Delaware |
94-2953477 | |
(State or other jurisdiction of |
(I.R.S. Employer | |
incorporation or organization) |
Identification No.) |
Page No. | ||||
PART I. FINANCIAL INFORMATION |
||||
Item 1. |
Financial Statements (Unaudited) |
|||
2 | ||||
3 | ||||
4 | ||||
5 | ||||
Item 2. |
17 | |||
Item 3. |
43 | |||
Item 4. |
43 | |||
44 | ||||
Item 1. |
44 | |||
Item 2. |
45 | |||
Item 3. |
45 | |||
Item 4. |
45 | |||
Item 5. |
45 | |||
Item 6. |
45 | |||
46 |
September 30, 2002 |
December 31, 2001 |
|||||||
(Unaudited) |
||||||||
ASSETS |
||||||||
Properties |
$ |
2,415,846 |
|
$ |
2,276,508 |
| ||
Less accumulated depreciation |
|
(385,413 |
) |
|
(354,557 |
) | ||
|
|
|
|
|
| |||
|
2,030,433 |
|
|
1,921,951 |
| |||
Other assets and deferred charges, net |
|
236,886 |
|
|
167,305 |
| ||
Notes receivable, less allowance |
|
58,268 |
|
|
73,335 |
| ||
Accounts receivable, less allowance |
|
15,444 |
|
|
22,663 |
| ||
Assets held for sale |
|
63 |
|
|
|
| ||
Restricted cash and investments |
|
35,622 |
|
|
7,566 |
| ||
Cash and cash equivalents |
|
267,111 |
|
|
222,695 |
| ||
|
|
|
|
|
| |||
Total |
$ |
2,643,827 |
|
$ |
2,415,515 |
| ||
|
|
|
|
|
| |||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||
Mortgage and other debt |
$ |
1,479,933 |
|
$ |
1,310,457 |
| ||
Accounts payable and accrued expenses |
|
106,260 |
|
|
145,688 |
| ||
Deferred credits and other liabilities |
|
155,969 |
|
|
177,656 |
| ||
Liabilities associated with assets held for sale |
|
305 |
|
|
|
| ||
Deferred income taxes |
|
320,633 |
|
|
290,658 |
| ||
|
|
|
|
|
| |||
Total liabilities |
|
2,063,100 |
|
|
1,924,459 |
| ||
|
|
|
|
|
| |||
Commitments and contingencies (Note 8) |
||||||||
Minority interests |
|
55,839 |
|
|
55,799 |
| ||
|
|
|
|
|
| |||
Stockholders equity |
||||||||
Common stock, 110,805 and 110,209 shares issued and 87,158 and 86,562 shares outstanding at September 30, 2002 and
December 31, 2001, respectively |
|
1,108 |
|
|
1,102 |
| ||
Paid-in capital |
|
531,159 |
|
|
521,312 |
| ||
Treasury stock, at cost (23,647 shares at September 30, 2002 and December 31, 2001) |
|
(401,082 |
) |
|
(401,082 |
) | ||
Accumulated earnings |
|
393,703 |
|
|
313,925 |
| ||
|
|
|
|
|
| |||
Total stockholders equity |
|
524,888 |
|
|
435,257 |
| ||
|
|
|
|
|
| |||
Total |
$ |
2,643,827 |
|
$ |
2,415,515 |
| ||
|
|
|
|
|
|
Three Months Ended September
30, |
Nine Months Ended September
30, |
|||||||||||||||
2002 |
2001 |
2002 |
2001 |
|||||||||||||
(Unaudited) |
(Unaudited) |
|||||||||||||||
Rental properties |
||||||||||||||||
Rental revenue |
$ |
66,184 |
|
$ |
58,642 |
|
$ |
194,132 |
|
$ |
170,359 |
| ||||
Property operating costs |
|
(18,130 |
) |
|
(17,193 |
) |
|
(51,099 |
) |
|
(44,894 |
) | ||||
Equity in earnings of operating joint ventures, net |
|
993 |
|
|
1,184 |
|
|
6,838 |
|
|
7,017 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
49,047 |
|
|
42,633 |
|
|
149,871 |
|
|
132,482 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Property sales and fee services |
||||||||||||||||
Sales revenue |
|
10,299 |
|
|
64,324 |
|
|
108,991 |
|
|
190,186 |
| ||||
Cost of sales |
|
(2,471 |
) |
|
(36,609 |
) |
|
(69,723 |
) |
|
(113,484 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Gain on property sales |
|
7,828 |
|
|
27,715 |
|
|
39,268 |
|
|
76,702 |
| ||||
Equity in earnings of development joint ventures, net |
|
4,201 |
|
|
13,489 |
|
|
19,825 |
|
|
21,616 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total gain on property sales |
|
12,029 |
|
|
41,204 |
|
|
59,093 |
|
|
98,318 |
| ||||
Management and development fees |
|
2,755 |
|
|
1,266 |
|
|
5,651 |
|
|
3,820 |
| ||||
Selling, general and administrative expenses |
|
(5,824 |
) |
|
(6,373 |
) |
|
(19,804 |
) |
|
(21,953 |
) | ||||
Other, net |
|
3,063 |
|
|
(127 |
) |
|
15,159 |
|
|
5,955 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
12,023 |
|
|
35,970 |
|
|
60,099 |
|
|
86,140 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Interest expense |
|
(16,435 |
) |
|
(13,617 |
) |
|
(43,029 |
) |
|
(42,638 |
) | ||||
Depreciation and amortization |
|
(17,599 |
) |
|
(12,781 |
) |
|
(46,051 |
) |
|
(38,435 |
) | ||||
Corporate administrative costs |
|
(4,284 |
) |
|
(4,685 |
) |
|
(12,748 |
) |
|
(15,292 |
) | ||||
Gain on non-strategic asset sales |
|
421 |
|
|
765 |
|
|
7,242 |
|
|
3,901 |
| ||||
Other, net |
|
803 |
|
|
1,152 |
|
|
573 |
|
|
7,858 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Income before minority interests, income taxes, and discontinued operations |
|
23,976 |
|
|
49,437 |
|
|
115,957 |
|
|
134,016 |
| ||||
Minority interests |
|
(1,527 |
) |
|
(1,604 |
) |
|
(4,580 |
) |
|
(5,316 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Income before income taxes and discontinued operations |
|
22,449 |
|
|
47,833 |
|
|
111,377 |
|
|
128,700 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Income tax expense |
||||||||||||||||
Current |
|
(3,743 |
) |
|
(5,382 |
) |
|
(22,844 |
) |
|
(12,211 |
) | ||||
Deferred |
|
(5,312 |
) |
|
(13,747 |
) |
|
(21,975 |
) |
|
(39,276 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
(9,055 |
) |
|
(19,129 |
) |
|
(44,819 |
) |
|
(51,487 |
) | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Income from continuing operations |
|
13,394 |
|
|
28,704 |
|
|
66,558 |
|
|
77,213 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Discontinued operations, net of income tax: |
||||||||||||||||
Gain from disposal of discontinued operations |
|
1,277 |
|
|
|
|
|
13,332 |
|
|
|
| ||||
Loss from discontinued operations |
|
(16 |
) |
|
(58 |
) |
|
(112 |
) |
|
(188 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Gain (loss) from discontinued operations |
|
1,261 |
|
|
(58 |
) |
|
13,220 |
|
|
(188 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net income |
$ |
14,655 |
|
$ |
28,646 |
|
$ |
79,778 |
|
$ |
77,025 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Income per share from continuing operations |
||||||||||||||||
Basic |
$ |
0.15 |
|
$ |
0.29 |
|
$ |
0.77 |
|
$ |
0.76 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Assuming dilution |
$ |
0.15 |
|
$ |
0.28 |
|
$ |
0.74 |
|
$ |
0.74 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Income per share from discontinued operations |
||||||||||||||||
Basic |
$ |
0.02 |
|
$ |
|
|
$ |
0.15 |
|
$ |
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Assuming dilution |
$ |
0.01 |
|
$ |
|
|
$ |
0.15 |
|
$ |
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net income per share |
||||||||||||||||
Basic |
$ |
0.17 |
|
$ |
0.29 |
|
$ |
0.92 |
|
$ |
0.76 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Assuming dilution |
$ |
0.16 |
|
$ |
0.28 |
|
$ |
0.89 |
|
$ |
0.74 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Average number of common shares outstandingbasic |
|
87,150 |
|
|
99,290 |
|
|
86,928 |
|
|
101,518 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Average number of common shares outstandingdiluted |
|
89,603 |
|
|
102,178 |
|
|
89,539 |
|
|
104,389 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, |
||||||||
2002 |
2001 |
|||||||
(Unaudited) |
||||||||
Cash flows from operating activities: |
||||||||
Net income |
$ |
79,778 |
|
$ |
77,025 |
| ||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Depreciation and amortization |
|
46,051 |
|
|
38,435 |
| ||
Deferred income taxes |
|
21,975 |
|
|
39,276 |
| ||
Deferred gain recognized |
|
(15,856 |
) |
|
(6,149 |
) | ||
Amortization of deferred loan fees and other costs |
|
4,834 |
|
|
3,779 |
| ||
Equity in earnings of joint ventures |
|
(26,663 |
) |
|
(28,633 |
) | ||
Operating distributions from joint ventures |
|
72,770 |
|
|
29,781 |
| ||
Gain on sale of investment property |
|
(22,305 |
) |
|
(31,271 |
) | ||
Cost of development property sold |
|
66,304 |
|
|
83,594 |
| ||
Capital expenditures for development property |
|
(43,220 |
) |
|
(47,942 |
) | ||
Other, net |
|
10,366 |
|
|
1,739 |
| ||
Change in deferred credits and other liabilities |
|
13,155 |
|
|
100,940 |
| ||
Change in other operating assets and liabilities |
|
(45,381 |
) |
|
24,231 |
| ||
|
|
|
|
|
| |||
Net cash provided by operating activities |
|
161,808 |
|
|
284,805 |
| ||
|
|
|
|
|
| |||
Cash flows from investing activities: |
||||||||
Proceeds from sale of investment property |
|
29,390 |
|
|
48,259 |
| ||
Capital expenditures for investment property |
|
(246,354 |
) |
|
(233,451 |
) | ||
Reimbursable construction costs |
|
(32,497 |
) |
|
|
| ||
Contributions to joint ventures |
|
(13,403 |
) |
|
|
| ||
Restricted cash |
|
(28,056 |
) |
|
16,920 |
| ||
|
|
|
|
|
| |||
Net cash used in investing activities |
|
(290,920 |
) |
|
(168,272 |
) | ||
|
|
|
|
|
| |||
Cash flows from financing activities: |
||||||||
Borrowings |
|
381,386 |
|
|
369,873 |
| ||
Repayment of borrowings |
|
(211,910 |
) |
|
(211,483 |
) | ||
Distributions to minority partners |
|
(4,540 |
) |
|
(4,965 |
) | ||
Repurchase of common stock |
|
|
|
|
(151,920 |
) | ||
Proceeds from issuance of common stock |
|
8,592 |
|
|
14,678 |
| ||
|
|
|
|
|
| |||
Net cash provided by financing activities |
|
173,528 |
|
|
16,183 |
| ||
|
|
|
|
|
| |||
Net increase in cash and cash equivalents |
|
44,416 |
|
|
132,716 |
| ||
Cash and cash equivalents at beginning of period |
|
222,695 |
|
|
336,558 |
| ||
|
|
|
|
|
| |||
Cash and cash equivalents at end of period |
$ |
267,111 |
|
$ |
469,274 |
| ||
|
|
|
|
|
| |||
Supplemental disclosures of cash flow information: |
||||||||
Cash paid during the period for: |
||||||||
Interest (net of amount capitalized) |
$ |
37,917 |
|
$ |
39,639 |
| ||
Income taxes |
$ |
22,926 |
|
$ |
3,874 |
| ||
Non-cash investing activities: |
||||||||
Reclassification of prior period land acquisition and improvement costs from investing to operating activities due to
change in intended use |
$ |
31,590 |
|
$ |
35,529 |
| ||
Non-cash financing activities: |
||||||||
Seller-financed acquisitions |
$ |
|
|
$ |
10,000 |
| ||
Debt forgiveness-property reconveyance |
$ |
|
|
$ |
(1,637 |
) |
Three Months Ended September 30, | |||||||||||||||||
2002 |
2001 | ||||||||||||||||
Income |
Shares |
Per Share Amount |
Income |
Shares |
Per Share Amount | ||||||||||||
(In thousands, except per share data) | |||||||||||||||||
Income from continuing operations |
$ |
13,394 |
87,150 |
$ |
0.15 |
$ |
28,704 |
|
99,290 |
$ |
0.29 | ||||||
|
|
|
| ||||||||||||||
Effect of dilutive securities: stock options |
|
|
2,453 |
|
|
|
2,888 |
||||||||||
|
|
|
|
|
|
|
|||||||||||
Income from continuing operations assuming dilution |
$ |
13,394 |
89,603 |
$ |
0.15 |
$ |
28,704 |
|
102,178 |
$ |
0.28 | ||||||
|
|
|
|
|
|
|
|
|
|
| |||||||
Gain (loss) from discontinued operations |
$ |
1,261 |
87,150 |
$ |
0.02 |
$ |
(58 |
) |
99,290 |
$ |
| ||||||
|
|
|
| ||||||||||||||
Effect of dilutive securities: stock options |
|
|
2,453 |
|
|
|
2,888 |
||||||||||
|
|
|
|
|
|
|
|||||||||||
Gain (loss) from discontinued operations assuming dilution |
$ |
1,261 |
89,603 |
$ |
0.01 |
$ |
(58 |
) |
102,178 |
$ |
| ||||||
|
|
|
|
|
|
|
|
|
|
| |||||||
Net income |
$ |
14,655 |
87,150 |
$ |
0.17 |
$ |
28,646 |
|
99,290 |
$ |
0.29 | ||||||
|
|
|
| ||||||||||||||
Effect of dilutive securities: stock options |
|
|
2,453 |
|
|
|
2,888 |
||||||||||
|
|
|
|
|
|
|
|||||||||||
Net income assuming dilution |
$ |
14,655 |
89,603 |
$ |
0.16 |
$ |
28,646 |
|
102,178 |
$ |
0.28 | ||||||
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, | |||||||||||||||||
2002 |
2001 | ||||||||||||||||
Income |
Shares |
Per Share Amount |
Income |
Shares |
Per Share Amount | ||||||||||||
(In thousands, except per share data) | |||||||||||||||||
Income from continuing operations |
$ |
66,558 |
86,928 |
$ |
0.77 |
$ |
77,213 |
|
101,518 |
$ |
0.76 | ||||||
|
|
|
| ||||||||||||||
Effect of dilutive securities: stock options |
|
|
2,611 |
|
|
|
2,871 |
||||||||||
|
|
|
|
|
|
|
|||||||||||
Income from continuing operations assuming dilution |
$ |
66,558 |
89,539 |
$ |
0.74 |
$ |
77,213 |
|
104,389 |
$ |
0.74 | ||||||
|
|
|
|
|
|
|
|
|
|
| |||||||
Gain (loss) from discontinued operations |
$ |
13,220 |
86,928 |
$ |
0.15 |
$ |
(188 |
) |
101,518 |
$ |
| ||||||
|
|
|
| ||||||||||||||
Effect of dilutive securities: stock options |
|
|
2,611 |
|
|
|
2,871 |
||||||||||
|
|
|
|
|
|
|
|||||||||||
Gain (loss) from discontinued operations assuming dilution |
$ |
13,220 |
89,539 |
$ |
0.15 |
$ |
(188 |
) |
104,389 |
$ |
| ||||||
|
|
|
|
|
|
|
|
|
|
| |||||||
Net income |
$ |
79,778 |
86,928 |
$ |
0.92 |
$ |
77,025 |
|
101,518 |
$ |
0.76 | ||||||
|
|
|
| ||||||||||||||
Effect of dilutive securities: stock options |
|
|
2,611 |
|
|
|
2,871 |
||||||||||
|
|
|
|
|
|
|
|||||||||||
Net income assuming dilution |
$ |
79,778 |
89,539 |
$ |
0.89 |
$ |
77,025 |
|
104,389 |
$ |
0.74 | ||||||
|
|
|
|
|
|
|
|
|
|
|
September 30, 2002 |
December 31, 2001 | |||||
(In thousands) | ||||||
Fixed rate mortgage loans |
$ |
1,052,764 |
$ |
842,296 | ||
Floating rate mortgage loans |
|
209,573 |
|
272,288 | ||
Construction loans |
|
64,837 |
|
98,321 | ||
Land acquisition and development loans |
|
43,550 |
|
58,498 | ||
Assessment district bonds |
|
80,903 |
|
34,456 | ||
Capital leases |
|
19,549 |
|
3,981 | ||
Other loans |
|
8,757 |
|
617 | ||
|
|
|
| |||
Mortgage and other debt |
|
1,479,933 |
|
1,310,457 | ||
Liabilities of assets held for sale: |
||||||
Floating rate mortgage loans |
|
298 |
|
| ||
|
|
|
| |||
Total mortgage and other debt |
$ |
1,480,231 |
$ |
1,310,457 | ||
|
|
|
| |||
Due within one year |
$ |
69,435 |
$ |
176,723 | ||
|
|
|
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2002 |
2001 |
2002 |
2001 |
|||||||||||||
(In thousands) |
(In thousands) |
|||||||||||||||
Total interest incurred |
$ |
21,748 |
|
$ |
20,396 |
|
$ |
62,243 |
|
$ |
61,673 |
| ||||
Interest capitalized |
|
(5,313 |
) |
|
(6,779 |
) |
|
(19,214 |
) |
|
(19,035 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Interest expensed |
$ |
16,435 |
|
$ |
13,617 |
|
$ |
43,029 |
|
$ |
42,638 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2002 |
December 31, 2001 |
|||||||
(In thousands) |
||||||||
Rental properties: |
||||||||
Industrial buildings |
$ |
1,117,952 |
|
$ |
943,340 |
| ||
Office buildings |
|
337,916 |
|
|
297,707 |
| ||
Retail buildings |
|
100,592 |
|
|
96,263 |
| ||
Ground leases |
|
141,454 |
|
|
142,913 |
| ||
Investment in operating joint ventures |
|
(11,313 |
) |
|
(13,026 |
) | ||
|
|
|
|
|
| |||
|
1,686,601 |
|
|
1,467,197 |
| |||
|
|
|
|
|
| |||
Developable land: |
||||||||
Commercial |
|
200,068 |
|
|
188,527 |
| ||
Residential |
|
52,206 |
|
|
52,108 |
| ||
Urban |
|
274,736 |
|
|
261,206 |
| ||
Investment in development joint ventures |
|
54,566 |
|
|
76,756 |
| ||
|
|
|
|
|
| |||
|
581,576 |
|
|
578,597 |
| |||
|
|
|
|
|
| |||
Work-in-process: |
||||||||
Commercial |
|
38,541 |
|
|
118,668 |
| ||
Commercialcapital lease |
|
5,211 |
|
|
40,560 |
| ||
Urban |
|
62,195 |
|
|
37,616 |
| ||
|
|
|
|
|
| |||
|
105,947 |
|
|
196,844 |
| |||
|
|
|
|
|
| |||
Furniture and equipment |
|
37,273 |
|
|
28,818 |
| ||
Other |
|
4,449 |
|
|
5,052 |
| ||
|
|
|
|
|
| |||
Gross book value |
|
2,415,846 |
|
|
2,276,508 |
| ||
Accumulated depreciation |
|
(385,413 |
) |
|
(354,557 |
) | ||
|
|
|
|
|
| |||
Net book value |
$ |
2,030,433 |
|
$ |
1,921,951 |
| ||
|
|
|
|
|
|
Asset Management |
Suburban |
Discontinued Operations |
||||||||||||||||||||||||||||||
Commercial |
Residential |
Urban |
Corporate |
Subtotal |
Total |
|||||||||||||||||||||||||||
(In thousands) |
||||||||||||||||||||||||||||||||
Three Months Ended September 30, 2002 |
||||||||||||||||||||||||||||||||
Rental properties: |
||||||||||||||||||||||||||||||||
Rental revenue |
$ |
66,191 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
66,191 |
|
$ |
(7 |
) |
$ |
66,184 |
| ||||||||
Property operating costs |
|
(18,156 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(18,156 |
) |
|
26 |
|
|
(18,130 |
) | ||||||||
Equity in earnings of operating joint ventures, net |
|
993 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
993 |
|
|
|
|
|
993 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
49,028 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
49,028 |
|
|
19 |
|
|
49,047 |
| |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Property sales and fee services: |
||||||||||||||||||||||||||||||||
Sales revenue |
|
5,997 |
|
|
(83 |
) |
|
8,871 |
|
|
|
|
|
|
|
|
14,785 |
|
|
(4,486 |
) |
|
10,299 |
| ||||||||
Cost of sales |
|
(2,465 |
) |
|
1,216 |
|
|
(3,508 |
) |
|
|
|
|
(60 |
) |
|
(4,817 |
) |
|
2,346 |
|
|
(2,471 |
) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Gain on property sales |
|
3,532 |
|
|
1,133 |
|
|
5,363 |
|
|
|
|
|
(60 |
) |
|
9,968 |
|
|
(2,140 |
) |
|
7,828 |
| ||||||||
Equity in earnings of development joint ventures, net |
|
|
|
|
|
|
|
5,028 |
|
|
|
|
|
(827 |
) |
|
4,201 |
|
|
|
|
|
4,201 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Total gain on property sales |
|
3,532 |
|
|
1,133 |
|
|
10,391 |
|
|
|
|
|
(887 |
) |
|
14,169 |
|
|
(2,140 |
) |
|
12,029 |
| ||||||||
Management and development fees |
|
9 |
|
|
1,355 |
|
|
647 |
|
|
744 |
|
|
|
|
|
2,755 |
|
|
|
|
|
2,755 |
| ||||||||
Selling, general and administrative expenses |
|
(168 |
) |
|
(2,455 |
) |
|
(1,549 |
) |
|
(1,652 |
) |
|
|
|
|
(5,824 |
) |
|
|
|
|
(5,824 |
) | ||||||||
Other, net(1) |
|
1,822 |
|
|
(125 |
) |
|
1,702 |
|
|
(336 |
) |
|
|
|
|
3,063 |
|
|
|
|
|
3,063 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
5,195 |
|
|
(92 |
) |
|
11,191 |
|
|
(1,244 |
) |
|
(887 |
) |
|
14,163 |
|
|
(2,140 |
) |
|
12,023 |
| |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Interest expense |
|
(20,200 |
) |
|
|
|
|
|
|
|
|
|
|
3,759 |
|
|
(16,441 |
) |
|
6 |
|
|
(16,435 |
) | ||||||||
Depreciation and amortization |
|
(16,017 |
) |
|
(259 |
) |
|
(79 |
) |
|
(351 |
) |
|
(894 |
) |
|
(17,600 |
) |
|
1 |
|
|
(17,599 |
) | ||||||||
Corporate administrative costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,284 |
) |
|
(4,284 |
) |
|
|
|
|
(4,284 |
) | ||||||||
Gain on non-strategic asset sales |
|
421 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
421 |
|
|
|
|
|
421 |
| ||||||||
Other, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
803 |
|
|
803 |
|
|
|
|
|
803 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Income (loss) before minority interests, income taxes, and discontinued operations |
|
18,427 |
|
|
(351 |
) |
|
11,112 |
|
|
(1,595 |
) |
|
(1,503 |
) |
|
26,090 |
|
|
(2,114 |
) |
|
23,976 |
| ||||||||
Minority interests |
|
(1,527 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,527 |
) |
|
|
|
|
(1,527 |
) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Income (loss) before income taxes and discontinued operations |
|
16,900 |
|
|
(351 |
) |
|
11,112 |
|
|
(1,595 |
) |
|
(1,503 |
) |
|
24,563 |
|
|
(2,114 |
) |
|
22,449 |
| ||||||||
Income taxes |
|
(6,816 |
) |
|
141 |
|
|
(4,476 |
) |
|
642 |
|
|
601 |
|
|
(9,908 |
) |
|
853 |
|
|
(9,055 |
) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Income (loss) from continuing operations |
|
10,084 |
|
|
(210 |
) |
|
6,636 |
|
|
(953 |
) |
|
(902 |
) |
|
14,655 |
|
|
(1,261 |
) |
|
13,394 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Discontinued operations, net of tax: |
||||||||||||||||||||||||||||||||
Gain from disposal of discontinued operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,277 |
|
|
1,277 |
| ||||||||
Loss from discontinued operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(16 |
) |
|
(16 |
) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Gain from discontinued operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,261 |
|
|
1,261 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Net income (loss) |
$ |
10,084 |
|
$ |
(210 |
) |
$ |
6,636 |
|
$ |
(953 |
) |
$ |
(902 |
) |
$ |
14,655 |
|
$ |
|
|
$ |
14,655 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Includes $0.8 million of lease termination fees in the Asset Management segment. |
Asset Management |
Suburban |
Urban |
Corporate |
Subtotal |
Discontinued Operations |
Total |
||||||||||||||||||||||||||
Commercial |
Residential |
|||||||||||||||||||||||||||||||
(In thousands) |
||||||||||||||||||||||||||||||||
Three Months Ended September 30, 2001 |
||||||||||||||||||||||||||||||||
Rental properties: |
||||||||||||||||||||||||||||||||
Rental revenue |
$ |
59,116 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
59,116 |
|
$ |
(474 |
) |
$ |
58,642 |
| ||||||||
Property operating costs |
|
(17,390 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(17,390 |
) |
|
197 |
|
|
(17,193 |
) | ||||||||
Equity in earnings of operating joint ventures, net |
|
1,184 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,184 |
|
|
|
|
|
1,184 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
42,910 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
42,910 |
|
|
(277 |
) |
|
42,633 |
| |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Property sales and fee services: |
||||||||||||||||||||||||||||||||
Sales revenue |
|
29,848 |
|
|
19,325 |
|
|
2,045 |
|
|
13,106 |
|
|
|
|
|
64,324 |
|
|
|
|
|
64,324 |
| ||||||||
Cost of sales |
|
(10,709 |
) |
|
(13,406 |
) |
|
(681 |
) |
|
(11,598 |
) |
|
(215 |
) |
|
(36,609 |
) |
|
|
|
|
(36,609 |
) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Gain on property sales |
|
19,139 |
|
|
5,919 |
|
|
1,364 |
|
|
1,508 |
|
|
(215 |
) |
|
27,715 |
|
|
|
|
|
27,715 |
| ||||||||
Equity in earnings of development joint ventures, net |
|
|
|
|
|
|
|
14,420 |
|
|
|
|
|
(931 |
) |
|
13,489 |
|
|
|
|
|
13,489 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Total gain on property sales |
|
19,139 |
|
|
5,919 |
|
|
15,784 |
|
|
1,508 |
|
|
(1,146 |
) |
|
41,204 |
|
|
|
|
|
41,204 |
| ||||||||
Management and development fees |
|
108 |
|
|
766 |
|
|
(5 |
) |
|
397 |
|
|
|
|
|
1,266 |
|
|
|
|
|
1,266 |
| ||||||||
Selling, general and administrative expenses |
|
(300 |
) |
|
(3,024 |
) |
|
(1,812 |
) |
|
(1,237 |
) |
|
|
|
|
(6,373 |
) |
|
|
|
|
(6,373 |
) | ||||||||
Other, net(1) |
|
846 |
|
|
(1,163 |
) |
|
(786 |
) |
|
976 |
|
|
|
|
|
(127 |
) |
|
|
|
|
(127 |
) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
19,793 |
|
|
2,498 |
|
|
13,181 |
|
|
1,644 |
|
|
(1,146 |
) |
|
35,970 |
|
|
|
|
|
35,970 |
| |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Interest expense |
|
(18,825 |
) |
|
|
|
|
|
|
|
|
|
|
4,930 |
|
|
(13,895 |
) |
|
278 |
|
|
(13,617 |
) | ||||||||
Depreciation and amortization |
|
(11,918 |
) |
|
(52 |
) |
|
(124 |
) |
|
(423 |
) |
|
(360 |
) |
|
(12,877 |
) |
|
96 |
|
|
(12,781 |
) | ||||||||
Corporate administrative costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,685 |
) |
|
(4,685 |
) |
|
|
|
|
(4,685 |
) | ||||||||
Gain on non-strategic asset sales |
|
765 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
765 |
|
|
|
|
|
765 |
| ||||||||
Other, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
1,152 |
|
|
1,152 |
|
|
|
|
|
1,152 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Income (loss) before minority interests, income taxes, and discontinued operations |
|
32,725 |
|
|
2,446 |
|
|
13,057 |
|
|
1,221 |
|
|
(109 |
) |
|
49,340 |
|
|
97 |
|
|
49,437 |
| ||||||||
Minority interests |
|
(1,604 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,604 |
) |
|
|
|
|
(1,604 |
) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Income (loss) before income taxes and discontinued operations |
|
31,121 |
|
|
2,446 |
|
|
13,057 |
|
|
1,221 |
|
|
(109 |
) |
|
47,736 |
|
|
97 |
|
|
47,833 |
| ||||||||
Income taxes |
|
(12,443 |
) |
|
(979 |
) |
|
(5,223 |
) |
|
(488 |
) |
|
43 |
|
|
(19,090 |
) |
|
(39 |
) |
|
(19,129 |
) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Income (loss) from continuing operations |
|
18,678 |
|
|
1,467 |
|
|
7,834 |
|
|
733 |
|
|
(66 |
) |
|
28,646 |
|
|
58 |
|
|
28,704 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Discontinued operations, net of tax: |
||||||||||||||||||||||||||||||||
Gain from disposal of discontinued operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Loss from discontinued operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(58 |
) |
|
(58 |
) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Loss from discontinued operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(58 |
) |
|
(58 |
) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Net income (loss) |
$ |
18,678 |
|
$ |
1,467 |
|
$ |
7,834 |
|
$ |
733 |
|
$ |
(66 |
) |
$ |
28,646 |
|
$ |
|
|
$ |
28,646 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Includes $0.2 million of lease termination fees in the Asset Management segment. |
Asset Management |
Suburban |
Urban |
Corporate |
Subtotal |
Discontinued Operations |
Total |
||||||||||||||||||||||||||
Commercial |
Residential |
|||||||||||||||||||||||||||||||
(In thousands) |
||||||||||||||||||||||||||||||||
Nine Months Ended September 30, 2002 |
||||||||||||||||||||||||||||||||
Rental properties: |
||||||||||||||||||||||||||||||||
Rental revenue |
$ |
194,750 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
194,750 |
|
$ |
(618 |
) |
$ |
194,132 |
| ||||||||
Property operating costs |
|
(51,355 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(51,355 |
) |
|
256 |
|
|
(51,099 |
) | ||||||||
Equity in earnings of operating joint ventures, net |
|
6,838 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,838 |
|
|
|
|
|
6,838 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
150,233 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
150,233 |
|
|
(362 |
) |
|
149,871 |
| |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Property sales and fee services: |
||||||||||||||||||||||||||||||||
Sales revenue |
|
41,121 |
|
|
40,907 |
|
|
57,046 |
|
|
|
|
|
|
|
|
139,074 |
|
|
(30,083 |
) |
|
108,991 |
| ||||||||
Cost of sales |
|
(13,919 |
) |
|
(35,000 |
) |
|
(28,006 |
) |
|
|
|
|
(576 |
) |
|
(77,501 |
) |
|
7,778 |
|
|
(69,723 |
) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Gain on property sales |
|
27,202 |
|
|
5,907 |
|
|
29,040 |
|
|
|
|
|
(576 |
) |
|
61,573 |
|
|
(22,305 |
) |
|
39,268 |
| ||||||||
Equity in earnings of development joint ventures, net |
|
|
|
|
|
|
|
22,585 |
|
|
|
|
|
(2,760 |
) |
|
19,825 |
|
|
|
|
|
19,825 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Total gain on property sales |
|
27,202 |
|
|
5,907 |
|
|
51,625 |
|
|
|
|
|
(3,336 |
) |
|
81,398 |
|
|
(22,305 |
) |
|
59,093 |
| ||||||||
Management and development fees |
|
60 |
|
|
3,018 |
|
|
1,102 |
|
|
1,471 |
|
|
|
|
|
5,651 |
|
|
|
|
|
5,651 |
| ||||||||
Selling, general and administrative expenses |
|
(878 |
) |
|
(6,540 |
) |
|
(7,315 |
) |
|
(5,071 |
) |
|
|
|
|
(19,804 |
) |
|
|
|
|
(19,804 |
) | ||||||||
Other, net(1) |
|
10,434 |
|
|
53 |
|
|
4,864 |
|
|
(192 |
) |
|
|
|
|
15,159 |
|
|
|
|
|
15,159 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
36,818 |
|
|
2,438 |
|
|
50,276 |
|
|
(3,792 |
) |
|
(3,336 |
) |
|
82,404 |
|
|
(22,305 |
) |
|
60,099 |
| |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Interest expense |
|
(58,083 |
) |
|
|
|
|
|
|
|
|
|
|
14,659 |
|
|
(43,424 |
) |
|
395 |
|
|
(43,029 |
) | ||||||||
Depreciation and amortization |
|
(42,919 |
) |
|
(534 |
) |
|
(152 |
) |
|
(820 |
) |
|
(1,781 |
) |
|
(46,206 |
) |
|
155 |
|
|
(46,051 |
) | ||||||||
Corporate administrative costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
(12,748 |
) |
|
(12,748 |
) |
|
|
|
|
(12,748 |
) | ||||||||
Gain on non-strategic asset sales |
|
7,242 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,242 |
|
|
|
|
|
7,242 |
| ||||||||
Other, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
573 |
|
|
573 |
|
|
|
|
|
573 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Income (loss) before minority interests, income taxes, and discontinued operations |
|
93,291 |
|
|
1,904 |
|
|
50,124 |
|
|
(4,612 |
) |
|
(2,633 |
) |
|
138,074 |
|
|
(22,117 |
) |
|
115,957 |
| ||||||||
Minority interests |
|
(4,580 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,580 |
) |
|
|
|
|
(4,580 |
) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Income (loss) before income taxes and discontinued operations |
|
88,711 |
|
|
1,904 |
|
|
50,124 |
|
|
(4,612 |
) |
|
(2,633 |
) |
|
133,494 |
|
|
(22,117 |
) |
|
111,377 |
| ||||||||
Income taxes |
|
(35,696 |
) |
|
(766 |
) |
|
(20,164 |
) |
|
1,855 |
|
|
1,055 |
|
|
(53,716 |
) |
|
8,897 |
|
|
(44,819 |
) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Income (loss) from continuing operations |
|
53,015 |
|
|
1,138 |
|
|
29,960 |
|
|
(2,757 |
) |
|
(1,578 |
) |
|
79,778 |
|
|
(13,220 |
) |
|
66,558 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Discontinued operations, net of tax: |
||||||||||||||||||||||||||||||||
Gain from disposal of discontinued operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,332 |
|
|
13,332 |
| ||||||||
Loss from discontinued operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(112 |
) |
|
(112 |
) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Gain from discontinued operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,220 |
|
|
13,220 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Net income (loss) |
$ |
53,015 |
|
$ |
1,138 |
|
$ |
29,960 |
|
$ |
(2,757 |
) |
$ |
(1,578 |
) |
$ |
79,778 |
|
$ |
|
|
$ |
79,778 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Includes $8.2 million of lease termination fees in the Asset Management segment. |
Asset Management |
Suburban |
Discontinued Operations |
||||||||||||||||||||||||||||||
Commercial |
Residential |
Urban |
Corporate |
Subtotal |
Total |
|||||||||||||||||||||||||||
(In thousands) |
||||||||||||||||||||||||||||||||
Nine Months Ended September 30, 2001 |
||||||||||||||||||||||||||||||||
Rental properties: |
||||||||||||||||||||||||||||||||
Rental revenue |
$ |
172,025 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
172,025 |
|
$ |
(1,666 |
) |
$ |
170,359 |
| ||||||||
Property operating costs |
|
(45,598 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(45,598 |
) |
|
704 |
|
|
(44,894 |
) | ||||||||
Equity in earnings of operating joint ventures, net |
|
7,017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,017 |
|
|
|
|
|
7,017 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
133,444 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
133,444 |
|
|
(962 |
) |
|
132,482 |
| |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Property sales and fee services: |
||||||||||||||||||||||||||||||||
Sales revenue |
|
66,670 |
|
|
45,102 |
|
|
28,621 |
|
|
49,793 |
|
|
|
|
|
190,186 |
|
|
|
|
|
190,186 |
| ||||||||
Cost of sales |
|
(28,279 |
) |
|
(28,505 |
) |
|
(19,148 |
) |
|
(37,337 |
) |
|
(215 |
) |
|
(113,484 |
) |
|
|
|
|
(113,484 |
) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Gain on property sales |
|
38,391 |
|
|
16,597 |
|
|
9,473 |
|
|
12,456 |
|
|
(215 |
) |
|
76,702 |
|
|
|
|
|
76,702 |
| ||||||||
Equity in earnings of development joint ventures, net |
|
|
|
|
|
|
|
22,896 |
|
|
|
|
|
(1,280 |
) |
|
21,616 |
|
|
|
|
|
21,616 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Total gain on property sales |
|
38,391 |
|
|
16,597 |
|
|
32,369 |
|
|
12,456 |
|
|
(1,495 |
) |
|
98,318 |
|
|
|
|
|
98,318 |
| ||||||||
Management and development fees |
|
120 |
|
|
2,798 |
|
|
434 |
|
|
468 |
|
|
|
|
|
3,820 |
|
|
|
|
|
3,820 |
| ||||||||
Selling, general and administrative expenses |
|
(877 |
) |
|
(9,086 |
) |
|
(8,335 |
) |
|
(3,655 |
) |
|
|
|
|
(21,953 |
) |
|
|
|
|
(21,953 |
) | ||||||||
Other, net(1) |
|
2,918 |
|
|
868 |
|
|
(2,506 |
) |
|
4,675 |
|
|
|
|
|
5,955 |
|
|
|
|
|
5,955 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
40,552 |
|
|
11,177 |
|
|
21,962 |
|
|
13,944 |
|
|
(1,495 |
) |
|
86,140 |
|
|
|
|
|
86,140 |
| |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Interest expense |
|
(56,763 |
) |
|
(7 |
) |
|
|
|
|
(56 |
) |
|
13,221 |
|
|
(43,605 |
) |
|
967 |
|
|
(42,638 |
) | ||||||||
Depreciation and amortization |
|
(35,417 |
) |
|
(371 |
) |
|
(244 |
) |
|
(1,432 |
) |
|
(1,279 |
) |
|
(38,743 |
) |
|
308 |
|
|
(38,435 |
) | ||||||||
Corporate administrative costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
(15,292 |
) |
|
(15,292 |
) |
|
|
|
|
(15,292 |
) | ||||||||
Gain on non-strategic asset sales |
|
3,901 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,901 |
|
|
|
|
|
3,901 |
| ||||||||
Other, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
7,858 |
|
|
7,858 |
|
|
|
|
|
7,858 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Income (loss) before minority interests, income taxes, and discontinued operations |
|
85,717 |
|
|
10,799 |
|
|
21,718 |
|
|
12,456 |
|
|
3,013 |
|
|
133,703 |
|
|
313 |
|
|
134,016 |
| ||||||||
Minority interests |
|
(4,812 |
) |
|
|
|
|
(504 |
) |
|
|
|
|
|
|
|
(5,316 |
) |
|
|
|
|
(5,316 |
) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Income (loss) before income taxes and discontinued operations |
|
80,905 |
|
|
10,799 |
|
|
21,214 |
|
|
12,456 |
|
|
3,013 |
|
|
128,387 |
|
|
313 |
|
|
128,700 |
| ||||||||
Income taxes |
|
(32,364 |
) |
|
(4,321 |
) |
|
(8,487 |
) |
|
(4,984 |
) |
|
(1,206 |
) |
|
(51,362 |
) |
|
(125 |
) |
|
(51,487 |
) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Income (loss) from continuing operations |
|
48,541 |
|
|
6,478 |
|
|
12,727 |
|
|
7,472 |
|
|
1,807 |
|
|
77,025 |
|
|
188 |
|
|
77,213 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Discontinued operations, net of tax: |
||||||||||||||||||||||||||||||||
Gain from disposal of discontinued operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Loss from discontinued operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(188 |
) |
|
(188 |
) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Loss from discontinued operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(188 |
) |
|
(188 |
) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Net income |
$ |
48,541 |
|
$ |
6,478 |
|
$ |
12,727 |
|
$ |
7,472 |
|
$ |
1,807 |
|
$ |
77,025 |
|
$ |
|
|
$ |
77,025 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Includes $0.2 million and $3.4 million of lease termination fees in the Asset Management and Urban segments, respectively.
|
September 30, 2002 |
||||
(In thousands) |
||||
Assets |
||||
Properties |
$ |
151 |
| |
Accumulated depreciation |
|
(91 |
) | |
|
|
| ||
Net |
|
60 |
| |
Other assets |
|
3 |
| |
|
|
| ||
Total assets |
|
63 |
| |
|
|
| ||
Liabilities |
||||
Mortgage and other debt |
|
298 |
| |
Payables |
|
2 |
| |
Other liabilities |
|
5 |
| |
|
|
| ||
Total liabilities |
|
305 |
| |
|
|
| ||
Net liabilities |
$ |
242 |
| |
|
|
|
|
Construction completions during the quarter totaled 2.1 million square feet in four buildings, at a cost of $67.9 million and a projected return on cost, when
fully occupied, of 10.4%. The occupancy rate of the four buildings, all of which have been added to Catellus rental portfolio, is currently 94.4%. |
|
At September 30, 2002, the rental portfolio totaled 36.5 million square feet, a net increase of 2.0 million square feet from June 30, 2002. This increase
consisted of 2.1 million square feet added to the portfolio through development, offset by the sale of a 70,000 square foot retail property that was 74.2% occupied. |
|
At September 30, 2002, occupancy was 94.4%, as compared with 94.2% at the end of the second quarter 2002, and 94.4% at year end 2001.
|
|
For the third quarter, net operating income from the rental portfolio, including equity in earnings of operating joint ventures, increased 15.0% to $49.0
million, as compared to $42.6 million for the same period in the 2001. |
|
For the third quarter, same space net operating income, adjusted for nonrecurring items, increased 3.9% over the same period in 2001. Year-to-date, same space
net operating income increased 2.7% over the same period in 2001. |
|
During the quarter, Catellus completed lease transactions on 1.8 million square feet of second-generation space. Year-to-date, lease transactions have been
completed on 3.6 million square feet of second-generation space at an average rental rate increase of 7.7% on a GAAP basis. |
|
Construction starts in the third quarter totaled 985,000 square feet, all of which will be added to the rental portfolio for a projected cost of $33.5 million
and a projected return on cost, when fully occupied, of approximately 10.9%. Third quarter starts include a 346,000 square foot building for APL Logistics in Romeoville, IL, a 171,000 square foot building for Whirlpool Corporation in Denver, CO, and
a 468,000 square foot speculative building in Rancho Cucamonga, CA. |
|
Total construction in progress at quarter end was 3.2 million square feet, of which 1.8 million square feet will be added to the rental portfolio; 1.0 million
square feet will be owned in joint ventures; 45,000 square feet will be sold upon completion; and 330,000 square feet is being developed for a fee on land sold to others. |
|
The projected total cost of the 1.8 million square feet currently under construction and to be retained in the rental portfolio is $175.6 million. These
buildings are 47.0% preleased and when fully leased and occupied are projected to yield a return on cost of approximately 12.0%. |
|
Residential lot and home sales during the quarter, in direct sales and through joint ventures, totaled 341. This included 53 lots at Victoria by the Bay in
Hercules, CA, 267 lots at Serrano, a suburb of Sacramento, CA, and 21 homes at Talega Village in San Clemente, CA. |
|
At quarter end, the Company had cash totaling $302.7 million, including $35.6 million of restricted cash. |
|
Fixed charge coverage ratio of 3.1x. |
|
Debt to total market capitalization ratio of 47.9%. |
September 30, |
|||||||||
2002 |
2001 |
Difference |
|||||||
(In thousands of square feet, except percentages) |
|||||||||
Rental Building Occupancy: |
|||||||||
Owned(1) |
36,477 |
|
30,254 |
|
6,223 |
| |||
Occupied(1) |
34,450 |
|
28,483 |
|
5,967 |
| |||
Occupancy percentage |
94.4 |
% |
94.1 |
% |
0.3 |
% |
(1) |
New buildings are added to our rental portfolio at the earlier of the twelve months after completion of the shell, or commencement of rent on 50% of the space.
Space is considered Occupied upon commencement of rent. |
Property Type/State |
Rental Revenue less Property Operating Expenses |
% of Total |
Owned Square Feet |
% of Total |
# Bldgs |
% of Total |
|||||||||||||
IndustrialDistribution/Warehouse Southern California |
|||||||||||||||||||
CA |
$ |
12,618 |
|
25.7 |
% |
12,196 |
33.5 |
% |
99 |
40.1 |
% | ||||||||
Northern California |
CA |
|
7,143 |
|
14.6 |
% |
5,667 |
15.5 |
% |
38 |
15.5 |
% | |||||||
Illinois |
IL |
|
4,634 |
|
9.5 |
% |
5,921 |
16.3 |
% |
18 |
7.3 |
% | |||||||
Texas |
TX |
|
2,316 |
|
4.7 |
% |
3,264 |
8.9 |
% |
11 |
4.5 |
% | |||||||
Colorado |
CO |
|
2,301 |
|
4.7 |
% |
2,033 |
5.6 |
% |
9 |
3.6 |
% | |||||||
Maryland |
MD |
|
777 |
|
1.6 |
% |
471 |
1.3 |
% |
1 |
0.4 |
% | |||||||
Ohio |
OH |
|
574 |
|
1.2 |
% |
966 |
2.6 |
% |
3 |
1.2 |
% | |||||||
Oregon |
OR |
|
509 |
|
1.0 |
% |
449 |
1.2 |
% |
3 |
1.2 |
% | |||||||
Arizona |
AZ |
|
455 |
|
0.9 |
% |
1,133 |
3.1 |
% |
9 |
3.6 |
% | |||||||
Kentucky |
KY |
|
313 |
|
0.6 |
% |
549 |
1.5 |
% |
2 |
0.8 |
% | |||||||
Oklahoma |
OK |
|
42 |
|
0.1 |
% |
125 |
0.3 |
% |
1 |
0.4 |
% | |||||||
Kansas |
KS |
|
(6 |
) |
0.0 |
% |
70 |
0.2 |
% |
1 |
0.4 |
% | |||||||
|
|
|
|
|
|
|
|
|
|
| |||||||||
Subtotal |
$ |
31,676 |
|
64.6 |
% |
32,844 |
90.0 |
% |
195 |
79.0 |
% | ||||||||
|
|
|
|
|
|
|
|
|
|
| |||||||||
Office |
|||||||||||||||||||
Northern California |
CA |
$ |
1,965 |
|
4.0 |
% |
525 |
1.4 |
% |
10 |
4.0 |
% | |||||||
Texas |
TX |
|
1,523 |
|
3.1 |
% |
868 |
2.4 |
% |
4 |
1.6 |
% | |||||||
Illinois |
IL |
|
1,311 |
|
2.7 |
% |
468 |
1.3 |
% |
2 |
0.8 |
% | |||||||
Southern California |
CA |
|
1,303 |
|
2.7 |
% |
574 |
1.6 |
% |
11 |
4.5 |
% | |||||||
Colorado |
CO |
|
703 |
|
1.4 |
% |
273 |
0.7 |
% |
2 |
0.8 |
% | |||||||
Oregon |
OR |
|
87 |
|
0.2 |
% |
57 |
0.2 |
% |
1 |
0.4 |
% | |||||||
|
|
|
|
|
|
|
|
|
|
| |||||||||
Subtotal |
$ |
6,892 |
|
14.1 |
% |
2,765 |
7.6 |
% |
30 |
12.1 |
% | ||||||||
|
|
|
|
|
|
|
|
|
|
| |||||||||
Retail |
|||||||||||||||||||
Northern California |
$ |
1,615 |
|
3.3 |
% |
481 |
1.3 |
% |
9 |
3.7 |
% | ||||||||
Southern California |
|
697 |
|
1.4 |
% |
176 |
0.5 |
% |
6 |
2.4 |
% | ||||||||
Colorado |
|
283 |
|
0.6 |
% |
100 |
0.3 |
% |
1 |
0.4 |
% | ||||||||
Arizona |
|
127 |
|
0.3 |
% |
74 |
0.2 |
% |
4 |
1.6 |
% | ||||||||
Oregon |
|
69 |
|
0.1 |
% |
37 |
0.1 |
% |
2 |
0.8 |
% | ||||||||
|
|
|
|
|
|
|
|
|
|
| |||||||||
Subtotal |
$ |
2,791 |
|
5.7 |
% |
868 |
2.4 |
% |
22 |
8.9 |
% | ||||||||
|
|
|
|
|
|
|
|
|
|
| |||||||||
Land Development |
$ |
1,864 |
|
3.8 |
% |
||||||||||||||
Ground Leases |
|
4,812 |
|
9.8 |
% |
||||||||||||||
|
|
|
|
|
|||||||||||||||
Rental Revenue less |
|||||||||||||||||||
Property Operating Expenses |
$ |
48,035 |
|
98 |
% |
||||||||||||||
Equity in Earnings of Joint Ventures |
|
993 |
|
2.0 |
% |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
| |||||||||
$ |
49,028 |
|
100.0 |
% |
36,477 |
100.0 |
% |
247 |
100.0 |
% | |||||||||
|
|
|
|
|
|
|
|
|
|
|
Project Name |
City |
September 30, 2002 Square
feet | ||
Southern California |
||||
Kaiser Commerce Center |
Ontario |
4,392 | ||
Crossroads Business Park |
Ontario |
2,016 | ||
Rancho Pacific Distribution Centre |
Rancho Cucamonga |
318 | ||
Pacific Center |
Anaheim |
44 | ||
Northridge |
Northridge |
44 | ||
| ||||
Subtotal Southern Calif. |
6,814 | |||
| ||||
Northern California |
||||
Pacific Commons |
Fremont |
3,671 | ||
Duck Creek |
Stockton |
2,000 | ||
Alameda FISC |
Alameda |
1,300 | ||
Spreckels Business Park |
Manteca |
686 | ||
Regatta Business Park |
Richmond |
89 | ||
| ||||
Subtotal Northern Calif. |
7,746 | |||
| ||||
Total in California |
14,560 | |||
| ||||
Illinois |
||||
Minooka |
Minooka |
1,710 | ||
Internationale Centre |
Woodridge |
976 | ||
Prairie Glen Corporate Campus |
Glenview |
457 | ||
Joliet |
Joliet |
370 | ||
Internationale Centre West |
Romeoville |
102 | ||
| ||||
Subtotal Illinois |
3,615 | |||
| ||||
Texas |
||||
Hobby Business Park |
Houston |
1,969 | ||
Gateway Corporate Center |
Coppell |
1,120 | ||
Stellar Way Business Park |
Grand Prairie |
814 | ||
Gateway East Business Park |
Garland |
763 | ||
Plano |
Plano |
403 | ||
Ft. Worth |
Ft. Worth |
104 | ||
| ||||
Subtotal Texas |
5,173 | |||
| ||||
Other |
||||
South Shore Corp. Park |
Portland, OR |
848 | ||
Circle Point Corporate Center |
Westminster, CO |
685 | ||
Stapleton Business Park |
Denver, CO |
609 | ||
South Shore Corp. Park |
Gresham, OR |
547 | ||
Cedar Grove Business Park |
Louisville, KY |
545 | ||
Santa Fe Industrial Center |
Oklahoma, OK |
300 | ||
| ||||
Total Outside of California |
12,322 | |||
| ||||
Total Suburban Commercial Inventory |
26,882 | |||
|
Ownership Interest |
Lots/Homes/Units at September 30,
2002 | ||||
Colorado |
|||||
Vista Range, Commerce City |
100 |
% |
2,149 | ||
| |||||
Northern California |
|||||
Alameda(controlled) |
100 |
% |
485 | ||
Hercules |
100 |
% |
154 | ||
Serrano, Sacramento |
50 |
% |
1,452 | ||
Parkway, Sacramento |
50 |
% |
874 | ||
| |||||
2,965 | |||||
| |||||
Southern California |
|||||
Talega Seniors, San Clemente |
50 |
% |
130 | ||
Talega, San Clemente |
30 |
% |
1,700 | ||
Westbluffs, Playa del Rey(1) |
100 |
% |
114 | ||
| |||||
1,944 | |||||
| |||||
Total |
7,058 | ||||
|
(1) |
We have entitlements for this project; however, individuals are challenging the entitlements under the California Environmental Quality Act and the California
Coastal Act (see Legal Proceedings section). |
R&D, Biotech & Office |
CBD Office |
Retail/ Entertainment |
Hotel (rooms) |
Residential (units) | ||||||
Urban: |
||||||||||
Mission Bay (SF, CA) |
4,537 |
|
549 |
500 |
3,073 | |||||
Union Station (LA, CA) |
|
5,175 |
675 |
|
| |||||
Santa Fe Depot (SD, CA) |
|
1,485 |
270 |
|
275 | |||||
|
|
|
|
| ||||||
Total |
4,537 |
6,660 |
1,494 |
500 |
3,348 | |||||
|
|
|
|
|
|
a significant negative industry or economic trend; |
|
a significant underperformance relative to historical or projected future operating results; |
|
a significant change in the manner in which an asset is used; and |
|
an accumulation of costs significantly in excess of the amount originally expected to construct an asset. |
Asset Management |
Suburban |
|||||||||||||||||||||||
Commercial |
Residential |
Urban |
Corporate |
Total |
||||||||||||||||||||
(In thousands) |
||||||||||||||||||||||||
Rental properties: |
||||||||||||||||||||||||
Rental revenue |
$ |
66,191 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
66,191 |
| ||||||
Property operating costs |
|
(18,156 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(18,156 |
) | ||||||
Equity in earnings of operating joint ventures, net |
|
993 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
993 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
49,028 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
49,028 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Property sales and fee services: |
||||||||||||||||||||||||
Gain on property sales |
|
3,532 |
|
|
1,133 |
|
|
5,363 |
|
|
|
|
|
(60 |
) |
|
9,968 |
| ||||||
Equity in earnings of development joint ventures, net |
|
|
|
|
|
|
|
5,028 |
|
|
|
|
|
(827 |
) |
|
4,201 |
| ||||||
Management and development fees |
|
9 |
|
|
1,355 |
|
|
647 |
|
|
744 |
|
|
|
|
|
2,755 |
| ||||||
Selling, general and administrative expenses |
|
(168 |
) |
|
(2,455 |
) |
|
(1,549 |
) |
|
(1,652 |
) |
|
|
|
|
(5,824 |
) | ||||||
Other, net |
|
1,822 |
|
|
(125 |
) |
|
1,702 |
|
|
(336 |
) |
|
|
|
|
3,063 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
5,195 |
|
|
(92 |
) |
|
11,191 |
|
|
(1,244 |
) |
|
(887 |
) |
|
14,163 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Interest expense |
|
(20,200 |
) |
|
|
|
|
|
|
|
|
|
|
3,759 |
|
|
(16,441 |
) | ||||||
Depreciation and amortization |
|
(16,017 |
) |
|
(259 |
) |
|
(79 |
) |
|
(351 |
) |
|
(894 |
) |
|
(17,600 |
) | ||||||
Corporate administrative costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,284 |
) |
|
(4,284 |
) | ||||||
Gain on non-strategic asset sales |
|
421 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
421 |
| ||||||
Other, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
803 |
|
|
803 |
| ||||||
Minority interests |
|
(1,527 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,527 |
) | ||||||
Income tax expense |
|
(6,816 |
) |
|
141 |
|
|
(4,476 |
) |
|
642 |
|
|
601 |
|
|
(9,908 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net income (loss) |
$ |
10,084 |
|
$ |
(210 |
) |
$ |
6,636 |
|
$ |
(953 |
) |
$ |
(902 |
) |
|
14,655 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Depreciation and amortization |
|
17,600 |
| |||||||||||||||||||||
Depreciation recapture |
|
(1,901 |
) | |||||||||||||||||||||
Deferred income taxes |
|
6,175 |
| |||||||||||||||||||||
Gain on non-strategic asset sales |
|
(421 |
) | |||||||||||||||||||||
|
|
| ||||||||||||||||||||||
Earnings before depreciation and deferred taxes(1) |
$ |
36,108 |
| |||||||||||||||||||||
|
|
| ||||||||||||||||||||||
Net income by segment and EBDDT for the Three Months Ended September 30, 2001:
| ||||||||||||||||||||||||
Rental properties: |
||||||||||||||||||||||||
Rental revenue |
$ |
59,116 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
59,116 |
| ||||||
Property operating costs |
|
(17,390 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(17,390 |
) | ||||||
Equity in earnings of operating joint ventures, net |
|
1,184 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,184 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
42,910 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
42,910 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Property sales and fee services: |
||||||||||||||||||||||||
Gain on property sales |
|
19,139 |
|
|
5,919 |
|
|
1,364 |
|
|
1,508 |
|
|
(215 |
) |
|
27,715 |
| ||||||
Equity in earnings of development joint ventures, net |
|
|
|
|
|
|
|
14,420 |
|
|
|
|
|
(931 |
) |
|
13,489 |
| ||||||
Management and development fees |
|
108 |
|
|
766 |
|
|
(5 |
) |
|
397 |
|
|
|
|
|
1,266 |
| ||||||
Selling, general and administrative expenses |
|
(300 |
) |
|
(3,024 |
) |
|
(1,812 |
) |
|
(1,237 |
) |
|
|
|
|
(6,373 |
) | ||||||
Other, net |
|
846 |
|
|
(1,163 |
) |
|
(786 |
) |
|
976 |
|
|
|
|
|
(127 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
19,793 |
|
|
2,498 |
|
|
13,181 |
|
|
1,644 |
|
|
(1,146 |
) |
|
35,970 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Interest expense |
|
(18,825 |
) |
|
|
|
|
|
|
|
|
|
|
4,930 |
|
|
(13,895 |
) | ||||||
Depreciation and amortization |
|
(11,918 |
) |
|
(52 |
) |
|
(124 |
) |
|
(423 |
) |
|
(360 |
) |
|
(12,877 |
) | ||||||
Corporate administrative costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,685 |
) |
|
(4,685 |
) | ||||||
Gain on non-strategic asset sales |
|
765 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
765 |
| ||||||
Other, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
1,152 |
|
|
1,152 |
| ||||||
Minority interests |
|
(1,604 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,604 |
) | ||||||
Income tax expense |
|
(12,443 |
) |
|
(979 |
) |
|
(5,223 |
) |
|
(488 |
) |
|
43 |
|
|
(19,090 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net income (loss) |
$ |
18,678 |
|
$ |
1,467 |
|
$ |
7,834 |
|
$ |
733 |
|
$ |
(66 |
) |
|
28,646 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Depreciation and amortization |
|
12,877 |
| |||||||||||||||||||||
Depreciation recapture |
|
(8,176 |
) | |||||||||||||||||||||
Deferred income taxes |
|
13,747 |
| |||||||||||||||||||||
Gain on non-strategic asset sales |
|
(765 |
) | |||||||||||||||||||||
|
|
| ||||||||||||||||||||||
Earnings before depreciation and deferred taxes |
$ |
46,329 |
| |||||||||||||||||||||
|
|
|
(1) |
EBDDT is calculated by making various adjustments to net income. Depreciation, amortization, and deferred income taxes are added back to net income as they
represent non-cash charges. Since depreciation expense is added back to net income in arriving at EBDDT, the portion of gain on property sales attributable to depreciation recapture is excluded from EBDDT. In addition, gains on the sale of
non-strategic assets and extraordinary items, including their current tax effect, represent unusual and/or non-recurring items and are excluded from the EBDDT calculation. |
Asset Management |
Suburban |
Urban |
Corporate |
Total |
||||||||||||||||||||
Commercial |
Residential |
|||||||||||||||||||||||
(In thousands) |
||||||||||||||||||||||||
Rental properties: |
||||||||||||||||||||||||
Rental revenue |
$ |
194,750 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
194,750 |
| ||||||
Property operating costs |
|
(51,355 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(51,355 |
) | ||||||
Equity in earnings of operating joint ventures, net |
|
6,838 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,838 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
150,233 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
150,233 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Property sales and fee services: |
||||||||||||||||||||||||
Gain on property sales |
|
27,202 |
|
|
5,907 |
|
|
29,040 |
|
|
|
|
|
(576 |
) |
|
61,573 |
| ||||||
Equity in earnings of development joint ventures, net |
|
|
|
|
|
|
|
22,585 |
|
|
|
|
|
(2,760 |
) |
|
19,825 |
| ||||||
Management and development fees |
|
60 |
|
|
3,018 |
|
|
1,102 |
|
|
1,471 |
|
|
|
|
|
5,651 |
| ||||||
Selling, general and administrative expenses |
|
(878 |
) |
|
(6,540 |
) |
|
(7,315 |
) |
|
(5,071 |
) |
|
|
|
|
(19,804 |
) | ||||||
Other, net |
|
10,434 |
|
|
53 |
|
|
4,864 |
|
|
(192 |
) |
|
|
|
|
15,159 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
36,818 |
|
|
2,438 |
|
|
50,276 |
|
|
(3,792 |
) |
|
(3,336 |
) |
|
82,404 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Interest expense |
|
(58,083 |
) |
|
|
|
|
|
|
|
|
|
|
14,659 |
|
|
(43,424 |
) | ||||||
Depreciation and amortization |
|
(42,919 |
) |
|
(534 |
) |
|
(152 |
) |
|
(820 |
) |
|
(1,781 |
) |
|
(46,206 |
) | ||||||
Corporate administrative costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
(12,748 |
) |
|
(12,748 |
) | ||||||
Gain on non-strategic asset sales |
|
7,242 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,242 |
| ||||||
Other, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
573 |
|
|
573 |
| ||||||
Minority interests |
|
(4,580 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,580 |
) | ||||||
Income tax expense |
|
(35,696 |
) |
|
(766 |
) |
|
(20,164 |
) |
|
1,855 |
|
|
1,055 |
|
|
(53,716 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net income (loss) |
$ |
53,015 |
|
$ |
1,138 |
|
$ |
29,960 |
|
$ |
(2,757 |
) |
$ |
(1,578 |
) |
|
79,778 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Depreciation and amortization |
|
46,206 |
| |||||||||||||||||||||
Depreciation recapture |
|
(8,121 |
) | |||||||||||||||||||||
Deferred income taxes |
|
30,948 |
| |||||||||||||||||||||
Gain on non-strategic asset sales |
|
(7,242 |
) | |||||||||||||||||||||
|
|
| ||||||||||||||||||||||
Earnings before depreciation and deferred taxes |
$ |
141,569 |
| |||||||||||||||||||||
|
|
| ||||||||||||||||||||||
Net income by segment and EBDDT for the Nine Months Ended September 30, 2001: | ||||||||||||||||||||||||
Rental properties: |
||||||||||||||||||||||||
Rental revenue |
$ |
172,025 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
172,025 |
| ||||||
Property operating costs |
|
(45,598 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(45,598 |
) | ||||||
Equity in earnings of operating joint ventures, net |
|
7,017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,017 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
133,444 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
133,444 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Property sales and fee services: |
||||||||||||||||||||||||
Gain on property sales |
|
38,391 |
|
|
16,597 |
|
|
9,473 |
|
|
12,456 |
|
|
(215 |
) |
|
76,702 |
| ||||||
Equity in earnings of development joint ventures, net |
|
|
|
|
|
|
|
22,896 |
|
|
|
|
|
(1,280 |
) |
|
21,616 |
| ||||||
Management and development fees |
|
120 |
|
|
2,798 |
|
|
434 |
|
|
468 |
|
|
|
|
|
3,820 |
| ||||||
Selling, general and administrative expenses |
|
(877 |
) |
|
(9,086 |
) |
|
(8,335 |
) |
|
(3,655 |
) |
|
|
|
|
(21,953 |
) | ||||||
Other, net |
|
2,918 |
|
|
868 |
|
|
(2,506 |
) |
|
4,675 |
|
|
|
|
|
5,955 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
40,552 |
|
|
11,177 |
|
|
21,962 |
|
|
13,944 |
|
|
(1,495 |
) |
|
86,140 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Interest expense |
|
(56,763 |
) |
|
(7 |
) |
|
|
|
|
(56 |
) |
|
13,221 |
|
|
(43,605 |
) | ||||||
Depreciation and amortization |
|
(35,417 |
) |
|
(371 |
) |
|
(244 |
) |
|
(1,432 |
) |
|
(1,279 |
) |
|
(38,743 |
) | ||||||
Corporate administrative costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
(15,292 |
) |
|
(15,292 |
) | ||||||
Gain on non-strategic asset sales |
|
3,901 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,901 |
| ||||||
Other, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
7,858 |
|
|
7,858 |
| ||||||
Minority interests |
|
(4,812 |
) |
|
|
|
|
(504 |
) |
|
|
|
|
|
|
|
(5,316 |
) | ||||||
Income tax expense |
|
(32,364 |
) |
|
(4,321 |
) |
|
(8,487 |
) |
|
(4,984 |
) |
|
(1,206 |
) |
|
(51,362 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net income |
$ |
48,541 |
|
$ |
6,478 |
|
$ |
12,727 |
|
$ |
7,472 |
|
$ |
1,807 |
|
|
77,025 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Depreciation and amortization |
|
38,743 |
| |||||||||||||||||||||
Depreciation recapture |
|
(11,428 |
) | |||||||||||||||||||||
Deferred income taxes |
|
39,276 |
| |||||||||||||||||||||
Gain on non-strategic asset sales |
|
(3,901 |
) | |||||||||||||||||||||
|
|
| ||||||||||||||||||||||
Earnings before depreciation and deferred taxes |
$ |
139,715 |
| |||||||||||||||||||||
|
|
|
Asset Management |
Suburban |
|||||||||||||||||||||||
Commercial |
Residential |
Urban |
Corporate |
Total |
||||||||||||||||||||
(In thousands) |
||||||||||||||||||||||||
Rental properties: |
||||||||||||||||||||||||
Rental revenue |
$ |
7,075 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
7,075 |
| ||||||
Property operating costs |
|
(766 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(766 |
) | ||||||
Equity in earnings of operating joint ventures, net |
|
(191 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(191 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
6,118 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,118 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Property sales and fee services: |
||||||||||||||||||||||||
Gain on property sales |
|
(15,607 |
) |
|
(4,786 |
) |
|
3,999 |
|
|
(1,508 |
) |
|
155 |
|
|
(17,747 |
) | ||||||
Equity in earnings of development joint ventures, net |
|
|
|
|
|
|
|
(9,392 |
) |
|
|
|
|
104 |
|
|
(9,288 |
) | ||||||
Management and development fees |
|
(99 |
) |
|
589 |
|
|
652 |
|
|
347 |
|
|
|
|
|
1,489 |
| ||||||
Selling, general and administrative expenses |
|
132 |
|
|
569 |
|
|
263 |
|
|
(415 |
) |
|
|
|
|
549 |
| ||||||
Other, net |
|
976 |
|
|
1,038 |
|
|
2,488 |
|
|
(1,312 |
) |
|
|
|
|
3,190 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
(14,598 |
) |
|
(2,590 |
) |
|
(1,990 |
) |
|
(2,888 |
) |
|
259 |
|
|
(21,807 |
) | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Interest expense |
|
(1,375 |
) |
|
|
|
|
|
|
|
|
|
|
(1,171 |
) |
|
(2,546 |
) | ||||||
Depreciation and amortization |
|
(4,099 |
) |
|
(207 |
) |
|
45 |
|
|
72 |
|
|
(534 |
) |
|
(4,723 |
) | ||||||
Corporate administrative costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
401 |
|
|
401 |
| ||||||
Gain on non-strategic asset sales |
|
(344 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(344 |
) | ||||||
Other, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
(349 |
) |
|
(349 |
) | ||||||
Minority interests |
|
77 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
77 |
| ||||||
Income tax expense |
|
5,627 |
|
|
1,120 |
|
|
747 |
|
|
1,130 |
|
|
558 |
|
|
9,182 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net income |
$ |
(8,594 |
) |
$ |
(1,677 |
) |
$ |
(1,198 |
) |
$ |
(1,686 |
) |
$ |
(836 |
) |
|
(13,991 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Depreciation and amortization |
|
4,723 |
| |||||||||||||||||||||
Depreciation recapture |
|
6,275 |
| |||||||||||||||||||||
Deferred income taxes |
|
(7,572 |
) | |||||||||||||||||||||
Gain on non-strategic asset sales |
|
344 |
| |||||||||||||||||||||
|
|
| ||||||||||||||||||||||
Earnings before depreciation and deferred taxes |
$ |
(10,221 |
) | |||||||||||||||||||||
|
|
| ||||||||||||||||||||||
Variance Nine Months Ended September 30, 2002 vs Nine Months Ended September 30, 2001: | ||||||||||||||||||||||||
Rental properties: |
||||||||||||||||||||||||
Rental revenue |
$ |
22,725 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
22,725 |
| ||||||
Property operating costs |
|
(5,757 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(5,757 |
) | ||||||
Equity in earnings of operating joint ventures, net |
|
(179 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(179 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
16,789 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16,789 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Property sales and fee services: |
||||||||||||||||||||||||
Gain on property sales |
|
(11,189 |
) |
|
(10,690 |
) |
|
19,567 |
|
|
(12,456 |
) |
|
(361 |
) |
|
(15,129 |
) | ||||||
Equity in earnings of development joint ventures, net |
|
|
|
|
|
|
|
(311 |
) |
|
|
|
|
(1,480 |
) |
|
(1,791 |
) | ||||||
Management and development fees |
|
(60 |
) |
|
220 |
|
|
668 |
|
|
1,003 |
|
|
|
|
|
1,831 |
| ||||||
Selling, general and administrative expenses |
|
(1 |
) |
|
2,546 |
|
|
1,020 |
|
|
(1,416 |
) |
|
|
|
|
2,149 |
| ||||||
Other, net |
|
7,516 |
|
|
(815 |
) |
|
7,370 |
|
|
(4,867 |
) |
|
|
|
|
9,204 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
(3,734 |
) |
|
(8,739 |
) |
|
28,314 |
|
|
(17,736 |
) |
|
(1,841 |
) |
|
(3,736 |
) | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Interest expense |
|
(1,320 |
) |
|
7 |
|
|
|
|
|
56 |
|
|
1,438 |
|
|
181 |
| ||||||
Depreciation and amortization |
|
(7,502 |
) |
|
(163 |
) |
|
92 |
|
|
612 |
|
|
(502 |
) |
|
(7,463 |
) | ||||||
Corporate administrative costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
2,544 |
|
|
2,544 |
| ||||||
Gain on non-strategic asset sales |
|
3,341 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,341 |
| ||||||
Other, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
(7,285 |
) |
|
(7,285 |
) | ||||||
Minority interests |
|
232 |
|
|
|
|
|
504 |
|
|
|
|
|
|
|
|
736 |
| ||||||
Income tax expense |
|
(3,332 |
) |
|
3,555 |
|
|
(11,677 |
) |
|
6,839 |
|
|
2,261 |
|
|
(2,354 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net income |
$ |
4,474 |
|
$ |
(5,340 |
) |
$ |
17,233 |
|
$ |
(10,229 |
) |
$ |
(3,385 |
) |
|
2,753 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Depreciation and amortization |
|
7,463 |
| |||||||||||||||||||||
Depreciation recapture |
|
3,307 |
| |||||||||||||||||||||
Deferred income taxes |
|
(8,328 |
) | |||||||||||||||||||||
Gain on non-strategic asset sales |
|
(3,341 |
) | |||||||||||||||||||||
|
|
| ||||||||||||||||||||||
Earnings before depreciation and deferred taxes |
$ |
1,854 |
| |||||||||||||||||||||
|
|
|
Customer Name |
State |
Type of Product Leased |
% of Total Base Rent September
30, 2002 | |||
APL Logistics, Inc |
CA, IL, KY, TX |
Industrial |
5.1% | |||
Ford Motor Company |
CA, CO, TX |
Industrial |
2.4% | |||
Kelloggs USA, Inc. |
CA, IL, CO |
Industrial |
2.2% | |||
J.C. Penney Company |
TX |
Office |
2.1% | |||
Exel Corporation |
CA |
Industrial |
2.1% | |||
Home Depot USA, Inc. |
CA |
Industrial/Retail |
1.8% | |||
Gillette Company |
CA, IL |
Industrial |
1.6% | |||
MCI Telecommunications (1) |
CA, WA, IL, MN, TX, OK, OR |
Office/Ground Leases |
1.5% | |||
Office Depot, Inc. |
CA |
Industrial/Retail |
1.4% | |||
CISCO Technology |
CA |
Ground Leases |
1.4% |
(1) |
The Company has ten leases with MCI WORLDCOM Communications, Inc. or its affiliates (MCI). On July 21, 2002, a group of MCI Companies filed for
Chapter 11 reorganization. Pursuant to an order of the United States Bankruptcy Court, the MCI Companies have until September 22, 2003 to assume or reject the leases, but they remain obligated under the Bankruptcy Code to continue to perform their
obligations under each lease in a timely manner pending the assumption or rejection of that lease. |
Three Months Ended September
30, |
Nine Months Ended September
30, |
||||||||||||||||||||
2002 |
2001 |
Difference 2002/2001 |
2002 |
2001 |
Difference 2002/2001 |
||||||||||||||||
(In thousands) |
(In thousands) |
||||||||||||||||||||
Rental revenue less property operating costs: |
|||||||||||||||||||||
Same space(1) |
$ |
33,223 |
|
$ |
31,354 |
$ |
1,869 |
|
$ |
102,844 |
$ |
99,065 |
$ |
3,779 |
| ||||||
Properties added to portfolio |
|
9,086 |
|
|
4,196 |
|
4,890 |
|
|
21,777 |
|
7,414 |
|
14,363 |
| ||||||
Properties sold from portfolio |
|
(35 |
) |
|
430 |
|
(465 |
) |
|
570 |
|
3,348 |
|
(2,778 |
) | ||||||
Ground leases |
|
5,761 |
|
|
5,746 |
|
15 |
|
|
18,204 |
|
16,600 |
|
1,604 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
$ |
48,035 |
|
$ |
41,726 |
$ |
6,309 |
|
$ |
143,395 |
$ |
126,427 |
$ |
16,968 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Same Space properties were owned and operated for the entire current year and the entire immediate preceding year. |
Asset Management |
Suburban |
||||||||||||||||||||||
Commercial |
Residential |
Urban |
Corporate |
Total |
|||||||||||||||||||
(In thousands) |
|||||||||||||||||||||||
Building/Home Sales |
|||||||||||||||||||||||
Sales Proceeds |
$ |
4,486 |
|
$ |
|
|
$ |
|
|
$ |
|
$ |
|
|
$ |
4,486 |
| ||||||
Cost of Sales |
|
(2,346 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
(2,346 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Gain |
|
2,140 |
|
|
|
|
|
|
|
|
|
|
|
|
|
2,140 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Land/Lot Sales |
|||||||||||||||||||||||
Sales Proceeds |
|
|
|
|
(83 |
) |
|
8,871 |
|
|
|
|
|
|
|
8,788 |
| ||||||
Cost of Sales |
|
|
|
|
708 |
|
|
(3,260 |
) |
|
|
|
|
|
|
(2,552 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Gain |
|
|
|
|
625 |
|
|
5,611 |
|
|
|
|
|
|
|
6,236 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Ground Lease and Other Sales |
|||||||||||||||||||||||
Sales Proceeds |
|
1,511 |
|
|
|
|
|
|
|
|
|
|
|
|
|
1,511 |
| ||||||
Cost of Sales |
|
(119 |
) |
|
508 |
|
|
(248 |
) |
|
|
|
(60 |
) |
|
81 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Gain (loss) |
|
1,392 |
|
|
508 |
|
|
(248 |
) |
|
|
|
(60 |
) |
|
1,592 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total sales proceeds |
|
5,997 |
|
|
(83 |
) |
|
8,871 |
|
|
|
|
|
|
|
14,785 |
| ||||||
Total cost of sales |
|
(2,465 |
) |
|
1,216 |
|
|
(3,508 |
) |
|
|
|
(60 |
) |
|
(4,817 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total gain (loss) on property sales |
$ |
3,532 |
|
$ |
1,133 |
|
$ |
5,363 |
|
$ |
|
$ |
(60 |
) |
$ |
9,968 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset Management |
Suburban |
|||||||||||||||||||||||
Commercial |
Residential |
Urban |
Corporate |
Total |
||||||||||||||||||||
(In thousands) |
||||||||||||||||||||||||
Building/Home Sales |
||||||||||||||||||||||||
Sales Proceeds |
$ |
27,972 |
|
$ |
10,663 |
|
$ |
1,064 |
|
$ |
|
|
$ |
|
|
$ |
39,699 |
| ||||||
Cost of Sales |
|
(9,367 |
) |
|
(6,327 |
) |
|
|
|
|
|
|
|
|
|
|
(15,694 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Gain |
|
18,605 |
|
|
4,336 |
|
|
1,064 |
|
|
|
|
|
|
|
|
24,005 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Land/Lot Sales |
||||||||||||||||||||||||
Sales Proceeds |
|
|
|
|
8,662 |
|
|
981 |
|
|
13,106 |
|
|
|
|
|
22,749 |
| ||||||
Cost of Sales |
|
|
|
|
(7,004 |
) |
|
(831 |
) |
|
(11,598 |
) |
|
|
|
|
(19,433 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Gain |
|
|
|
|
1,658 |
|
|
150 |
|
|
1,508 |
|
|
|
|
|
3,316 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Ground Lease and Other sales |
||||||||||||||||||||||||
Sales Proceeds |
|
1,876 |
|
|
|
|
|
|
|
|
|
|
|
1,876 |
| |||||||||
Cost of Sales |
|
(1,342 |
) |
|
(75 |
) |
|
150 |
|
|
|
|
|
(215 |
) |
|
(1,482 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Gain (loss) |
|
534 |
|
|
(75 |
) |
|
150 |
|
|
|
|
|
(215 |
) |
|
394 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total sales proceeds |
|
29,848 |
|
|
19,325 |
|
|
2,045 |
|
|
13,106 |
|
|
|
|
|
64,324 |
| ||||||
Total cost of sales |
|
(10,709 |
) |
|
(13,406 |
) |
|
(681 |
) |
|
(11,598 |
) |
|
(215 |
) |
|
(36,609 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total gain (loss) on property sales |
$ |
19,139 |
|
$ |
5,919 |
|
$ |
1,364 |
|
$ |
1,508 |
|
$ |
(215 |
) |
$ |
27,715 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset Management |
Suburban |
Urban |
Corporate |
Total |
|||||||||||||||||||
Commercial |
Residential |
||||||||||||||||||||||
(In thousands) |
|||||||||||||||||||||||
Building/Home Sales |
|||||||||||||||||||||||
Sales Proceeds |
$ |
34,141 |
|
$ |
|
|
$ |
|
|
$ |
|
$ |
|
|
$ |
34,141 |
| ||||||
Cost of Sales |
|
(12,411 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
(12,411 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Gain |
|
21,730 |
|
|
|
|
|
|
|
|
|
|
|
|
|
21,730 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Land/Lot Sales |
|||||||||||||||||||||||
Sales Proceeds |
|
|
|
|
40,519 |
|
|
54,993 |
|
|
|
|
|
|
|
95,512 |
| ||||||
Cost of Sales |
|
|
|
|
(35,470 |
) |
|
(27,257 |
) |
|
|
|
|
|
|
(62,727 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Gain |
|
|
|
|
5,049 |
|
|
27,736 |
|
|
|
|
|
|
|
32,785 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Ground Lease and Other Sales |
|||||||||||||||||||||||
Sales Proceeds |
|
6,980 |
|
|
388 |
|
|
2,053 |
|
|
|
|
|
|
|
9,421 |
| ||||||
Cost of Sales |
|
(1,508 |
) |
|
470 |
|
|
(749 |
) |
|
|
|
(576 |
) |
|
(2,363 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Gain (loss) |
|
5,472 |
|
|
858 |
|
|
1,304 |
|
|
|
|
(576 |
) |
|
7,058 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total sales proceeds |
|
41,121 |
|
|
40,907 |
|
|
57,046 |
|
|
|
|
|
|
|
139,074 |
| ||||||
Total cost of sales |
|
(13,919 |
) |
|
(35,000 |
) |
|
(28,006 |
) |
|
|
|
(576 |
) |
|
(77,501 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total gain (loss) on property sales |
$ |
27,202 |
|
$ |
5,907 |
|
$ |
29,040 |
|
$ |
|
$ |
(576 |
) |
$ |
61,573 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset Management |
Suburban |
Urban |
Corporate |
Total |
||||||||||||||||||||
Commercial |
Residential |
|||||||||||||||||||||||
(In thousands) |
||||||||||||||||||||||||
Building/Home Sales |
||||||||||||||||||||||||
Sales Proceeds |
$ |
37,897 |
|
$ |
18,719 |
|
$ |
9,436 |
|
$ |
|
|
$ |
|
|
$ |
66,052 |
| ||||||
Cost of Sales |
|
(13,245 |
) |
|
(13,087 |
) |
|
(7,127 |
) |
|
|
|
|
|
|
|
(33,459 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Gain |
|
24,652 |
|
|
5,632 |
|
|
2,309 |
|
|
|
|
|
|
|
|
32,593 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Land/Lot Sales |
||||||||||||||||||||||||
Sales Proceeds |
|
|
|
|
26,383 |
|
|
19,185 |
|
|
49,793 |
|
|
|
|
|
95,361 |
| ||||||
Cost of Sales |
|
|
|
|
(15,538 |
) |
|
(12,194 |
) |
|
(37,337 |
) |
|
|
|
|
(65,069 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Gain(2) |
|
|
|
|
10,845 |
|
|
6,991 |
|
|
12,456 |
|
|
|
|
|
30,292 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Ground Lease and Other Sales |
||||||||||||||||||||||||
Sales Proceeds |
|
28,773 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28,773 |
| ||||||
Cost of Sales |
|
(15,034 |
) |
|
120 |
|
|
173 |
|
|
|
|
|
(215 |
) |
|
(14,956 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Gain (loss) |
|
13,739 |
|
|
120 |
|
|
173 |
|
|
|
|
|
(215 |
) |
|
13,817 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total sales proceeds |
|
66,670 |
|
|
45,102 |
|
|
28,621 |
|
|
49,793 |
|
|
|
|
|
190,186 |
| ||||||
Total cost of sales |
|
(28,279 |
) |
|
(28,505 |
) |
|
(19,148 |
) |
|
(37,337 |
) |
|
(215 |
) |
|
(113,484 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total gain (loss) on property sales |
$ |
38,391 |
|
$ |
16,597 |
|
$ |
9,473 |
|
$ |
12,456 |
|
$ |
(215 |
) |
$ |
76,702 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset Management |
Suburban |
||||||||||||||||||||||
Commercial |
Residential |
Urban |
Corporate |
Total |
|||||||||||||||||||
(In thousands) |
|||||||||||||||||||||||
Building/Home Sales |
|||||||||||||||||||||||
Sales Proceeds |
$ |
(23,486 |
) |
$ |
(10,663 |
) |
$ |
(1,064 |
) |
$ |
|
|
$ |
|
$ |
(35,213 |
) | ||||||
Cost of Sales |
|
7,021 |
|
|
6,327 |
|
|
|
|
|
|
|
|
|
|
13,348 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Gain |
|
(16,465 |
) |
|
(4,336 |
) |
|
(1,064 |
) |
|
|
|
|
|
|
(21,865 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Land/Lot Sales |
|||||||||||||||||||||||
Sales Proceeds |
|
|
|
|
(8,745 |
) |
|
7,890 |
|
|
(13,106 |
) |
|
|
|
(13,961 |
) | ||||||
Cost of Sales |
|
|
|
|
7,712 |
|
|
(2,429 |
) |
|
11,598 |
|
|
|
|
16,881 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Gain |
|
|
|
|
(1,033 |
) |
|
5,461 |
|
|
(1,508 |
) |
|
|
|
2,920 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Ground Lease and Other Sales |
|||||||||||||||||||||||
Sales Proceeds |
|
(365 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
(365 |
) | ||||||
Cost of Sales |
|
1,223 |
|
|
583 |
|
|
(398 |
) |
|
|
|
|
155 |
|
1,563 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Gain |
|
858 |
|
|
583 |
|
|
(398 |
) |
|
|
|
|
155 |
|
1,198 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total sales proceeds |
|
(23,851 |
) |
|
(19,408 |
) |
|
6,826 |
|
|
(13,106 |
) |
|
|
|
(49,539 |
) | ||||||
Total cost of sales |
|
8,244 |
|
|
14,622 |
|
|
(2,827 |
) |
|
11,598 |
|
|
155 |
|
31,792 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total gain (loss) on property sales |
$ |
(15,607 |
) |
$ |
(4,786 |
) |
$ |
3,999 |
|
$ |
(1,508 |
) |
$ |
155 |
$ |
(17,747 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset Management |
Suburban |
|||||||||||||||||||||||
Commercial |
Residential |
Urban |
Corporate |
Total |
||||||||||||||||||||
(In thousands) |
||||||||||||||||||||||||
Building/Home Sales |
||||||||||||||||||||||||
Sales Proceeds |
$ |
(3,756 |
) |
$ |
(18,719 |
) |
$ |
(9,436 |
) |
$ |
|
|
$ |
|
|
$ |
(31,911 |
) | ||||||
Cost of Sales |
|
834 |
|
|
13,087 |
|
|
7,127 |
|
|
|
|
|
|
|
|
21,048 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Gain |
|
(2,922 |
) |
|
(5,632 |
) |
|
(2,309 |
) |
|
|
|
|
|
|
|
(10,863 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Land/Lot Sales |
||||||||||||||||||||||||
Sales Proceeds |
|
|
|
|
14,136 |
|
|
35,808 |
|
|
(49,793 |
) |
|
|
|
|
151 |
| ||||||
Cost of Sales |
|
|
|
|
(19,932 |
) |
|
(15,063 |
) |
|
37,337 |
|
|
|
|
|
2,342 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Gain |
|
|
|
|
(5,796 |
) |
|
20,745 |
|
|
(12,456 |
) |
|
|
|
|
2,493 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Ground Lease and Other Sales |
||||||||||||||||||||||||
Sales Proceeds |
|
(21,793 |
) |
|
388 |
|
|
2,053 |
|
|
|
|
|
|
|
|
(19,352 |
) | ||||||
Cost of Sales |
|
13,526 |
|
|
350 |
|
|
(922 |
) |
|
|
|
|
(361 |
) |
|
12,593 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Gain (loss) |
|
(8,267 |
) |
|
738 |
|
|
1,131 |
|
|
|
|
|
(361 |
) |
|
(6,759 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total sales proceeds |
|
(25,549 |
) |
|
(4,195 |
) |
|
28,425 |
|
|
(49,793 |
) |
|
|
|
|
(51,112 |
) | ||||||
Total cost of sales |
|
14,360 |
|
|
(6,495 |
) |
|
(8,858 |
) |
|
37,337 |
|
|
(361 |
) |
|
35,983 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total gain (loss) on property sales |
$ |
(11,189 |
) |
$ |
(10,690 |
) |
$ |
19,567 |
|
$ |
(12,456 |
) |
$ |
(361 |
) |
$ |
(15,129 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September
30, 2002 |
Three Months Ended September
30, 2001 |
|||||||||||||||||||||||||
Projects |
Lots/Homes Sold |
Sales |
Cost of Sales
|
Gain (loss) |
Lots/Homes Sold |
Sales |
Cost of Sales
|
Gain (loss) |
||||||||||||||||||
(In thousands) |
||||||||||||||||||||||||||
Brookfield |
|
$ |
|
|
$ |
|
|
$ |
|
392 |
$ |
14,800 |
$ |
(6,601 |
) |
$ |
8,199 |
| ||||||||
Talega Village |
21 |
|
10,325 |
|
|
(9,573 |
) |
|
752 |
22 |
|
10,457 |
|
(9,964 |
) |
|
493 |
| ||||||||
Serrano |
267 |
|
18,630 |
|
|
(16,664 |
) |
|
1,966 |
5 |
|
12,126 |
|
(12,260 |
) |
|
(134 |
) | ||||||||
Talega |
|
|
553 |
(1) |
|
(319 |
) |
|
234 |
1 |
|
9,480 |
|
(7,723 |
) |
|
1,757 |
| ||||||||
Parkway |
|
|
7,331 |
(1) |
|
(6,082 |
) |
|
1,249 |
190 |
|
15,069 |
|
(11,895 |
) |
|
3,174 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Total |
288 |
$ |
36,839 |
|
$ |
(32,638 |
) |
$ |
4,201 |
610 |
$ |
61,932 |
$ |
(48,443 |
) |
$ |
13,489 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September
30, 2002 |
Nine Months Ended September
30, 2001 | |||||||||||||||||||||||
Projects |
Lots/Homes Sold |
Sales |
Cost of Sales
|
Gain (loss) |
Lots/Homes Sold |
Sales |
Cost of Sales
|
Gain (loss) | ||||||||||||||||
(In thousands) | ||||||||||||||||||||||||
Brookfield |
|
$ |
|
$ |
|
|
$ |
|
524 |
$ |
77,013 |
$ |
(62,611 |
) |
$ |
14,402 | ||||||||
Talega Village |
53 |
|
27,634 |
|
(25,507 |
) |
|
2,127 |
22 |
|
10,457 |
|
(10,110 |
) |
|
347 | ||||||||
Serrano |
765 |
|
57,932 |
|
(52,598 |
) |
|
5,334 |
51 |
|
33,641 |
|
(32,243 |
) |
|
1,398 | ||||||||
Talega |
444 |
|
32,941 |
|
(30,676 |
) |
|
2,265 |
108 |
|
22,155 |
|
(19,860 |
) |
|
2,295 | ||||||||
Parkway |
570 |
|
53,171 |
|
(43,072 |
) |
|
10,099 |
190 |
|
15,069 |
|
(11,895 |
) |
|
3,174 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Total |
1,832 |
$ |
171,678 |
$ |
(151,853 |
) |
$ |
19,825 |
895 |
$ |
158,335 |
$ |
(136,719 |
) |
$ |
21,616 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Deferred revenue on prior sales for the three months ended September 30, 2002. |
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||||||||||||||
2002 |
2001 |
Difference |
2002 |
2001 |
Difference |
||||||||||||||||||
(In thousands) |
(In thousands) |
||||||||||||||||||||||
Total interest incurred |
$ |
21,754 |
|
$ |
20,674 |
|
$ |
1,080 |
$ |
62,638 |
|
$ |
62,640 |
|
$ |
(2 |
) | ||||||
Interest capitalized |
|
(5,313 |
) |
|
(6,779 |
) |
|
1,466 |
|
(19,214 |
) |
|
(19,035 |
) |
|
(179 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Interest expensed |
$ |
16,441 |
|
$ |
13,895 |
|
$ |
2,546 |
$ |
43,424 |
|
$ |
43,605 |
|
$ |
(181 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unconsolidated real estate joint ventures: |
|
Surety bonds and standby letters of credit |
|
Executed contracts for construction and development activity |
Payments Due by Period | ||||||||||||||||
Contractual Obligations |
Total |
Due within 2002 |
Due in 2003-2005 |
Due in 2006-2007 |
Due Thereafter | |||||||||||
(In thousands) | ||||||||||||||||
Mortgage and Other Debt |
$ |
1,480,231 |
(1) |
$ |
36,591 |
$ |
364,293 |
$ |
207,130 |
$ |
872,217 | |||||
Operating Leases |
|
7,548 |
|
|
649 |
|
6,446 |
|
228 |
|
225 | |||||
Contracts |
|
237,574 |
(2) |
|
116,557 |
|
105,995 |
|
4,681 |
|
10,341 | |||||
|
|
|
|
|
|
|
|
|
|
| ||||||
Total Contractual Obligations |
$ |
1,725,353 |
|
$ |
153,797 |
$ |
476,734 |
$ |
212,039 |
$ |
882,783 | |||||
|
|
|
|
|
|
|
|
|
|
|
(1) |
Includes approximately $298,000 of mortgage notes associated with assets held for sale that is presented as Liabilities associated with assets held for
sale on our condensed consolidated balance sheet. |
(2) |
A portion of these obligations is expected to be reimbursed by third parties, including bond proceeds. |
Amount of Commitment Expiration Per Period | |||||||||||||||
Commitments |
Total Amounts Committed |
Due within 2002 |
Due in 2003-2005 |
Due in 2006-2007 |
Due Thereafter | ||||||||||
(In thousands) | |||||||||||||||
Standby Letters of Credit, Surety Bonds and Commitments |
$ |
350,751 |
$ |
157,804 |
$ |
192,937 |
$ |
10 |
$ |
| |||||
Debt Guarantees |
|
51,638 |
|
51,638 |
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
| ||||||
Total Commitments |
$ |
402,389 |
$ |
209,442 |
$ |
192,937 |
$ |
10 |
$ |
| |||||
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September
30, | ||||||
2002 |
2001 | |||||
(In thousands) | ||||||
Capital Expenditures from Operating Activities(1) |
||||||
Capital expenditures for development properties |
$ |
13,616 |
$ |
15,629 | ||
Predevelopment |
|
3,501 |
|
1,021 | ||
Infrastructure and other |
|
17,756 |
|
17,508 | ||
Residential property acquisitions |
|
7,139 |
|
| ||
Other property acquisitions |
|
738 |
|
13,000 | ||
Capitalized interest and property tax |
|
470 |
|
784 | ||
|
|
|
| |||
Capital expenditures in cash flows for operating activities |
|
43,220 |
|
47,942 | ||
Seller-financed acquisitions |
|
|
|
10,000 | ||
|
|
|
| |||
Total capital expenditures in operating activities |
|
43,220 |
|
57,942 | ||
|
|
|
| |||
Capital Expenditures from Investing Activities(2) |
||||||
Construction and building improvements |
|
130,182 |
|
106,244 | ||
Predevelopment |
|
15,624 |
|
15,545 | ||
Infrastructure and other |
|
40,036 |
|
42,995 | ||
Commercial property acquisitions |
|
23,449 |
|
46,888 | ||
Other property acquisitions |
|
9,354 |
|
1,032 | ||
Tenant improvements |
|
5,912 |
|
1,832 | ||
Capitalized interest and property tax |
|
21,797 |
|
18,915 | ||
|
|
|
| |||
Capital expenditures for investment properties |
|
246,354 |
|
233,451 | ||
Reimbursable construction costs |
|
32,497 |
|
| ||
Contribution to joint ventures |
|
13,403 |
|
| ||
|
|
|
| |||
Total capital expenditures in investing activities |
|
292,254 |
|
233,451 | ||
|
|
|
| |||
Total capital expenditures(3) |
$ |
335,474 |
$ |
291,393 | ||
|
|
|
|
(1) |
This category primarily includes capital expenditures for properties we intend to build and sell. |
(2) |
This category primarily includes capital expenditures for properties we intend to hold for our own account. |
(3) |
Total capital expenditures include capitalized general and administrative expenses of $11.8 million and $14.5 million for the nine months ended September 30,
2002 and 2001, respectively. |
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||
2002 |
2001 |
2002 |
2001 |
|||||||||
(In thousands) |
(In thousands) |
|||||||||||
Commercial Development |
||||||||||||
Wholly owned: |
||||||||||||
Under construction, beginning of period |
2,927 |
|
2,583 |
|
6,143 |
|
3,474 |
| ||||
Construction starts |
985 |
|
2,688 |
|
1,567 |
|
3,062 |
| ||||
Completedretained in portfolio |
(2,050 |
) |
(192 |
) |
(5,848 |
) |
(1,304 |
) | ||||
Completeddesign/build or sold |
|
|
(74 |
) |
|
|
(227 |
) | ||||
|
|
|
|
|
|
|
| |||||
Subtotal under construction, end of period |
1,862 |
|
5,005 |
|
1,862 |
|
5,005 |
| ||||
|
|
|
|
|
|
|
| |||||
Joint Venture Projects: |
||||||||||||
Under construction, beginning of period |
305 |
|
|
|
|
|
|
| ||||
Construction starts |
|
|
|
|
305 |
|
|
| ||||
|
|
|
|
|
|
|
| |||||
Subtotal under construction, end of period |
305 |
|
|
|
305 |
|
|
| ||||
|
|
|
|
|
|
|
| |||||
Total commercial development construction |
2,167 |
|
5,005 |
|
2,167 |
|
5,005 |
| ||||
|
|
|
|
|
|
|
| |||||
Urban Development |
||||||||||||
Wholly owned: |
||||||||||||
Under construction, beginning of period(1) |
361 |
|
283 |
|
361 |
|
283 |
| ||||
Construction starts |
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
| |||||
Subtotal under construction, end of period |
361 |
|
283 |
|
361 |
|
283 |
| ||||
|
|
|
|
|
|
|
| |||||
Joint Venture Projects: |
||||||||||||
Under construction, beginning of period |
695 |
|
|
|
695 |
|
|
| ||||
Construction starts |
|
|
695 |
|
|
|
695 |
| ||||
|
|
|
|
|
|
|
| |||||
Subtotal under construction, end of period |
695 |
|
695 |
|
695 |
|
695 |
| ||||
|
|
|
|
|
|
|
| |||||
Total urban development construction |
1,056 |
|
978 |
|
1,056 |
|
978 |
| ||||
|
|
|
|
|
|
|
| |||||
Total under construction, end of period |
3,223 |
|
5,983 |
|
3,223 |
|
5,983 |
| ||||
|
|
|
|
|
|
|
|
(1) |
Includes approximately 45,000 square feet of residential units, which we intend to sell; excludes approximately 280,000 square feet of commercial space on which
construction was started but stopped during 2001. |
|
Changes in the real estate market or in general economic conditions in the areas in which we own property, including the possibility of a worsening economic
slowdown or recession. Such changes may result in higher vacancy rates for commercial property and lower prevailing rents, lower sales prices or slower sales, lower absorption rates, more tenant defaults and bankruptcies, and the like
|
|
Product and geographical concentration |
|
Competition in the real estate industry |
|
Unavailability of financing to meet our capital needs, the variability of interest rates, and our inability to use our collateral to secure loans
|
|
Changes in insurance markets, including the increased cost or unavailability of particular insurance products |
|
Exposure of our assets to damage from natural occurrences such as earthquakes, and weather conditions that affect the progress of construction
|
|
Delay in receipt of or denial of government approvals and entitlements for development projects, other political and discretionary government decisions
affecting the use of or access to land, or legal challenges to the issuance of approvals or entitlements |
|
Changes in the management team |
|
Changes in income taxes due because of audit adjustments required by Federal and State income tax authorities, and changes in tax laws and other circumstances
that affect our ability to control the timing and recognition of deferred tax liabilities |
|
Liability for environmental remediation at properties owned, managed, or formerly owned or managed by us, our subsidiaries, or the predecessors of either, and
changes in environmental laws and regulations |
|
Failure to reach agreement with third parties on definitive terms or failure to close transactions, and failure or inability of third parties to perform their
obligations under agreements, including tenants under lease or other agreements with us |
|
Availability of properties for future development |
|
Increases in the cost of land and building materials |
|
Limitations on or challenges to title to our properties |
|
Risks related to the performance, interests, and financial strength of the co-owners of our joint venture projects, such as the need to satisfy debt service
guaranties upon a default by one of our co-owners |
|
Changes in policies and practices of organized labor groups who may work on our projects |
|
Issues arising from shortages in electrical power to us or to our customers, or higher prices for power, which could affect our ability to rent or sell
properties, the ability of tenants or buyers to pay for our properties or for the use of our properties, or our ability to conduct our business |
|
Other risks inherent in the real estate business |
3. Quantitative and Qualitative Disclosures about Market Risk |
CATELLUS DEVELOPMENT CORPORATION | ||||||||
Date: November 1 , 2002 |
By: |
/s/ C. WILLIAM
HOSLER | ||||||
C. William Hosler Senior Vice
President Chief Financial Officer Principal Financial
Officer |
Dated: November 1, 2002 |
By: |
/s/ PAUL A. LOCKIE
| ||||||
Paul A. Lockie Vice President and Controller Principal Accounting Officer |
Dated: November 1, 2002 |
/s/ NELSON C. RISING
| |||||||
NELSON C. RISING Senior Vice President Chairman and Chief Executive Officer |
Dated: November 1, 2002 |
/s/ C. WILLIAM
HOSLER | |||||||
C. WILLIAM HOSLER Senior Vice President Chief Financial Officer |