| Maryland |
33-0752457 | |
| (State of Incorporation) |
(I.R.S. Employer Identification
No.) |
| 1631-B South Melrose Drive, Vista, California |
92083 | |
| (Address of Principal Executive Offices) |
(zip code) |
| September 30, 2002 |
December 31, 2001 |
|||||||
| (unaudited) |
||||||||
| ASSETS: |
||||||||
| Properties, at cost: |
||||||||
| Land |
$ |
368,537 |
|
$ |
349,694 |
| ||
| Buildings and improvements |
|
1,010,873 |
|
|
946,188 |
| ||
| Tenant improvements |
|
40,481 |
|
|
36,069 |
| ||
| |
|
|
|
|
| |||
| |
1,419,891 |
|
|
1,331,951 |
| |||
| Less accumulated depreciation and amortization |
|
(118,941 |
) |
|
(98,762 |
) | ||
| |
|
|
|
|
| |||
| |
1,300,950 |
|
|
1,233,189 |
| |||
| Investments in unconsolidated entities |
|
9,108 |
|
|
1,600 |
| ||
| Cash and cash equivalents |
|
36,296 |
|
|
3,429 |
| ||
| Accounts receivable (net of allowance for doubtful accounts of $1,822 and $1,680, respectively) |
|
8,050 |
|
|
7,994 |
| ||
| Accrued rent receivable (net of allowance for doubtful accounts of $2,127 and $1,928, respectively) |
|
19,141 |
|
|
17,351 |
| ||
| Notes receivable |
|
6,148 |
|
|
47,892 |
| ||
| Deferred lease commissions (including unamortized related party amounts of $5,034 and $4,279, respectively, and net of
accumulated amortization of $4,043 and $3,368, respectively) |
|
7,299 |
|
|
6,352 |
| ||
| Prepaid expenses |
|
9,330 |
|
|
10,305 |
| ||
| Other assets |
|
30,648 |
|
|
11,178 |
| ||
| |
|
|
|
|
| |||
| $ |
1,426,970 |
|
$ |
1,339,290 |
| |||
| |
|
|
|
|
| |||
| LIABILITIES AND STOCKHOLDERS EQUITY: |
||||||||
| Notes payable |
$ |
237,478 |
|
$ |
229,135 |
| ||
| Line of credit payable |
|
177,900 |
|
|
165,300 |
| ||
| Senior notes |
|
328,626 |
|
|
273,800 |
| ||
| Accounts payable, accrued expenses and other liabilities |
|
26,726 |
|
|
27,849 |
| ||
| |
|
|
|
|
| |||
| |
770,730 |
|
|
696,084 |
| |||
| Minority interests |
|
15,815 |
|
|
20,748 |
| ||
| |
|
|
|
|
| |||
| Stockholders equity: |
||||||||
| Common stock par value $.01 per share, 100,000,000 authorized shares, 33,583,520 and 32,789,913 shares issued and
outstanding, net of 1,187,999 and 1,000,000 treasury shares, at September 30, 2002 and December 31, 2001, respectively |
|
336 |
|
|
328 |
| ||
| Paid in capital in excess of par value |
|
731,051 |
|
|
718,525 |
| ||
| Deferred compensation |
|
(4,666 |
) |
|
(3,910 |
) | ||
| Accumulated deficit |
|
(86,296 |
) |
|
(92,485 |
) | ||
| |
|
|
|
|
| |||
| |
640,425 |
|
|
622,458 |
| |||
| |
|
|
|
|
| |||
| $ |
1,426,970 |
|
$ |
1,339,290 |
| |||
| |
|
|
|
|
| |||
| For the Three Months Ended September 30, |
For the Nine Months Ended September 30, |
|||||||||||||||
| 2002 |
2001 |
2002 |
2001 |
|||||||||||||
| (unaudited) |
(unaudited) |
|||||||||||||||
| REVENUE: |
||||||||||||||||
| Base rent |
$ |
38,485 |
|
$ |
34,474 |
|
$ |
112,217 |
|
$ |
103,099 |
| ||||
| Percentage rent |
|
470 |
|
|
249 |
|
|
1,315 |
|
|
1,820 |
| ||||
| Recoveries from tenants |
|
9,333 |
|
|
8,118 |
|
|
26,943 |
|
|
23,879 |
| ||||
| Income from unconsolidated entities |
|
34 |
|
|
187 |
|
|
123 |
|
|
597 |
| ||||
| Other |
|
1,690 |
|
|
2,123 |
|
|
4,919 |
|
|
5,750 |
| ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| |
50,012 |
|
|
45,151 |
|
|
145,517 |
|
|
135,145 |
| |||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| EXPENSES: |
||||||||||||||||
| Property operating |
|
6,139 |
|
|
4,885 |
|
|
17,625 |
|
|
15,473 |
| ||||
| Property taxes |
|
3,791 |
|
|
3,331 |
|
|
11,346 |
|
|
10,138 |
| ||||
| Depreciation and amortization |
|
7,902 |
|
|
7,033 |
|
|
23,151 |
|
|
21,649 |
| ||||
| Interest |
|
11,913 |
|
|
11,562 |
|
|
34,194 |
|
|
35,337 |
| ||||
| General and administrative |
|
2,405 |
|
|
2,132 |
|
|
7,653 |
|
|
6,815 |
| ||||
| Other |
|
44 |
|
|
332 |
|
|
478 |
|
|
969 |
| ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| |
32,194 |
|
|
29,275 |
|
|
94,447 |
|
|
90,381 |
| |||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| INCOME FROM CONTINUING OPERATIONS BEFORE MINORITY INTERESTS, GAIN ON SALE OF REAL ESTATE AND DISCONTINUED
OPERATIONS |
|
17,818 |
|
|
15,876 |
|
|
51,070 |
|
|
44,764 |
| ||||
| Minority interests |
|
(359 |
) |
|
(663 |
) |
|
(1,085 |
) |
|
(2,043 |
) | ||||
| Gain on sale of real estate |
|
|
|
|
926 |
|
|
|
|
|
3,344 |
| ||||
| Discontinued operations |
|
2,994 |
|
|
377 |
|
|
3,844 |
|
|
1,346 |
| ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| NET INCOME |
$ |
20,453 |
|
$ |
16,516 |
|
$ |
53,829 |
|
$ |
47,411 |
| ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| Basic earnings per share: |
||||||||||||||||
| Income from continuing operations |
$ |
0.52 |
|
$ |
0.50 |
|
$ |
1.50 |
|
$ |
1.46 |
| ||||
| Discontinued operations |
$ |
0.09 |
|
$ |
0.02 |
|
$ |
0.11 |
|
$ |
0.04 |
| ||||
| Net income |
$ |
0.61 |
|
$ |
0.52 |
|
$ |
1.61 |
|
$ |
1.50 |
| ||||
| Diluted earnings per share: |
||||||||||||||||
| Income from continuing operations |
$ |
0.52 |
|
$ |
0.49 |
|
$ |
1.49 |
|
$ |
1.43 |
| ||||
| Discontinued operations |
$ |
0.08 |
|
$ |
0.01 |
|
$ |
0.11 |
|
$ |
0.04 |
| ||||
| Net income |
$ |
0.60 |
|
$ |
0.50 |
|
$ |
1.60 |
|
$ |
1.47 |
| ||||
| For the Nine Months Ended September 30, |
||||||||
| 2002 |
2001 |
|||||||
| (unaudited) |
||||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: |
||||||||
| Net income |
$ |
53,829 |
|
$ |
47,411 |
| ||
| Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
| Depreciation and amortization |
|
23,151 |
|
|
21,649 |
| ||
| Restricted stock amortization |
|
907 |
|
|
647 |
| ||
| Amortization of prepaid financing costs |
|
784 |
|
|
742 |
| ||
| Gain on sale of real estate |
|
|
|
|
(3,344 |
) | ||
| Income from unconsolidated entities |
|
(123 |
) |
|
(597 |
) | ||
| Income from discontinued operations |
|
(3,844 |
) |
|
(1,346 |
) | ||
| Minority interests |
|
1,085 |
|
|
2,043 |
| ||
| Changes in assets and liabilities: |
||||||||
| Decrease in restricted cash |
|
|
|
|
39 |
| ||
| (Increase) decrease in accounts receivable |
|
(56 |
) |
|
102 |
| ||
| Increase in accrued rent receivable |
|
(1,790 |
) |
|
(2,331 |
) | ||
| Increase in accrued interest to notes receivable |
|
(3,132 |
) |
|
|
| ||
| Increase in deferred lease commissions |
|
(2,129 |
) |
|
(2,035 |
) | ||
| Decrease (increase) in prepaid expenses |
|
155 |
|
|
(480 |
) | ||
| Increase in other assets |
|
(273 |
) |
|
(822 |
) | ||
| (Decrease) increase in accounts payable, accrued expenses and other liabilities |
|
(1,660 |
) |
|
6,513 |
| ||
| |
|
|
|
|
| |||
| Net cash provided by operating activities of continuing operations |
|
66,904 |
|
|
68,191 |
| ||
| |
|
|
|
|
| |||