
Net effect of straight-line rents (2) | 10 | — | — | — | 10 | ||||||||||||||
Amortization of net above (below) market rents (3) | (65 | ) | — | — | — | (65 | ) | ||||||||||||
NOI, cash basis | 3,089 | — | — | — | 3,089 | ||||||||||||||
Washington | |||||||||||||||||||
NOI, GAAP basis (1) | — | 4,064 | — | — | 4,064 | ||||||||||||||
Net effect of straight-line rents (2) | — | (30 | ) | — | — | (30 | ) | ||||||||||||
Amortization of net above (below) market rents (3) | — | (836 | ) | — | — | (836 | ) | ||||||||||||
NOI, cash basis | — | 3,198 | — | — | 3,198 | ||||||||||||||
Total | |||||||||||||||||||
NOI, GAAP basis (1) | 17,079 | 16,028 | 2,630 | 6,383 | 42,120 | ||||||||||||||
Net effect of straight-line rents (2) | 30 | (765 | ) | — | (66 | ) | (801 | ) | |||||||||||
Amortization of net above (below) market rents (3) | (221 | ) | (947 | ) | — | 137 | (1,031 | ) | |||||||||||
Net effect of other lease intangibles (4) | — | 63 | — | (20 | ) | 43 | |||||||||||||
NOI, cash basis | $ | 16,888 | $ | 14,379 | $ | 2,630 | $ | 6,434 | $ | 40,331 |
(1) | See Glossary of Terms. |
(2) | Represents the straight-line rent income recognized during the period offset by cash received during the period and the provision for bad debts recorded for deferred rent receivable balances. |
(3) | Represents the adjustment related to the acquisition of buildings with above (below) market rents. |
(4) | Represents adjustments related to amortization of lease incentives paid to tenants and amortization of lease intangibles and straight-line rent expense for our leases of the Annex at The Landmark at One Market and retail space at Waikiki Beach Walk - Retail. |
Third Quarter 2013 Supplemental Information | Page 15 |
NOI BREAKDOWN | |
Three Months Ended September 30, 2013 | ||
Portfolio NOI, Cash Basis Breakdown | ||
Portfolio Diversification by Geographic Region | Portfolio Diversification by Segment | |
Portfolio NOI, GAAP Basis Breakdown | ||
Portfolio Diversification by Geographic Region | Portfolio Diversification by Segment | |
Third Quarter 2013 Supplemental Information | Page 16 |
PROPERTY REVENUE AND OPERATING EXPENSES | |
(Unaudited, amounts in thousands) | Three Months Ended September 30, 2013 | |||||||||||||||
Additional | Property | |||||||||||||||
Property | Billed Expense | Operating | ||||||||||||||
Property | Base Rent (1) | Income (2) | Reimbursements (3) | Expenses (4) | ||||||||||||
Retail Portfolio | ||||||||||||||||
Carmel Country Plaza | $ | 827 | $ | 18 | $ | 213 | $ | (190 | ) | |||||||
Carmel Mountain Plaza | 2,573 | 41 | 636 | (781 | ) | |||||||||||
South Bay Marketplace | 554 | — | 168 | (180 | ) | |||||||||||
Rancho Carmel Plaza | 169 | 9 | 35 | (76 | ) | |||||||||||
Lomas Santa Fe Plaza | 1,192 | 21 | 303 | (388 | ) | |||||||||||
Solana Beach Towne Centre | 1,414 | 31 | 481 | (452 | ) | |||||||||||
Del Monte Center | 2,185 | 256 | 693 | (1,070 | ) | |||||||||||
Geary Marketplace | 252 | 1 | 104 | (79 | ) | |||||||||||
The Shops at Kalakaua | 396 | 20 | 35 | (65 | ) | |||||||||||
Waikele Center | 4,446 | 317 | 1,237 | (1,493 | ) | |||||||||||
Alamo Quarry Market | 3,240 | 88 | 1,433 | (1,637 | ) | |||||||||||
Subtotal Retail Portfolio | $ | 17,248 | $ | 802 | $ | 5,338 | $ | (6,411 | ) | |||||||
Office Portfolio | ||||||||||||||||
Torrey Reserve Campus (5) | $ | 3,782 | $ | 72 | $ | 119 | $ | (973 | ) | |||||||
Solana Beach Corporate Centre | 1,551 | 1 | 34 | (466 | ) | |||||||||||
The Landmark at One Market | 4,626 | 30 | 101 | (1,909 | ) | |||||||||||
One Beach Street | 646 | — | 95 | (275 | ) | |||||||||||
First & Main | 2,810 | 114 | 184 | (727 | ) | |||||||||||
Lloyd District Portfolio | 2,681 | 421 | 45 | (1,208 | ) | |||||||||||
City Center Bellevue | 3,668 | 456 | 256 | (1,136 | ) | |||||||||||
Subtotal Office Portfolio | $ | 19,764 | $ | 1,094 | $ | 834 | $ | (6,694 | ) | |||||||
Multifamily Portfolio | ||||||||||||||||
Loma Palisades | $ | 2,575 | $ | 197 | $ | — | $ | (970 | ) | |||||||
Imperial Beach Gardens | 683 | 64 | — | (279 | ) | |||||||||||
Mariner's Point | 306 | 33 | — | (139 | ) | |||||||||||
Santa Fe Park RV Resort | 273 | 24 | — | (137 | ) | |||||||||||
Subtotal Multifamily Portfolio | $ | 3,837 | $ | 318 | $ | — | $ | (1,525 | ) |
Third Quarter 2013 Supplemental Information | Page 17 |
PROPERTY REVENUE AND OPERATING EXPENSES (CONTINUED) | |
(Unaudited, amounts in thousands) | Three Months Ended September 30, 2013 | |||||||||||||||
Additional | Property | |||||||||||||||
Property | Billed Expense | Operating | ||||||||||||||
Property | Base Rent (1) | Income (2) | Reimbursements (3) | Expenses (4) | ||||||||||||
Mixed-Use Portfolio | ||||||||||||||||
Waikiki Beach Walk - Retail | $ | 2,507 | $ | 905 | $ | 921 | $ | (1,690 | ) | |||||||
Waikiki Beach Walk - Embassy Suites™ | 9,983 | 721 | — | (6,913 | ) | |||||||||||
Subtotal Mixed-Use Portfolio | $ | 12,490 | $ | 1,626 | $ | 921 | $ | (8,603 | ) | |||||||
Total | $ | 53,339 | $ | 3,840 | $ | 7,093 | $ | (23,233 | ) |
(1) | Base rent for our retail and office portfolio and the retail portion of our mixed-use portfolio represents base rent for the three months ended September 30, 2013 (before abatements) and excludes the impact of straight-line rent and above (below) market rent adjustments. Total abatements for our retail and office portfolio were approximately $73 and $618, respectively, for the three months ended September 30, 2013. There were no abatements for the retail portion of our mixed-use portfolio for the three months ended September 30, 2013. In the case of triple net or modified gross leases, annualized base rent does not include tenant reimbursements for real estate taxes, insurance, common area or other operating expenses. Multifamily portfolio base rent represents base rent (including parking, before abatements) less vacancy allowance and employee rent credits and includes additional rents (additional rents include insufficient notice penalties, month-to-month charges and pet rent). There were no abatements for our multifamily portfolio for the three months ended September 30, 2013. For Waikiki Beach Walk - Embassy Suites TM, base rent is equal to the actual room revenue for the three months ended September 30, 2013. |
(2) | Represents additional property-related income for the three months ended September 30, 2013, which includes: (i) percentage rent, (ii) other rent (such as storage rent, license fees and association fees) and (iii) other property income (such as late fees, default fees, lease termination fees, parking revenue, the reimbursement of general excise taxes, laundry income and food and beverage sales). |
(3) | Represents billed tenant expense reimbursements for the three months ended September 30, 2013. |
(4) | Represents property operating expenses for the three months ended September 30, 2013. Property operating expenses includes all rental expenses, except non-cash rent expense and the provision for bad debt recorded for deferred rent receivables. |
(5) | Base rent shown includes amounts related to American Assets Trust, L.P.'s lease at ICW Plaza. This intercompany rent is eliminated in the consolidated statement of operations. The base rent was $165 and abatements were $165 for the three months ended September 30, 2013. |
Third Quarter 2013 Supplemental Information | Page 18 |
SEGMENT CAPITAL EXPENDITURES | |
(Unaudited, amounts in thousands) | Three Months Ended September 30, 2013 | |||||||||||||||||||||||
Segment | Tenant Improvements and Leasing Commissions | Maintenance Capital Expenditures | Total Tenant Improvements, Leasing Commissions and Maintenance Capital Expenditures | Redevelopment and Expansions | New Development | Total Capital Expenditures | ||||||||||||||||||
Retail Portfolio | $ | 221 | $ | 335 | $ | 556 | $ | — | $ | 60 | $ | 616 | ||||||||||||
Office Portfolio | 3,117 | 540 | 3,657 | 3,073 | 4,960 | 11,690 | ||||||||||||||||||
Multifamily Portfolio | — | 351 | 351 | — | — | 351 | ||||||||||||||||||
Mixed-Use Portfolio | — | 275 | 275 | — | — | 275 | ||||||||||||||||||
Total | $ | 3,338 | $ | 1,501 | $ | 4,839 | $ | 3,073 | $ | 5,020 | $ | 12,932 | ||||||||||||
Nine Months Ended September 30, 2013 | ||||||||||||||||||||||||
Segment | Tenant Improvements and Leasing Commissions | Maintenance Capital Expenditures | Total Tenant Improvements, Leasing Commissions and Maintenance Capital Expenditures | Redevelopment and Expansions | New Development | Total Capital Expenditures | ||||||||||||||||||
Retail Portfolio | $ | 2,441 | $ | 578 | $ | 3,019 | $ | 11 | $ | 113 | $ | 3,143 | ||||||||||||
Office Portfolio | 6,078 | 3,103 | 9,181 | 11,319 | 10,491 | 30,991 | ||||||||||||||||||
Multifamily Portfolio | — | 700 | 700 | — | — | 700 | ||||||||||||||||||
Mixed-Use Portfolio | 99 | 547 | 646 | — | — | 646 | ||||||||||||||||||
Total | $ | 8,618 | $ | 4,928 | $ | 13,546 | $ | 11,330 | $ | 10,604 | $ | 35,480 | ||||||||||||
Third Quarter 2013 Supplemental Information | Page 19 |
SUMMARY OF OUTSTANDING DEBT | |
(Unaudited, amounts in thousands) | Amount | ||||||||||||||||
Outstanding at | Annual Debt | Balance at | |||||||||||||||
Debt | September 30, 2013 | Interest Rate | Service | Maturity Date | Maturity | ||||||||||||
Alamo Quarry Market (1)(2) | $ | 92,289 | 5.67 | % | $ | 94,057 | January 8, 2014 | $ | 91,717 | ||||||||
Waikele Center (3) | 140,700 | 5.15 | 7,360 | November 1, 2014 | 140,700 | ||||||||||||
The Shops at Kalakaua (3) | 19,000 | 5.45 | 1,053 | May 1, 2015 | 19,000 | ||||||||||||
The Landmark at One Market (3)(4) | 133,000 | 5.61 | 7,558 | July 5, 2015 | 133,000 | ||||||||||||
Del Monte Center (3) | 82,300 | 4.93 | 4,121 | July 8, 2015 | 82,300 | ||||||||||||
First & Main (3) | 84,500 | 3.97 | 3,397 | July 1, 2016 | 84,500 | ||||||||||||
Imperial Beach Gardens (3) | 20,000 | 6.16 | 1,250 | September 1, 2016 | 20,000 | ||||||||||||
Mariner's Point (3) | 7,700 | 6.09 | 476 | September 1, 2016 | 7,700 | ||||||||||||
South Bay Marketplace (3) | 23,000 | 5.48 | 1,281 | February 10, 2017 | 23,000 | ||||||||||||
Waikiki Beach Walk - Retail (3) | 130,310 | 5.39 | 7,020 | July 1, 2017 | 130,310 | ||||||||||||
Solana Beach Corporate Centre III-IV (5) | 36,908 | 6.39 | 2,798 | August 1, 2017 | 35,136 | ||||||||||||
Loma Palisades (3) | 73,744 | 6.09 | 4,553 | July 1, 2018 | 73,744 | ||||||||||||
One Beach Street (3) | 21,900 | 3.94 | 875 | April 1, 2019 | 21,900 | ||||||||||||
Torrey Reserve - North Court (1) | 21,450 | 7.22 | 1,836 | June 1, 2019 | 19,443 | ||||||||||||
Torrey Reserve - VCI, VCII, VCIII (1) | 7,225 | 6.36 | 560 | June 1, 2020 | 6,439 | ||||||||||||
Solana Beach Corporate Centre I-II (1) | 11,516 | 5.91 | 855 | June 1, 2020 | 10,169 | ||||||||||||
Solana Beach Towne Centre (1) | 38,388 | 5.91 | 2,849 | June 1, 2020 | 33,898 | ||||||||||||
City Center Bellevue (3) | 111,000 | 3.98 | 4,479 | November 1, 2022 | 111,000 | ||||||||||||
Total / Weighted Average | $ | 1,054,930 | 5.26 | % | $ | 146,378 | $ | 1,043,956 | |||||||||
Unamortized fair value adjustment | (10,813 | ) | |||||||||||||||
Secured Notes Payable | $ | 1,044,117 | |||||||||||||||
Fixed Rate Debt Ratio of Secured Notes Payable | |||||||||||||||||
Fixed rate debt | 100 | % | |||||||||||||||
(1) | Principal payments based on a 30-year amortization schedule. |
(2) | Loan was prepaid, without penalty or premium, on October 8, 2013. |
(3) | Interest only. |
(4) | Maturity date is the earlier of the loan maturity date under the loan agreement, or the "Anticipated Repayment Date" as specifically defined in the loan agreement, which is the date after which substantial economic penalties apply if the loan has not been paid off. |
(5) | Loan was interest only through August 2012. Beginning in September 2012, principal payments are based on a 30-year amortization schedule. Annual debt service is for the period October 1, 2012 through September 30, 2013. |
Third Quarter 2013 Supplemental Information | Page 20 |
MARKET CAPITALIZATION | |
(Unaudited, amounts in thousands, except per share data) | ||||||
Market data | September 30, 2013 | |||||
Common shares outstanding | 40,448 | |||||
Common units outstanding | 17,960 | |||||
Common shares and common units outstanding | 58,408 | |||||
Market price per common share | $ | 30.51 | ||||
Equity market capitalization | $ | 1,782,028 | ||||
Total debt | $ | 1,054,930 | ||||
Total market capitalization | $ | 2,836,958 | ||||
Less: Cash on hand | $ | (65,722 | ) | |||
Total enterprise value | $ | 2,771,236 | ||||
Total assets, gross | $ | 2,146,726 | ||||
Total debt/Total capitalization | 37.2 | % | ||||
Total debt/Total enterprise value | 38.1 | % | ||||
Net debt/Total enterprise value (1) | 35.7 | % | ||||
Total debt/Total assets, gross | 49.1 | % | ||||
Net debt/Total assets, gross (1) | 46.1 | % | ||||
Total debt/EBITDA (2)(3) | 6.9 | x | ||||
Net debt/EBITDA (1)(2)(3) | 6.5 | x | ||||
Interest coverage ratio (4) | 2.6 | x | ||||
Fixed charge coverage ratio (4) | 2.6 | x |
(1) | Net debt is equal to total debt less cash on hand. |
(2) | See Glossary of Terms for discussion of EBITDA. |
(3) | As used here, EBITDA represents the actual for the three months ended September 30, 2013 annualized. |
(4) | Calculated as EBITDA divided by interest on borrowed funds, including capitalized interest and excluding debt fair value adjustments and loan fee amortization. |
Third Quarter 2013 Supplemental Information | Page 21 |
SUMMARY OF REDEVELOPMENT OPPORTUNITIES | |
Our portfolio has numerous potential opportunities to create future shareholder value. These opportunities could be subject to government approvals, lender consents, tenant consents, market conditions, availability of debt and/or equity financing, etc. Many of these opportunities are in their preliminary stages and may not ultimately come to fruition. This schedule will update as we modify various assumptions and markets conditions change. Square footages and units set forth below are estimates only and ultimately may differ materially from actual square footages and units. | |||||||||||
In-Process Development Projects | |||||||||||
Project Costs (in thousands) (2) | |||||||||||
Start Date | Estimated Completion Date | Estimated Stabilization Date (1) | Estimated Rentable Square Feet | Multifamily Units | Three Months | Nine Months | Cost Incurred to Date | Total Estimated Investment | Estimated Stabilized Yield (3) | ||
Ended | Ended | ||||||||||
Property | Location | September 30, 2013 | September 30, 2013 | ||||||||
Office Property: | |||||||||||
Torrey Reserve III & IV | San Diego, CA | 2012 | 2014 | 2015 | 81,500 | N/A | $3,502 | $11,362 | $17,775 | $34,100 | 8.60% |
Mixed Use Property: | |||||||||||
Lloyd District Portfolio | Portland, OR | 2013 | 2015 | 2017 | 47,000 | 657 | $6,271 | $10,800 | $13,968 | $191,828 | 6.25% - 7.25% |
Development/Redevelopment Pipeline | |||||
Property | Property Type | Location | Estimated Square Footage (4) | Multifamily Units | |
Solana Beach Corporate Centre (Building 5) | Retail | Solana Beach, CA | 10,000 | N/A | |
Lomas Santa Fe Plaza | Retail | Solana Beach, CA | 45,000 | N/A | |
Sorrento Pointe (5) | Office | San Diego, CA | 88,000 | N/A | |
Solana Beach - Highway 101 | Mixed Use | Solana Beach, CA | 48,000 | 36 |
(1) | Based on management's estimation of stabilized occupancy (90%). |
(2) | Project costs exclude allocated land costs and interest costs capitalized in accordance with Accounting Standards Codification ("ASC") 835-20-50-1. |
(3) | Calculated as return on invested capital when project has reached stabilized occupancy, and excludes allocated land costs and interest cost capitalized in accordance with ASC 838-20-50-1. |
(4) | Represents commercial portion of development opportunity for Solana Beach - Highway 101. |
(5) | Development plans began during the second quarter of 2013. |
Third Quarter 2013 Supplemental Information | Page 22 |
Third Quarter 2013 Supplemental Information | Page 23 |
PROPERTY REPORT | |
As of September 30, 2013 | Retail and Office Portfolios | |||||||||||||||||||||
Net | Annualized | |||||||||||||||||||||
Number | Rentable | Base Rent | ||||||||||||||||||||
Year Built/ | of | Square | Percentage | Annualized | per Leased | |||||||||||||||||
Property | Location | Renovated | Buildings | Feet (1) | Leased (2) | Base Rent (3) | Square Foot (4) | Retail Anchor Tenant(s) (5) | Other Principal Retail Tenants (6) | |||||||||||||
Retail Properties | ||||||||||||||||||||||
Carmel Country Plaza | San Diego, CA | 1991 | 9 | 78,098 | 96.2% | $ | 3,341,892 | $44.48 | Sharp Healthcare, San Diego County Credit Union | |||||||||||||
Carmel Mountain Plaza (7) | San Diego, CA | 1994 | 13 | 520,228 | 91.4 | 10,350,492 | 21.77 | Sears | Sports Authority, Nordstrom Rack | |||||||||||||
South Bay Marketplace (7) | San Diego, CA | 1997 | 9 | 132,877 | 100.0 | 2,217,786 | 16.69 | Ross Dress for Less, Grocery Outlet | ||||||||||||||
Rancho Carmel Plaza | San Diego, CA | 1993 | 3 | 30,421 | 73.9 | 616,533 | 27.42 | Oggi's Pizza & Brewing Co., Saloncentric | ||||||||||||||
Lomas Santa Fe Plaza | Solana Beach, CA | 1972/1997 | 9 | 209,569 | 82.7 | 4,687,633 | 27.05 | Vons, We-R-Fabrics | ||||||||||||||
Solana Beach Towne Centre | Solana Beach, CA | 1973/2000/2004 | 12 | 246,730 | 99.4 | 5,606,638 | 22.86 | Dixieline Probuild, Marshalls | ||||||||||||||
Del Monte Center (7) | Monterey, CA | 1967/1984/2006 | 16 | 676,571 | 99.5 | 9,384,199 | 13.94 | Macy's, KLA Monterrey | Century Theatres, Macy's Furniture Gallery | |||||||||||||
Geary Marketplace | Walnut Creek, CA | 2012 | 3 | 35,156 | 100.0 | 1,140,883 | 32.45 | Sprouts Farmer Market, Freebirds Wild Burrito | ||||||||||||||
The Shops at Kalakaua | Honolulu, HI | 1971/2006 | 3 | 11,671 | 100.0 | 1,585,276 | 135.83 | Whalers General Store, Diesel U.S.A. Inc. | ||||||||||||||
Waikele Center | Waipahu, HI | 1993/2008 | 9 | 537,823 | 98.5 | 17,787,248 | 33.58 | Lowe's, Kmart, Sports Authority, Foodland Super Market | Old Navy, Officemax | |||||||||||||
Alamo Quarry Market (7) | San Antonio, TX | 1997/1999 | 16 | 589,501 | 94.7 | 12,863,658 | 23.04 | Regal Cinemas | Bed Bath & Beyond, Whole Foods Market | |||||||||||||
Subtotal/Weighted Average Retail Portfolio | 102 | 3,068,645 | 95.6% | $ | 69,582,238 | $23.72 | ||||||||||||||||
Office Properties | ||||||||||||||||||||||
Torrey Reserve Campus | San Diego, CA | 1996-2000 | 9 | 456,850 | 92.8% | $ | 15,505,083 | $36.57 | ||||||||||||||
Solana Beach Corporate Centre | Solana Beach, CA | 1982/2005 | 4 | 212,019 | 91.4 | 6,368,609 | 32.86 | |||||||||||||||
The Landmark at One Market (8) | San Francisco, CA | 1917/2000 | 1 | 421,934 | 100.0 | 18,503,032 | 43.85 | |||||||||||||||
One Beach Street | San Francisco, CA | 1924/1972/1987/1992 | 1 | 97,614 | 84.2 | 2,583,285 | 31.43 | |||||||||||||||
First & Main | Portland, OR | 2010 | 1 | 361,229 | 100.0 | 11,285,701 | 31.24 | |||||||||||||||
Lloyd District Portfolio | Portland, OR | 1940-2011 | 6 | 605,413 | 78.0 | 10,528,017 | 22.29 | |||||||||||||||
City Center Bellevue | Bellevue, WA | 1987 | 1 | 490,508 | 94.2 | 14,750,134 | 31.92 | |||||||||||||||
Subtotal/Weighted Average Office Portfolio | 23 | 2,645,567 | 91.4% | $ | 79,523,861 | $32.89 | ||||||||||||||||
Total/Weighted Average Retail and Office Portfolio | 125 | 5,714,212 | 93.6% | $ | 149,106,099 | $27.88 |
Third Quarter 2013 Supplemental Information | Page 24 |
PROPERTY REPORT (CONTINUED) | |
As of September 30, 2013 | |||||||||||||||||||||||||
Average | |||||||||||||||||||||||||
Number | Monthly | ||||||||||||||||||||||||
Year Built/ | of | Percentage | Annualized | Base Rent per | |||||||||||||||||||||
Property | Location | Renovated | Buildings | Units | Leased (2) | Base Rent (3) | Leased Unit (4) | ||||||||||||||||||
Loma Palisades | San Diego, CA | 1958/2001-2008 | 80 | 548 | 99.6% | $ | 10,306,416 | $ | 1,574 | ||||||||||||||||
Imperial Beach Gardens | Imperial Beach, CA | 1959/2008-present | 26 | 160 | 100.0 | 2,758,512 | $ | 1,437 | |||||||||||||||||
Mariner's Point | Imperial Beach, CA | 1986 | 8 | 88 | 100.0 | 1,231,584 | $ | 1,166 | |||||||||||||||||
Santa Fe Park RV Resort (9) | San Diego, CA | 1971/2007-2008 | 1 | 126 | 77.8 | 789,708 | $ | 671 | |||||||||||||||||
Total/Weighted Average Multifamily Portfolio | 115 | 922 | 96.7% | $ | 15,086,220 | $ | 1,410 | ||||||||||||||||||
Mixed-Use Portfolio | |||||||||||||||||||||||||
Net | Annualized | ||||||||||||||||||||||||
Number | Rentable | Base Rent | |||||||||||||||||||||||
Year Built/ | of | Square | Percentage | Annualized | per Leased | Retail | |||||||||||||||||||
Retail Portion | Location | Renovated | Buildings | Feet (1) | Leased (2) | Base Rent (3) | Square Foot (4) | Anchor Tenant(s) (5) | Other Principal Retail Tenants (6) | ||||||||||||||||
Waikiki Beach Walk - Retail | Honolulu, HI | 2006 | 3 | 96,707 | 97.9 | % | $ | 10,130,130 | $ | 107.00 | Yard House, Roy's | ||||||||||||||
Annualized | |||||||||||||||||||||||||
Number | Revenue per | ||||||||||||||||||||||||
Year Built/ | of | Average | Average | Available | |||||||||||||||||||||
Hotel Portion | Location | Renovated | Buildings | Units | Occupancy (10) | Daily Rate(10) | Room (10) | ||||||||||||||||||
Waikiki Beach Walk - Embassy Suites™ | Honolulu, HI | 2008 | 2 | 369 | 88.9 | % | $ | 330.82 | $ | 294.10 |
(1) | The net rentable square feet for each of our retail properties and the retail portion of our mixed-use property is the sum of (1) the square footages of existing leases, plus (2) for available space, the field-verified square footage. The net rentable square feet for each of our office properties is the sum of (1) the square footages of existing leases, plus (2) for available space, management’s estimate of net rentable square feet based, in part, on past leases. The net rentable square feet included in such office leases is generally determined consistently with the Building Owners and Managers Association, or BOMA, 1996 measurement guidelines. |
(2) | Percentage leased for each of our retail and office properties and the retail portion of the mixed-use property includes square footage under leases as of September 30, 2013, including leases which may not have commenced as of September 30, 2013. Percentage leased for our multifamily properties includes total units rented as of September 30, 2013. |
(3) | Annualized base rent is calculated by multiplying base rental payments (defined as cash base rents (before abatements)) for the month ended September 30, 2013 by 12. In the case of triple net or modified gross leases, annualized base rent does not include tenant reimbursements for real estate taxes, insurance, common area or other operating expenses. |
(4) | Annualized base rent per leased square foot is calculated by dividing annualized base rent, by square footage under lease as of September 30, 2013. Annualized base rent per leased unit is calculated by dividing annualized base rent by units under lease as of September 30, 2013. |
(5) | Retail anchor tenants are defined as retail tenants leasing 50,000 square feet or more. |
(6) | Other principal retail tenants are defined as the two tenants leasing the most square footage, excluding anchor tenants. |
(7) | Net rentable square feet at certain of our retail properties includes pad sites leased pursuant to the ground leases in the following table: |
Property | Number of Ground Leases | Square Footage Leased Pursuant to Ground Leases | Aggregate Annualized Base Rent | ||||||
Carmel Mountain Plaza | 6 | 127,112 | $ | 1,020,900 | |||||
South Bay Marketplace | 1 | 2,824 | $ | 91,320 | |||||
Del Monte Center | 2 | 295,100 | $ | 201,291 | |||||
Alamo Quarry Market | 4 | 31,994 | $ | 459,075 |
(8) | This property contains 421,934 net rentable square feet consisting of The Landmark at One Market (377,714 net rentable square feet) as well as a separate long-term leasehold interest in approximately 44,220 net rentable square feet of space located in an adjacent six-story leasehold known as the Annex. We currently lease the Annex from an affiliate of the Paramount Group pursuant to a long-term master lease effective through June 30, 2016, which we have the option to extend until 2026 pursuant to two five-year extension options. |
(9) | The Santa Fe Park RV Resort is subject to seasonal variation, with higher rates of occupancy occurring during the summer months. During the 12 months ended September 30, 2013, the highest average monthly occupancy rate for this property was 99%, occurring in July 2013. The number of units at the Santa Fe Park RV Resort includes 122 RV spaces and four apartments. |
(10) | Average occupancy represents the percentage of available units that were sold during the three months ended September 30, 2013, and is calculated by dividing the number of units sold by the product of the total number of units and the total number of days in the period. Average daily rate represents the average rate paid for the units sold and is calculated by dividing the total room revenue (i.e., excluding food and beverage revenues or other hotel operations revenues such as telephone, parking and other guest services) for the three months ended September 30, 2013 by the number of units sold. Revenue per available room, or RevPAR, represents the total unit revenue per total available units for the three months ended September 30, 2013 and is calculated by multiplying average occupancy by the average daily rate. RevPAR does not include food and beverage revenues or other hotel operations revenues such as telephone, parking and other guest services. |
Third Quarter 2013 Supplemental Information | Page 25 |
RETAIL LEASING SUMMARY | |
As of September 30, 2013 | |||||||||||||||||||||||||||||||||||
Total Lease Summary - Comparable (1) | |||||||||||||||||||||||||||||||||||
Number of Leases Signed | % of Comparable Leases Signed | Net Rentable Square Feet Signed | Contractual Rent Per Sq. Ft. (2) | Prior Rent Per Sq. Ft. (3) | Annual Change in Rent | Cash Basis % Change Over Prior Rent | Straight-Line Basis % Change Over Prior Rent | Weighted Average Lease Term (4) | Tenant Improvements & Incentives | Tenant Improvements & Incentives Per Sq. Ft. | |||||||||||||||||||||||||
Quarter | |||||||||||||||||||||||||||||||||||
3rd Quarter 2013 | 23 | 100% | 53,709 | $33.68 | $34.08 | $ | (21,357 | ) | (1.2 | )% | 4.5 | % | 3.7 | $ | 333,800 | $6.21 | |||||||||||||||||||
2nd Quarter 2013 | 11 | 100% | 38,960 | $30.60 | $28.09 | $ | 97,872 | 8.9 | % | 17.6 | % | 5.5 | $ | 54,358 | $1.40 | ||||||||||||||||||||
1st Quarter 2013 | 11 | 100% | 19,639 | $38.83 | $36.50 | $ | 45,691 | 6.4 | % | 9.8 | % | 3.7 | $ | 47,500 | $2.42 | ||||||||||||||||||||
4th Quarter 2012 | 13 | 100% | 33,269 | $33.32 | $31.86 | $ | 48,639 | 4.6 | % | 12.3 | % | 3.7 | $ | 61,650 | $1.85 | ||||||||||||||||||||
Total 12 months | 58 | 100% | 145,577 | $33.47 | $32.30 | $ | 170,845 | 3.6 | % | 10.1 | % | 4.2 | $ | 497,308 | $3.42 | ||||||||||||||||||||
New Lease Summary - Comparable (1) | |||||||||||||||||||||||||||||||||||
Number of Leases Signed | % of Comparable Leases Signed | Net Rentable Square Feet Signed | Contractual Rent Per Sq. Ft. (2) | Prior Rent Per Sq. Ft. (3) | Annual Change in Rent | Cash Basis % Change Over Prior Rent | Straight-Line Basis % Change Over Prior Rent | Weighted Average Lease Term (4) | Tenant Improvements & Incentives | Tenant Improvements & Incentives Per Sq. Ft. | |||||||||||||||||||||||||
Quarter | |||||||||||||||||||||||||||||||||||
3rd Quarter 2013 | 3 | 13% | 5,790 | $38.49 | $44.97 | $ | (37,565 | ) | (14.4 | )% | (14.5 | )% | 3.2 | $ | 313,800 | $54.20 | |||||||||||||||||||
2nd Quarter 2013 | 2 | 18% | 3,275 | $31.75 | $26.72 | $ | 16,470 | 18.8 | % | 20.1 | % | 5.3 | $ | 32,750 | $10.00 | ||||||||||||||||||||
1st Quarter 2013 | 2 | 18% | 2,686 | $36.84 | $35.60 | $ | 3,322 | 3.5 | % | (1.3 | )% | 2.9 | $ | 15,000 | $5.58 | ||||||||||||||||||||
4th Quarter 2012 | — | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Total 12 months | 7 | 12% | 11,751 | $36.23 | $37.74 | $ | (17,773 | ) | (4.0 | )% | (4.7 | )% | 3.7 | $ | 361,550 | $30.77 | |||||||||||||||||||
Renewal Lease Summary - Comparable (1)(5) | |||||||||||||||||||||||||||||||||||
Number of Leases Signed | % of Comparable Leases Signed | Net Rentable Square Feet Signed | Contractual Rent Per Sq. Ft. (2) | Prior Rent Per Sq. Ft. (3) | Annual Change in Rent | Cash Basis % Change Over Prior Rent | Straight-Line Basis % Change Over Prior Rent | Weighted Average Lease Term (4) | Tenant Improvements & Incentives | Tenant Improvements & Incentives Per Sq. Ft. | |||||||||||||||||||||||||
Quarter | |||||||||||||||||||||||||||||||||||
3rd Quarter 2013 | 20 | 87% | 47,919 | $33.10 | $32.76 | $ | 16,208 | 1.0 | % | 7.7 | % | 3.7 | $ | 20,000 | $0.42 | ||||||||||||||||||||
2nd Quarter 2013 | 9 | 82% | 35,685 | $30.49 | $28.21 | $ | 81,402 | 8.1 | % | 17.4 | % | 5.5 | $ | 21,608 | $0.61 | ||||||||||||||||||||
1st Quarter 2013 | 9 | 82% | 16,953 | $39.14 | $36.64 | $ | 42,369 | 6.8 | % | 11.6 | % | 3.9 | $ | 32,500 | $1.92 | ||||||||||||||||||||
4th Quarter 2012 | 13 | 100% | 33,269 | $33.32 | $31.86 | $ | 48,639 | 4.6 | % | 12.3 | % | 3.7 | $ | 61,650 | $1.85 | ||||||||||||||||||||
Total 12 months | 51 | 88% | 133,826 | $33.22 | $31.81 | $ | 188,618 | 4.4 | % | 11.7 | % | 4.2 | $ | 135,758 | $1.02 | ||||||||||||||||||||
Total Lease Summary - Comparable and Non-Comparable | |||||||||||||||||||||||||||||||||||
Number of Leases Signed | Net Rentable Square Feet Signed | Contractual Rent Per Sq. Ft. (2) | Weighted Average Lease Term (4) | Tenant Improvements & Incentives | Tenant Improvements & Incentives Per Sq. Ft. | ||||||||||||||||||||||||||||||
Quarter | |||||||||||||||||||||||||||||||||||
3rd Quarter 2013 | 26 | 59,433 | $34.49 | 4.1 | $ | 448,940 | $7.55 | ||||||||||||||||||||||||||||
2nd Quarter 2013 | 16 | 73,385 | $22.18 | 7.1 | $ | 350,858 | $4.78 | ||||||||||||||||||||||||||||
1st Quarter 2013 | 14 | 23,944 | $38.72 | 4.0 | $ | 137,500 | $5.74 | ||||||||||||||||||||||||||||
4th Quarter 2012 | 13 | 33,269 | $33.32 | 3.7 | $ | 61,650 | $1.85 | ||||||||||||||||||||||||||||
Total 12 months | 69 | 190,031 | $30.06 | 5.2 | $ | 998,948 | $5.25 |
(1) | Comparable leases represent those leases signed on spaces for which there was a previous lease. |
(2) | Contractual rent represents contractual minimum rent under the new lease for the first twelve months of the term. |
(3) | Prior rent represents the minimum rent paid under the previous lease in the final twelve months of the term. |
(4) | Weighted average is calculated on the basis of square footage. |
(5) | Excludes renewals at fixed contractual rates specified in the lease. |
Third Quarter 2013 Supplemental Information | Page 26 |
OFFICE LEASING SUMMARY | |
As of September 30, 2013 | ||||||||||||||||||||||||||||||||||
Total Lease Summary - Comparable (1) | ||||||||||||||||||||||||||||||||||
Number of Leases Signed | % of Comparable Leases Signed | Net Rentable Square Feet Signed | Contractual Rent Per Sq. Ft. (2) | Prior Rent Per Sq. Ft. (3) | Annual Change in Rent | Cash Basis % Change Over Prior Rent | Straight-Line Basis % Change Over Prior Rent | Weighted Average Lease Term (4) | Tenant Improvements & Incentives | Tenant Improvements & Incentives Per Sq. Ft. | ||||||||||||||||||||||||
Quarter | ||||||||||||||||||||||||||||||||||
3rd Quarter 2013 | 11 | 100% | 52,805 | $31.44 | $31.32 | $ | 5,875 | 0.4 | % | 3.7 | % | 5.8 | $ | 412,943 | $7.82 | |||||||||||||||||||
2nd Quarter 2013 | 12 | 100% | 59,028 | $30.99 | $32.23 | $ | (72,922 | ) | (3.8 | )% | 5.4 | % | 6.7 | $ | 1,486,752 | $25.19 | ||||||||||||||||||
1st Quarter 2013 | 14 | 100% | 73,838 | $34.90 | $33.53 | $ | 101,256 | 4.1 | % | 16.7 | % | 4.7 | $ | 885,649 | $11.99 | |||||||||||||||||||
4th Quarter 2012 | 14 | 100% | 93,022 | $39.76 | $34.28 | $ | 509,561 | 16.0 | % | 16.1 | % | 3.3 | $ | 82,927 | $0.89 | |||||||||||||||||||
Total 12 months | 51 | 100% | 278,693 | $35.04 | $33.09 | $ | 543,770 | 5.9 | % | 11.8 | % | 4.9 | $ | 2,868,271 | $10.29 | |||||||||||||||||||
New Lease Summary - Comparable (1) | ||||||||||||||||||||||||||||||||||
Number of Leases Signed | % of Comparable Leases Signed | Net Rentable Square Feet Signed | Contractual Rent Per Sq. Ft. (2) | Prior Rent Per Sq. Ft. (3) | Annual Change in Rent | Cash Basis % Change Over Prior Rent | Straight-Line Basis % Change Over Prior Rent | Weighted Average Lease Term (4) | Tenant Improvements & Incentives | Tenant Improvements & Incentives Per Sq. Ft. | ||||||||||||||||||||||||
Quarter | ||||||||||||||||||||||||||||||||||
3rd Quarter 2013 | 2 | 18% | 14,930 | $35.74 | $32.28 | $ | 51,693 | 10.7 | % | 12.8 | % | 9.1 | $ | 134,327 | $9.00 | |||||||||||||||||||
2nd Quarter 2013 | 5 | 42% | 38,462 | $27.43 | $29.83 | $ | (92,602 | ) | (8.1 | )% | 6.0 | % | 8.7 | $ | 1,343,691 | $34.94 | ||||||||||||||||||
1st Quarter 2013 | 6 | 43% | 24,972 | $33.74 | $35.87 | $ | (53,113 | ) | (5.9 | )% | 11.8 | % | 7.3 | $ | 257,069 | $10.29 | ||||||||||||||||||
4th Quarter 2012 | 2 | 14% | 10,096 | $30.03 | $34.67 | $ | (46,826 | ) | (13.4 | )% | (18.0 | )% | 1.9 | — | — | |||||||||||||||||||
Total 12 months | 15 | 29% | 88,460 | $30.91 | $32.50 | $ | (140,848 | ) | (4.9 | )% | 6.1 | % | 7.6 | $ | 1,735,087 | $19.62 | ||||||||||||||||||
Renewal Lease Summary - Comparable (1)(5) | ||||||||||||||||||||||||||||||||||
Number of Leases Signed | % of Comparable Leases Signed | Net Rentable Square Feet Signed | Contractual Rent Per Sq. Ft. (2) | Prior Rent Per Sq. Ft. (3) | Annual Change in Rent | Cash Basis % Change Over Prior Rent | Straight-Line Basis % Change Over Prior Rent | Weighted Average Lease Term (4) | Tenant Improvements & Incentives | Tenant Improvements & Incentives Per Sq. Ft. | ||||||||||||||||||||||||
Quarter | ||||||||||||||||||||||||||||||||||
3rd Quarter 2013 | 9 | 82% | 37,875 | $29.74 | $30.95 | $ | (45,818 | ) | (3.9 | )% | — | % | 4.5 | $ | 278,616 | $7.36 | ||||||||||||||||||
2nd Quarter 2013 | 7 | 58% | 20,566 | $37.66 | $36.70 | $ | 19,680 | 2.6 | % | 4.5 | % | 2.9 | $ | 143,061 | $6.96 | |||||||||||||||||||
1st Quarter 2013 | 8 | 57% | 48,866 | $35.49 | $32.33 | $ | 154,369 | 9.8 | % | 19.6 | % | 3.4 | $ | 628,580 | $12.86 | |||||||||||||||||||
4th Quarter 2012 | 12 | 86% | 82,926 | $40.95 | $34.24 | $ | 556,387 | 19.6 | % | 20.3 | % | 3.5 | $ | 82,927 | $1.00 | |||||||||||||||||||
Total 12 months | 36 | 71% | 190,233 | $36.96 | $33.36 | $ | 684,618 | 10.8 | % | 14.4 | % | 3.6 | $ | 1,133,184 | $5.96 | |||||||||||||||||||
Total Lease Summary - Comparable and Non-Comparable | ||||||||||||||||||||||||||||||||||
Number of Leases Signed | Net Rentable Square Feet Signed | Contractual Rent Per Sq. Ft. (2) | Weighted Average Lease Term (4) | Tenant Improvements & Incentives | Tenant Improvements & Incentives Per Sq. Ft. | |||||||||||||||||||||||||||||
Quarter | ||||||||||||||||||||||||||||||||||
3rd Quarter 2013 | 19 | 79,317 | $32.87 | 4.7 | $ | 910,994 | $11.49 | |||||||||||||||||||||||||||
2nd Quarter 2013 | 17 | 70,070 | $31.56 | 6.6 | $ | 1,756,251 | $25.06 | |||||||||||||||||||||||||||
1st Quarter 2013 | 18 | 111,596 | $30.73 | 6.0 | $ | 2,298,525 | $20.60 | |||||||||||||||||||||||||||
4th Quarter 2012 | 16 | 95,263 | $39.66 | 3.3 | $ | 82,927 | $0.87 | |||||||||||||||||||||||||||
Total 12 months | 70 | 356,246 | $33.76 | 5.1 | $ | 5,048,697 | $14.17 |
(1) | Comparable leases represent those leases signed on spaces for which there was a previous lease. |
(2) | Contractual rent represents contractual minimum rent under the new lease for the first twelve months of the term. |
(3) | Prior rent represents the minimum rent paid under the previous lease in the final twelve months of the term. |
(4) | Weighted average is calculated on the basis of square footage. |
(5) | Excludes renewals at fixed contractual rates specified in the lease. |
Third Quarter 2013 Supplemental Information | Page 27 |
MULTIFAMILY LEASING SUMMARY | |
As of September 30, 2013 | ||||||||
Lease Summary - Loma Palisades | ||||||||
Number of Leased Units | Percentage leased (1) | Annualized Base Rent (2) | Average Monthly Base Rent per Leased Unit (3) | |||||
Quarter | ||||||||
3rd Quarter 2013 | 546 | 99.6% | $10,306,416 | $1,574 | ||||
2nd Quarter 2013 | 538 | 98.2% | $10,058,160 | $1,558 | ||||
1st Quarter 2013 | 526 | 96.0% | $9,772,104 | $1,548 | ||||
4th Quarter 2012 | 534 | 97.4% | $9,932,424 | $1,551 | ||||
Lease Summary - Imperial Beach Gardens | ||||||||
Number of Leased Units | Percentage leased (1) | Annualized Base Rent (2) | Average Monthly Base Rent per Leased Unit (3) | |||||
Quarter | ||||||||
3rd Quarter 2013 | 160 | 100.0% | $2,758,512 | $1,437 | ||||
2nd Quarter 2013 | 160 | 100.0% | $2,725,968 | $1,420 | ||||
1st Quarter 2013 | 156 | 97.5% | $2,637,432 | $1,409 | ||||
4th Quarter 2012 | 158 | 98.8% | $2,619,372 | $1,381 | ||||
Lease Summary - Mariner's Point | ||||||||
Number of Leased Units | Percentage leased (1) | Annualized Base Rent (2) | Average Monthly Base Rent per Leased Unit (3) | |||||
Quarter | ||||||||
3rd Quarter 2013 | 88 | 100.0% | $1,231,584 | $1,166 | ||||
2nd Quarter 2013 | 88 | 100.0% | $1,198,860 | $1,135 | ||||
1st Quarter 2013 | 86 | 97.7% | $1,168,932 | $1,133 | ||||
4th Quarter 2012 | 88 | 100.0% | $1,189,188 | $1,126 | ||||
Lease Summary - Santa Fe Park RV Resort | ||||||||
Number of Leased Units | Percentage leased (1) | Annualized Base Rent (2) | Average Monthly Base Rent per Leased Unit (3) | |||||
Quarter | ||||||||
3rd Quarter 2013 | 98 | 77.8% | $789,708 | $671 | ||||
2nd Quarter 2013 | 115 | 91.3% | $1,153,548 | $836 | ||||
1st Quarter 2013 | 101 | 80.0% | $858,144 | $709 | ||||
4th Quarter 2012 | 93 | 74.0% | $913,200 | $816 | ||||
Total Multifamily Lease Summary | ||||||||
Number of Leased Units | Percentage leased (1) | Annualized Base Rent (2) | Average Monthly Base Rent per Leased Unit (3) | |||||
Quarter | ||||||||
3rd Quarter 2013 | 892 | 96.7% | $15,086,220 | $1,410 | ||||
2nd Quarter 2013 | 901 | 97.7% | $15,136,536 | $1,400 | ||||
1st Quarter 2013 | 869 | 94.3% | $14,436,612 | $1,384 | ||||
4th Quarter 2012 | 873 | 94.7% | $14,654,184 | $1,399 |
(1) | Percentage leased for our multifamily properties includes total units rented as of each respective quarter end date. |
(2) | Annualized base rent is calculated by multiplying base rental payments (defined as cash base rents (before abatements)) as of each respective quarter end date. |
(3) | Annualized base rent per leased unit is calculated by dividing annualized base rent, by units under lease as of each respective quarter end date. |
Third Quarter 2013 Supplemental Information | Page 28 |
MIXED-USE LEASING SUMMARY | |
As of September 30, 2013 | ||||||||
Lease Summary - Retail Portion | ||||||||
Number of Leased Square Feet | Percentage leased (1) | Annualized Base Rent (2) | Annualized base Rent per Leased Square Foot (3) | |||||
Quarter | ||||||||
3rd Quarter 2013 | 94,692 | 97.9% | $10,130,130 | $107 | ||||
2nd Quarter 2013 | 90,664 | 93.8% | $9,898,572 | $109 | ||||
1st Quarter 2013 | 92,333 | 95.5% | $10,309,910 | $112 | ||||
4th Quarter 2012 | 92,333 | 95.5% | $9,977,318 | $108 | ||||
Lease Summary - Hotel Portion | ||||||||
Number of Leased Units | Average Occupancy (4) | Average Daily Rate (4) | Annualized Revenue per Available Room (4) | |||||
Quarter | ||||||||
3rd Quarter 2013 | 328 | 88.9% | $331 | $294 | ||||
2nd Quarter 2013 | 323 | 87.6% | $278 | $244 | ||||
1st Quarter 2013 | 331 | 89.6% | $297 | $266 | ||||
4th Quarter 2012 | 328 | 84.3% | $265 | $224 |
(1) | Percentage leased for mixed-use property includes square footage under leases as of September 30, 2013, including leases which may not have commenced as of September 30, 2013. |
(2) | Annualized base rent is calculated by multiplying base rental payments (defined as cash base rents (before abatements)) for the month ended September 30, 2013 by 12. In the case of triple net or modified gross leases, annualized base rent does not include tenant reimbursements for real estate taxes, insurance, common area or other operating expenses. |
(3) | Annualized base rent per leased square foot is calculated by dividing annualized base rent, by square footage under lease as of September 30, 2013. |
(4) | Average occupancy represents the percentage of available units that were sold during the three months ended September 30, 2013, and is calculated by dividing the number of units sold by the product of the total number of units and the total number of days in the period. Average daily rate represents the average rate paid for the units sold and is calculated by dividing the total room revenue (i.e., excluding food and beverage revenues or other hotel operations revenues such as telephone, parking and other guest services) for each respective quarter period by the number of units sold. Revenue per available room, or RevPAR, represents the total unit revenue per total available units for each respective quarter period and is calculated by multiplying average occupancy by the average daily rate. RevPAR does not include food and beverage revenues or other hotel operations revenues such as telephone, parking and other guest services. |
Third Quarter 2013 Supplemental Information | Page 29 |
LEASE EXPIRATIONS | |
As of September 30, 2013 | |||||||||||||||||||||||||||||||||||||||||
Assumes no exercise of lease options | |||||||||||||||||||||||||||||||||||||||||
Office | Retail | Mixed-Use (Retail Portion Only) | Total | ||||||||||||||||||||||||||||||||||||||
% of | % of | Annualized | % of | % of | Annualized | % of | % of | Annualized | % of | Annualized | |||||||||||||||||||||||||||||||
Expiring | Office | Total | Base Rent | Expiring | Retail | Total | Base Rent | Expiring | Mixed-Use | Total | Base Rent | Expiring | Total | Base Rent | |||||||||||||||||||||||||||
Year | Sq. Ft. | Sq. Ft. | Sq. Ft. | Per Sq. Ft.(1) | Sq. Ft. | Sq. Ft. | Sq. Ft. | Per Sq. Ft.(1) | Sq. Ft. | Sq. Ft. | Sq. Ft. | Per Sq. Ft.(1) | Sq. Ft. | Sq. Ft. | Per Sq. Ft.(1) | ||||||||||||||||||||||||||
Month to Month | 25,802 | 1.0 | % | 0.4 | % | $4.36 | 9,915 | 0.3 | % | 0.2 | % | $16.26 | 3,433 | 3.5 | % | 0.1 | % | $21.63 | 39,150 | 0.7 | % | $8.89 | |||||||||||||||||||
2013 | 94,262 | 3.6 | 1.6 | $34.98 | 43,948 | 1.4 | 0.8 | $32.59 | 6,690 | 6.9 | 0.1 | $66.73 | 144,900 | 2.5 | $44.74 | ||||||||||||||||||||||||||
2014 | 210,722 | 8.0 | 4.0 | $26.42 | 311,213 | 10.1 | 5.8 | $32.15 | 2,575 | 2.7 | — | $200.23 | 524,510 | 9.7 | $29.67 | ||||||||||||||||||||||||||
2015 | 266,824 | 10.1 | 4.6 | $32.97 | 249,245 | 8.1 | 4.3 | $26.29 | 11,085 | 11.5 | 0.2 | $221.23 | 527,154 | 9.1 | $33.77 | ||||||||||||||||||||||||||
2016 | 268,931 | 10.2 | 4.6 | $29.93 | 201,652 | 6.6 | 3.5 | $34.34 | 14,428 | 14.9 | 0.2 | $121.58 | 485,011 | 8.3 | $34.49 | ||||||||||||||||||||||||||
2017 | 374,722 | 14.0 | 6.4 | $35.03 | 334,358 | 10.9 | 5.8 | $25.59 | 7,407 | 7.7 | 0.1 | $147.21 | 716,487 | 12.3 | $31.78 | ||||||||||||||||||||||||||
2018 | 210,071 | 7.9 | 4.0 | $36.21 | 1,068,026 | 34.9 | 18.1 | $19.07 | 6,394 | 6.6 | 0.1 | $170.28 | 1,284,491 | 22.1 | $22.63 | ||||||||||||||||||||||||||
2019 | 268,997 | 10.2 | 4.6 | $39.31 | 159,757 | 5.2 | 2.7 | $28.09 | 14,220 | 14.7 | 0.3 | $77.92 | 442,974 | 7.6 | $36.50 | ||||||||||||||||||||||||||
2020 | 270,340 | (2) | 10.2 | 4.2 | $36.51 | 131,884 | 4.3 | 2.3 | $10.82 | 17,843 | 18.4 | 0.3 | $44.96 | 420,067 | 6.8 | $28.53 | |||||||||||||||||||||||||
2021 | 208,011 | 7.9 | 3.7 | $36.57 | 41,769 | 1.4 | 0.6 | $39.79 | — | — | — | — | 249,780 | 4.3 | $37.11 | ||||||||||||||||||||||||||
2022 | 9,364 | 0.4 | 0.1 | $20.00 | 145,355 | 4.7 | 2.4 | $30.25 | 10,617 | 11.0 | 0.3 | $81.57 | 165,336 | 2.8 | $32.96 | ||||||||||||||||||||||||||
Thereafter | 184,446 | (3) (4) | 7.0 | 2.6 | $25.66 | 162,454 | 5.3 | 2.8 | $22.23 | — | — | — | — | 346,900 | 5.4 | $23.50 | |||||||||||||||||||||||||
Signed Leases Not Commenced | 24,490 | 0.9 | 0.8 | — | 72,994 | 2.4 | 1.3 | — | — | — | — | — | 97,484 | 2.1 | — | ||||||||||||||||||||||||||
Available | 228,585 | 8.6 | 4.0 | — | 136,075 | 4.4 | 2.3 | — | 2,015 | 2.1 | — | — | 366,675 | 6.3 | — | ||||||||||||||||||||||||||
Total | 2,645,567 | 100.0 | % | 45.5 | % | $30.06 | 3,068,645 | 100.0 | % | 52.8 | % | $22.68 | 96,707 | 100.0 | % | 1.7 | % | $105.46 | 5,810,919 | 100.0 | % | $27.41 | |||||||||||||||||||
Assumes all lease options are exercised | |||||||||||||||||||||||||||||||||||||||||
Office | Retail | Mixed-Use (Retail Portion Only) | Total | ||||||||||||||||||||||||||||||||||||||
% of | % of | Annualized | % of | % of | Annualized | % of | % of | Annualized | % of | Annualized | |||||||||||||||||||||||||||||||
Expiring | Office | Total | Base Rent | Expiring | Retail | Total | Base Rent | Expiring | Mixed-Use | Total | Base Rent | Expiring | Total | Base Rent | |||||||||||||||||||||||||||
Year | Sq. Ft. | Sq. Ft. | Sq. Ft. | Per Sq. Ft.(1) | Sq. Ft. | Sq. Ft. | Sq. Ft. | Per Sq. Ft.(1) | Sq. Ft. | Sq. Ft. | Sq. Ft. | Per Sq. Ft.(1) | Sq. Ft. | Sq. Ft. | Per Sq. Ft.(1) | ||||||||||||||||||||||||||
Month to Month | 25,802 | 1.0 | % | 0.4 | % | $4.36 | 9,915 | 0.3 | % | 0.2 | % | $16.26 | 3,433 | 3.5 | % | 0.1 | % | $21.63 | 39,150 | 0.7 | % | $8.89 | |||||||||||||||||||
2013 | 94,262 | 3.6 | 1.7 | $34.98 | 25,592 | 0.8 | 0.4 | $43.41 | 6,690 | 6.9 | 0.1 | $66.73 | 126,544 | 2.2 | $48.68 | ||||||||||||||||||||||||||
2014 | 146,613 | 5.5 | 3.2 | $24.60 | 124,014 | 4.0 | 2.1 | $49.22 | 2,145 | 2.2 | — | $213.91 | 272,772 | 5.3 | $34.67 | ||||||||||||||||||||||||||
2015 | 82,861 | 3.1 | 1.4 | $31.49 | 57,545 | 1.9 | 1.0 | $35.08 | 4,871 | 5.0 | 0.1 | $181.98 | 145,277 | 2.5 | $37.96 | ||||||||||||||||||||||||||
2016 | 175,418 | 6.6 | 3.0 | $30.01 | 64,687 | 2.1 | 1.0 | $29.87 | 10,830 | 11.2 | 0.3 | $121.43 | 250,935 | 4.3 | $33.92 | ||||||||||||||||||||||||||
2017 | 49,077 | 1.9 | 0.8 | $34.16 | 90,490 | 3.0 | 1.6 | $32.81 | 6,367 | 6.6 | 0.1 | $140.99 | 145,934 | 2.5 | $37.91 | ||||||||||||||||||||||||||
2018 | 80,815 | 3.1 | 1.4 | $33.72 | 109,754 | 3.6 | 1.9 | $27.49 | 6,394 | 6.6 | 0.1 | $170.28 | 196,963 | 3.4 | $34.71 | ||||||||||||||||||||||||||
2019 | 104,723 | 4.0 | 1.8 | $34.72 | 121,250 | 4.0 | 2.1 | $23.42 | 2,530 | 2.6 | — | $185.40 | 228,503 | 3.9 | $30.39 | ||||||||||||||||||||||||||
2020 | 181,851 | 6.9 | 2.8 | $28.65 | 195,648 | 6.4 | 3.4 | $21.97 | 1,951 | 2.0 | — | $141.63 | 379,450 | 6.2 | $25.31 | ||||||||||||||||||||||||||
2021 | 84,133 | 3.2 | 1.4 | $32.98 | 55,666 | 1.8 | 1.0 | $47.13 | 10,242 | 10.6 | 0.2 | $201.31 | 150,041 | 2.6 | $49.72 | ||||||||||||||||||||||||||
2022 | 341,744 | 12.8 | 6.0 | $35.85 | 88,323 | 2.9 | 1.4 | $35.14 | 10,617 | 11.0 | 0.2 | $81.57 | 440,684 | 7.6 | $36.81 | ||||||||||||||||||||||||||
Thereafter | 1,025,193 | (2) (3) (4) | 38.8 | 16.8 | $35.47 | 1,916,692 | 62.4 | 33.1 | $20.56 | 28,622 | 29.7 | 0.5 | $47.43 | 2,970,507 | 50.4 | $25.92 | |||||||||||||||||||||||||
Signed Leases Not Commenced | 24,490 | 0.9 | 0.8 | — | 72,994 | 2.4 | 1.3 | — | — | — | — | — | 97,484 | 2.1 | — | ||||||||||||||||||||||||||
Available | 228,585 | 8.6 | 4.0 | — | 136,075 | 4.4 | 2.3 | — | 2,015 | 2.1 | — | — | 366,675 | 6.3 | — | ||||||||||||||||||||||||||
Total | 2,645,567 | 100.0 | % | 45.5 | % | $30.06 | 3,068,645 | 100.0 | % | 52.8 | % | $22.68 | 96,707 | 100.0 | % | 1.7 | % | $105.46 | 5,810,919 | 100.0 | % | $27.41 |
Third Quarter 2013 Supplemental Information | Page 30 |
LEASE EXPIRATIONS (CONTINUED) | |
As of September 30, 2013 |
(1) | Annualized base rent per leased square foot is calculated by dividing (i) annualized base rent for leases expiring during the applicable period, by (ii) square footage under such expiring leases. Annualized base rent is calculated by multiplying (i) base rental payments (defined as cash base rents (before abatements)) for the month ended September 30, 2013 for the leases expiring during the applicable period by (ii) 12 months. |
(2) | The expirations include 27,226 square feet currently leased by Simpson Gumpterz & Heger at The Landmark at One Market, for which salesforce.com has signed an agreement to lease such space upon Simpson Gumpterz & Heger's lease termination from October 31, 2013 through April 30, 2020, with options to extend the lease through April 30, 2030. |
(3) | The expirations include 22,105 square feet currently leased by Integra Telecom Holdings, Inc. at Lloyd District Portfolio through May 31, 2014 which Pacificorp has signed an agreement to lease such space beginning October 1, 2014 through September 30, 2024 with options to extend the lease through September 30, 2034. |
(4) | The expirations include 12,772 square feet currently leased by Globalscholar, Inc. at City Center Bellevue through September 30, 2013 for which Esterline Technologies Corporation has signed an agreement to lease such space beginning October 1, 2013 through September 30, 2023. |
Third Quarter 2013 Supplemental Information | Page 31 |
PORTFOLIO LEASED STATISTICS | |
At September 30, 2013 | At September 30, 2012 | |||||||||||||||||
Type | Size | Leased (1) | Leased % | Size | Leased (1) | Leased % | ||||||||||||
Overall Portfolio (2) Statistics | ||||||||||||||||||
Retail Properties (square feet) | 3,068,645 | 2,932,570 | 95.6 | % | 3,032,500 | 2,939,464 | 96.9 | % | ||||||||||
Office Properties (square feet) | 2,645,567 | 2,416,982 | 91.4 | % | 2,649,212 | 2,482,371 | 93.7 | % | ||||||||||
Multifamily Properties (units) | 922 | 892 | 96.7 | % | 922 | 887 | 96.2 | % | ||||||||||
Mixed-Use Properties (square feet) | 96,707 | 94,692 | 97.9 | % | 96,569 | 94,025 | 97.4 | % | ||||||||||
Mixed-Use Properties (units) | 369 | 327 | (3) | 88.7 | % | 369 | 333 | (3) | 90.2 | % | ||||||||
Same-Store(2) Statistics | ||||||||||||||||||
Retail Properties (square feet) | 3,033,489 | 2,897,414 | 95.5 | % | 3,032,500 | 2,939,646 | 96.9 | % | ||||||||||
Office Properties (square feet) | 1,092,796 | 1,059,031 | 96.9 | % | 994,860 | 985,882 | 99.1 | % | ||||||||||
Multifamily Properties (units) | 922 | 892 | 96.7 | % | 922 | 887 | 96.2 | % | ||||||||||
Mixed-Use Properties (square feet) | 96,707 | 94,692 | 97.9 | % | 96,569 | 94,025 | 97.4 | % | ||||||||||
Mixed-Use Properties (units) | 369 | 327 | (3) | 88.7 | % | 369 | 333 | (3) | 90.2 | % |
(1) | Leased square feet includes square feet under lease as of each date, including leases which may not have commenced as of that date. Leased units for our multifamily properties include total units rented as of that date. |
(2) | See Glossary of Terms. |
(3) | Represents average occupancy for the nine months ended September 30, 2013 and 2012. |
Third Quarter 2013 Supplemental Information | Page 32 |
TOP TENANTS - RETAIL | |
As of September 30, 2013 | |||||||||||||||||||||||||
Tenant | Property(ies) | Lease Expiration | Total Leased Square Feet | Rentable Square Feet as a Percentage of Total Retail | Rentable Square Feet as a Percentage of Total | Annualized Base Rent | Annualized Base Rent as a Percentage of Total Retail | Annualized Base Rent as a Percentage of Total | |||||||||||||||||
1 | Lowe's | Waikele Center | 5/31/2018 | 155,000 | 5.1 | % | 2.7 | % | $ | 4,307,153 | 6.2 | % | 2.7 | % | |||||||||||
2 | Kmart | Waikele Center | 6/30/2018 | 119,590 | 3.9 | 2.1 | 4,185,650 | 6.0 | 2.6 | ||||||||||||||||
3 | Foodland Super Market | Waikele Center | 1/25/2014 | 50,000 | 1.6 | 0.9 | 2,528,220 | 3.6 | 1.6 | ||||||||||||||||
4 | Sports Authority | Carmel Mountain Plaza,Waikele Center | 11/30/2018 7/18/2018 | 90,722 | 3.0 | 1.6 | 2,076,602 | 3.0 | 1.3 | ||||||||||||||||
5 | Nordstrom Rack | Carmel Mountain Plaza, Alamo Quarry Market | 9/30/2022 10/31/2022 | 69,047 | 2.3 | 1.2 | 1,990,316 | 2.9 | 1.2 | ||||||||||||||||
6 | Sprouts Farmers Market | Solana Beach Towne Centre, Carmel Mountain Plaza, Geary Marketplace | 6/30/2014 3/31/2025 9/30/2032 | 71,431 | 2.3 | 1.2 | 1,763,776 | 2.5 | 1.1 | ||||||||||||||||
7 | Old Navy | South Bay Marketplace, Waikele Center, Alamo Quarry Market | 4/30/2016 7/31/2016 9/30/2017 | 59,780 | 1.9 | 1.0 | * | * | * | ||||||||||||||||
8 | Vons | Lomas Santa Fe Plaza | 12/31/2017 | 49,895 | 1.6 | 0.9 | 1,216,700 | 1.7 | 0.8 | ||||||||||||||||
9 | Officemax | Waikele Center, Alamo Quarry Market | 1/31/2014 9/30/2017 | 47,962 | 1.6 | 0.8 | 1,176,511 | 1.7 | 0.7 | ||||||||||||||||
10 | Regal Cinemas | Alamo Quarry Market | 3/31/2018 | 72,447 | 2.4 | 1.2 | 1,122,929 | 1.6 | 0.7 | ||||||||||||||||
Top 10 Retail Tenants Total | 785,874 | 25.7 | % | 13.6 | % | $ | 20,367,857 | 29.2 | % | 12.7 | % |
* | Data withheld at tenant's request. |
Third Quarter 2013 Supplemental Information | Page 33 |
TOP TENANTS - OFFICE | |
As of September 30, 2013 | |||||||||||||||||||||||||
Tenant | Property | Lease Expiration | Total Leased Square Feet | Rentable Square Feet as a Percentage of Total Office | Rentable Square Feet as a Percentage of Total | Annualized Base Rent | Annualized Base Rent as a Percentage of Total Office | Annualized Base Rent as a Percentage of Total | |||||||||||||||||
1 | salesforce.com | The Landmark at One Market | 6/30/2019 4/30/2020 5/31/2021 | 226,892 | 8.6 | % | 3.9 | % | $ | 10,834,672 | 13.6 | % | 6.8 | % | |||||||||||
2 | Autodesk, Inc. | The Landmark at One Market | 12/31/2015 12/31/2017 | 114,664 | 4.3 | 2.0 | 5,274,941 | 6.6 | 3.3 | ||||||||||||||||
3 | Veterans Benefits Administration | First & Main | 8/31/2020 | 93,572 | 3.5 | 1.6 | 3,006,453 | 3.8 | 1.9 | ||||||||||||||||
4 | Treasury Tax Administration | First & Main | 9/30/2013 | 70,660 | 2.7 | 1.2 | 2,583,330 | 3.2 | 1.6 | ||||||||||||||||
5 | Insurance Company of the West | Torrey Reserve Campus | 12/31/2016 | 81,040 | 3.1 | 1.4 | 2,523,121 | 3.2 | 1.6 | ||||||||||||||||
6 | Treasury Call Center | First & Main | 8/31/2020 | 63,648 | 2.4 | 1.1 | 2,184,302 | 2.7 | 1.4 | ||||||||||||||||
7 | Caradigm USA LLC | City Center Bellevue | 8/14/2017 | 68,956 | 2.6 | 1.2 | 2,166,598 | 2.7 | 1.4 | ||||||||||||||||
8 | HDR Engineering, Inc. | City Center Bellevue | 12/31/2017 | 54,290 | 2.1 | 0.9 | 1,932,828 | 2.4 | 1.2 | ||||||||||||||||
9 | Alliant International University | One Beach Street | 10/31/2019 | 64,161 | 2.4 | 1.1 | 1,786,072 | 2.2 | 1.1 | ||||||||||||||||
10 | Portland Energy Conservation | First & Main | 1/31/2021 | 73,422 | 2.8 | 1.3 | 1,635,827 | 2.1 | 1.0 | ||||||||||||||||
Top 10 Office Tenants Total | 911,305 | 34.5 | % | 15.7 | % | $ | 33,928,144 | 42.5 | % | 21.3 | % |
Third Quarter 2013 Supplemental Information | Page 34 |
Third Quarter 2013 Supplemental Information | Page 35 |
GLOSSARY OF TERMS | |
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Net income | $ | 6,258 | $ | 4,285 | $ | 15,687 | $ | 9,780 | ||||||||
Depreciation and amortization (including discontinued operations) | 16,648 | 16,432 | 50,614 | 46,356 | ||||||||||||
Interest expense (including discontinued operations) | 14,764 | 14,690 | 44,244 | 43,522 | ||||||||||||
Interest income | (54 | ) | (177 | ) | (88 | ) | (329 | ) | ||||||||
Income tax expense | 473 | 55 | 861 | 555 | ||||||||||||
EBITDA | $ | 38,089 | $ | 35,285 | $ | 111,318 | $ | 99,884 |
Third Quarter 2013 Supplemental Information | Page 36 |
GLOSSARY OF TERMS (CONTINUED) | |
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
Reconciliation of NOI to net income | 2013 | 2012 | 2013 | 2012 | ||||||||||||
Total NOI | $ | 42,120 | $ | 38,193 | $ | 123,966 | $ | 108,465 | ||||||||
General and administrative | (4,031 | ) | (3,894 | ) | (12,658 | ) | (11,530 | ) | ||||||||
Depreciation and amortization | (16,648 | ) | (16,094 | ) | (50,614 | ) | (45,277 | ) | ||||||||
Interest expense | (14,764 | ) | (14,247 | ) | (44,244 | ) | (42,176 | ) | ||||||||
Other income (expense), net | (419 | ) | 8 | (763 | ) | (355 | ) | |||||||||
Income from continuing operations | 6,258 | 3,966 | 15,687 | 9,127 | ||||||||||||
Discontinued operations | ||||||||||||||||
Results from discontinued operations | — | 319 | — | 653 | ||||||||||||
Net income | 6,258 | 4,285 | 15,687 | 9,780 | ||||||||||||
Net income attributable to restricted shares | (132 | ) | (133 | ) | (397 | ) | (396 | ) | ||||||||
Net loss attributable to unitholders in the Operating Partnership | (1,903 | ) | (1,335 | ) | (4,752 | ) | (3,022 | ) | ||||||||
Net income attributable to American Assets Trust, Inc. stockholders | $ | 4,223 | $ | 2,817 | $ | 10,538 | $ | 6,362 |
Third Quarter 2013 Supplemental Information | Page 37 |
GLOSSARY OF TERMS (CONTINUED) | |
Comparison of Three Months Ended | Comparison of Nine Months Ended | ||||||||||
September 30, 2013 to 2012 | September 30, 2013 to 2012 | ||||||||||
Same-Store | Non Same-Store | Redevelopment Same-Store | Same-Store | Non Same-Store | Redevelopment Same-Store | ||||||
Retail Properties | |||||||||||
Carmel Country Plaza | X | X | X | X | |||||||
Carmel Mountain Plaza | X | X | X | X | |||||||
South Bay Marketplace | X | X | X | X | |||||||
Rancho Carmel Plaza | X | X | X | X | |||||||
Lomas Santa Fe Plaza | X | X | X | X | |||||||
Solana Beach Towne Centre | X | X | X | X | |||||||
Del Monte Center | X | X | X | X | |||||||
Geary Marketplace | X | X | |||||||||
The Shops at Kalakaua | X | X | X | X | |||||||
Waikele Center | X | X | X | X | |||||||
Alamo Quarry Market | X | X | X | X | |||||||
Office Properties | |||||||||||
Torrey Reserve Campus | X | X | X | X | |||||||
Solana Beach Corporate Centre | X | X | X | X | |||||||
The Landmark at One Market | X | X | X | X | |||||||
One Beach Street | X | X | X | ||||||||
First & Main | X | X | X | X | |||||||
Lloyd District Portfolio | X | X | X | X | |||||||
City Center Bellevue | X | X | |||||||||
Multifamily Properties | |||||||||||
Loma Palisades | X | X | X | X | |||||||
Imperial Beach Gardens | X | X | X | X | |||||||
Mariner's Point | X | X | X | X | |||||||
Santa Fe Park RV Resort | X | X | X | X | |||||||
Mixed-Use Properties | |||||||||||
Waikiki Beach Walk - Retail | X | X | X | X | |||||||
Waikiki Beach Walk - Embassy Suites™ | X | X | X | X | |||||||
Development Properties | |||||||||||
Sorrento Pointe - Land | X | X | |||||||||
Torrey Reserve - Land | X | X | |||||||||
Solana Beach Corporate Centre - Land | X | X | |||||||||
Solana Beach - Highway 101 - Land | X | X | |||||||||
Lloyd District Portfolio - Land | X | X |
Third Quarter 2013 Supplemental Information | Page 38 |