UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
|
|
|
þ
|
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
For the quarterly period ended March 31, 2010
|
|
|
o
|
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
For the transition period from
to
Commission File Number 01-12846
(Exact name of registrant as specified in its charter)
|
|
|
Maryland
|
|
74-2604728
|
(State or other jurisdiction of
|
|
(I.R.S. Employer
|
incorporation or organization)
|
|
Identification No.)
|
|
|
|
4545 Airport Way, Denver, Colorado
|
|
80239
|
(Address or principal executive offices)
|
|
(Zip Code)
|
(303) 567-5000
(Registrants telephone number, including area code)
(Former name, former address and former fiscal year, if changed since last report)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by
Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for
such shorter period that the registrant was required to file such reports), and (2) has been
subject to such filing for the past 90 days. Yes
þ
No
o
Indicate by check mark whether the registrant has submitted electronically and posted on its
corporate website; if any, every Interactive Data File required to be submitted and posted pursuant
to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for
such shorter periods that the registrant was required to submit and post such files). Yes
þ
No
o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a
non-accelerated filer or a smaller reporting company. See definitions of large accelerated filer,
accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act (check one):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
þ
Large accelerated filer
|
|
o
Accelerated filer
|
|
o
Non-accelerated filer
|
|
o
Smaller reporting company
|
|
|
(do not check if a smaller reporting company)
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the
Securities Exchange Act of 1934).
Yes
o
No
þ
The number
of shares outstanding of the Registrants common shares as of
April 30, 2010 was 476,582,600.
PART I.
Item 1. Financial Statements
PROLOGIS
CONSOLIDATED BALANCE SHEETS
(In thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
|
|
|
|
|
2010
|
|
|
December 31,
|
|
|
|
(Unaudited)
|
|
|
2009
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
Real estate
|
|
$
|
14,995,698
|
|
|
$
|
15,215,896
|
|
Less accumulated depreciation
|
|
|
1,731,720
|
|
|
|
1,671,100
|
|
|
|
|
|
|
|
|
|
|
|
13,263,978
|
|
|
|
13,544,796
|
|
Investments in and advances to unconsolidated investees
|
|
|
2,269,025
|
|
|
|
2,151,723
|
|
Cash and cash equivalents
|
|
|
55,878
|
|
|
|
34,362
|
|
Accounts and notes receivable
|
|
|
153,036
|
|
|
|
136,754
|
|
Other assets
|
|
|
1,023,560
|
|
|
|
1,017,780
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
16,765,477
|
|
|
$
|
16,885,415
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
Debt
|
|
$
|
8,112,712
|
|
|
$
|
7,977,778
|
|
Accounts payable and accrued expenses
|
|
|
436,331
|
|
|
|
455,919
|
|
Other liabilities
|
|
|
473,621
|
|
|
|
444,432
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
9,022,664
|
|
|
|
8,878,129
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
|
|
|
ProLogis shareholders equity:
|
|
|
|
|
|
|
|
|
Series C Preferred Shares at stated liquidation preference of $50 per share;
$0.01 par value; 2,000 shares issued and outstanding at March 31, 2010 and
December 31, 2009
|
|
|
100,000
|
|
|
|
100,000
|
|
Series F Preferred Shares at stated liquidation preference of $25 per share;
$0.01 par value; 5,000 shares issued and outstanding at March 31, 2010 and
December 31, 2009
|
|
|
125,000
|
|
|
|
125,000
|
|
Series G Preferred Shares at stated liquidation preference of $25 per share;
$0.01 par value; 5,000 shares issued and outstanding at March 31, 2010 and
December 31, 2009
|
|
|
125,000
|
|
|
|
125,000
|
|
Common Shares; $0.01 par value; 476,547 shares issued and outstanding at
March 31, 2010 and 474,162 shares issued and outstanding at
December 31, 2009
|
|
|
4,765
|
|
|
|
4,742
|
|
Additional paid-in capital
|
|
|
8,559,492
|
|
|
|
8,524,867
|
|
Accumulated other comprehensive income (loss)
|
|
|
(88,502
|
)
|
|
|
42,298
|
|
Distributions in excess of net earnings
|
|
|
(1,097,426
|
)
|
|
|
(934,583
|
)
|
|
|
|
|
|
|
|
Total ProLogis shareholders equity
|
|
|
7,728,329
|
|
|
|
7,987,324
|
|
Noncontrolling interests
|
|
|
14,484
|
|
|
|
19,962
|
|
|
|
|
|
|
|
|
Total equity
|
|
|
7,742,813
|
|
|
|
8,007,286
|
|
|
|
|
|
|
|
|
Total liabilities and equity
|
|
$
|
16,765,477
|
|
|
$
|
16,885,415
|
|
|
The accompanying notes are an integral part of these Consolidated Financial Statements.
1
PROLOGIS
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(In thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
Revenues:
|
|
|
|
|
|
|
|
|
Rental income
|
|
$
|
230,277
|
|
|
$
|
216,124
|
|
Property management and other fees and incentives
|
|
|
28,662
|
|
|
|
33,634
|
|
CDFS disposition proceeds
|
|
|
|
|
|
|
180,237
|
|
Development management and other income
|
|
|
1,076
|
|
|
|
2,761
|
|
|
|
|
|
|
|
|
Total revenues
|
|
|
260,015
|
|
|
|
432,756
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
Rental expenses
|
|
|
67,654
|
|
|
|
66,795
|
|
Investment management expenses
|
|
|
10,319
|
|
|
|
10,576
|
|
General and administrative
|
|
|
42,006
|
|
|
|
48,243
|
|
Reduction in workforce
|
|
|
|
|
|
|
4,462
|
|
Depreciation and amortization
|
|
|
86,249
|
|
|
|
74,501
|
|
Other expenses
|
|
|
4,267
|
|
|
|
6,419
|
|
|
|
|
|
|
|
|
Total expenses
|
|
|
210,495
|
|
|
|
210,996
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
49,520
|
|
|
|
221,760
|
|
|
|
|
|
|
|
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
Earnings from unconsolidated property funds, net
|
|
|
5,894
|
|
|
|
2,098
|
|
Earnings from other unconsolidated investees, net
|
|
|
2,079
|
|
|
|
2,201
|
|
Interest expense
|
|
|
(109,979
|
)
|
|
|
(92,932
|
)
|
Other income (expense), net
|
|
|
(172
|
)
|
|
|
1,693
|
|
Net gains on dispositions of real estate properties
|
|
|
11,807
|
|
|
|
2,511
|
|
Foreign currency exchange gains, net
|
|
|
3,688
|
|
|
|
30,537
|
|
Gain (loss) on early extinguishment of debt
|
|
|
(47,633
|
)
|
|
|
17,928
|
|
|
|
|
|
|
|
|
Total other income (expense)
|
|
|
(134,316
|
)
|
|
|
(35,964
|
)
|
|
|
|
|
|
|
|
Earnings (loss) before income taxes
|
|
|
(84,796
|
)
|
|
|
185,796
|
|
Current income tax expense
|
|
|
9,753
|
|
|
|
22,189
|
|
Deferred income tax benefit
|
|
|
(1,551
|
)
|
|
|
(6,828
|
)
|
|
|
|
|
|
|
|
Total income taxes
|
|
|
8,202
|
|
|
|
15,361
|
|
|
|
|
|
|
|
|
Earnings (loss) from continuing operations
|
|
|
(92,998
|
)
|
|
|
170,435
|
|
|
|
|
|
|
|
|
Discontinued operations:
|
|
|
|
|
|
|
|
|
Income attributable to disposed properties
|
|
|
343
|
|
|
|
11,850
|
|
Net gain related to disposed assets China operations
|
|
|
|
|
|
|
3,315
|
|
Net gains (impairment) on dispositions:
|
|
|
|
|
|
|
|
|
Non-development properties
|
|
|
8,083
|
|
|
|
|
|
Development properties and land subject to ground leases
|
|
|
65
|
|
|
|
(189
|
)
|
|
|
|
|
|
|
|
Total discontinued operations
|
|
|
8,491
|
|
|
|
14,976
|
|
|
|
|
|
|
|
|
Consolidated net earnings (loss)
|
|
|
(84,507
|
)
|
|
|
185,411
|
|
Net earnings attributable to noncontrolling interests
|
|
|
(253
|
)
|
|
|
(310
|
)
|
|
|
|
|
|
|
|
Net earnings (loss) attributable to controlling interests
|
|
|
(84,760
|
)
|
|
|
185,101
|
|
Less preferred share dividends
|
|
|
6,369
|
|
|
|
6,369
|
|
|
|
|
|
|
|
|
Net earnings (loss) attributable to common shares
|
|
$
|
(91,129
|
)
|
|
$
|
178,732
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding Basic
|
|
|
474,991
|
|
|
|
267,716
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding Diluted
|
|
|
474,991
|
|
|
|
270,278
|
|
|
|
|
|
|
|
|
Net earnings (loss) per share attributable to common shares Basic:
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
(0.21
|
)
|
|
$
|
0.61
|
|
Discontinued operations
|
|
|
0.02
|
|
|
|
0.06
|
|
|
|
|
|
|
|
|
Net earnings (loss) per share attributable to common shares Basic
|
|
$
|
(0.19
|
)
|
|
$
|
0.67
|
|
|
|
|
|
|
|
|
Net earnings (loss) per share attributable to common shares Diluted:
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
(0.21
|
)
|
|
$
|
0.60
|
|
Discontinued operations
|
|
|
0.02
|
|
|
|
0.06
|
|
|
|
|
|
|
|
|
Net earnings (loss) per share attributable to common shares Diluted
|
|
$
|
(0.19
|
)
|
|
$
|
0.66
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributions per common share
|
|
$
|
0.15
|
|
|
$
|
0.25
|
|
|
The accompanying notes are an integral part of these Consolidated Financial Statements.
2
PROLOGIS
CONSOLIDATED STATEMENT OF EQUITY
Three months ended March 31, 2010
(Unaudited)
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Shares
|
|
|
|
|
|
|
Accumulated
|
|
|
Distributions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number
|
|
|
|
|
|
|
Additional
|
|
|
Other
|
|
|
in Excess of
|
|
|
Non-
|
|
|
|
|
|
|
Preferred
|
|
|
of
|
|
|
|
|
|
|
Paid-in
|
|
|
Comprehensive
|
|
|
Net
|
|
|
controlling
|
|
|
|
|
|
|
Shares
|
|
|
Shares
|
|
|
Amount
|
|
|
Capital
|
|
|
Income (Loss)
|
|
|
Earnings
|
|
|
Interests
|
|
|
Total
|
|
|
Balance as of January 1, 2010
|
|
$
|
350,000
|
|
|
|
474,162
|
|
|
$
|
4,742
|
|
|
$
|
8,524,867
|
|
|
$
|
42,298
|
|
|
$
|
(934,583
|
)
|
|
$
|
19,962
|
|
|
$
|
8,007,286
|
|
Consolidated net earnings (loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(84,760
|
)
|
|
|
253
|
|
|
|
(84,507
|
)
|
Issuances of common shares under
common share plans, net of issuance costs
|
|
|
|
|
|
|
2,345
|
|
|
|
23
|
|
|
|
27,227
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27,250
|
|
Conversions of noncontrolling
interests, net
|
|
|
|
|
|
|
40
|
|
|
|
|
|
|
|
378
|
|
|
|
|
|
|
|
|
|
|
|
(387
|
)
|
|
|
(9
|
)
|
Foreign currency translation losses, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(118,006
|
)
|
|
|
|
|
|
|
(5,201
|
)
|
|
|
(123,207
|
)
|
Unrealized losses and amortization on
derivative contracts, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(12,794
|
)
|
|
|
|
|
|
|
|
|
|
|
(12,794
|
)
|
Cost of share-based compensation awards
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,020
|
|
Distributions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(78,083
|
)
|
|
|
(143
|
)
|
|
|
(78,226
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of March 31, 2010
|
|
$
|
350,000
|
|
|
|
476,547
|
|
|
$
|
4,765
|
|
|
$
|
8,559,492
|
|
|
$
|
(88,502
|
)
|
|
$
|
(1,097,426
|
)
|
|
$
|
14,484
|
|
|
$
|
7,742,813
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PROLOGIS
CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
(Unaudited)
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
Net earnings (loss) attributable to controlling interests
|
|
$
|
(84,760
|
)
|
|
$
|
185,101
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
Foreign currency translation losses, net
|
|
|
(118,006
|
)
|
|
|
(342,894
|
)
|
Unrealized gains (losses) and amortization on derivative contracts, net
|
|
|
(12,794
|
)
|
|
|
8,737
|
|
|
|
|
|
|
|
|
Comprehensive loss attributable to common shares
|
|
$
|
(215,560
|
)
|
|
$
|
(149,056
|
)
|
|
The accompanying notes are an integral part of these Consolidated Financial Statements.
3
PROLOGIS
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
Operating activities:
|
|
|
|
|
|
|
|
|
Net earnings (loss) attributable to controlling interests
|
|
$
|
(84,760
|
)
|
|
$
|
185,101
|
|
Adjustments to reconcile net earnings (loss) to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
Noncontrolling interest share in earnings, net
|
|
|
253
|
|
|
|
454
|
|
Straight-lined rents
|
|
|
(11,304
|
)
|
|
|
(8,876
|
)
|
Cost of share-based compensation awards
|
|
|
5,681
|
|
|
|
7,951
|
|
Depreciation and amortization
|
|
|
86,315
|
|
|
|
80,914
|
|
Equity in earnings from unconsolidated investees
|
|
|
(7,973
|
)
|
|
|
(5,101
|
)
|
Changes in operating receivables and distributions from unconsolidated investees
|
|
|
(3,728
|
)
|
|
|
39,838
|
|
Amortization of deferred loan costs
|
|
|
6,482
|
|
|
|
3,378
|
|
Amortization of debt discount, net
|
|
|
15,334
|
|
|
|
18,712
|
|
Gains on dispositions of assets included in discontinued operations
|
|
|
(8,148
|
)
|
|
|
(3,126
|
)
|
Gains recognized on disposition of investments in Japan property funds
|
|
|
|
|
|
|
(180,237
|
)
|
Gains recognized on property dispositions, net
|
|
|
(11,807
|
)
|
|
|
(888
|
)
|
Loss (gain) on early extinguishment of debt
|
|
|
47,633
|
|
|
|
(17,928
|
)
|
Unrealized foreign currency exchange gains, net
|
|
|
(3,209
|
)
|
|
|
(43,948
|
)
|
Deferred income tax benefit
|
|
|
(1,551
|
)
|
|
|
(6,840
|
)
|
Decrease (increase) in accounts and notes receivable and other assets
|
|
|
(11,445
|
)
|
|
|
107,717
|
|
Increase
(decrease) in accounts payable and accrued expenses and other liabilities
|
|
|
(9,117
|
)
|
|
|
7,202
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
8,656
|
|
|
|
184,323
|
|
|
|
|
|
|
|
|
Investing activities:
|
|
|
|
|
|
|
|
|
Real estate investments
|
|
|
(88,994
|
)
|
|
|
(484,615
|
)
|
Tenant improvements and lease commissions on previously leased space
|
|
|
(9,061
|
)
|
|
|
(15,299
|
)
|
Non-development capital expenditures
|
|
|
(5,351
|
)
|
|
|
(5,716
|
)
|
Investments in and net advances to unconsolidated investees
|
|
|
(114,013
|
)
|
|
|
(63,407
|
)
|
Proceeds from disposition of investments in Japan property funds
|
|
|
|
|
|
|
500,000
|
|
Return of investment from unconsolidated investees
|
|
|
27,251
|
|
|
|
14,499
|
|
Proceeds from dispositions of real estate assets China operations
|
|
|
|
|
|
|
845,468
|
|
Proceeds from dispositions of real estate assets
|
|
|
180,913
|
|
|
|
130,810
|
|
Proceeds from repayment of notes receivable
|
|
|
388
|
|
|
|
8,222
|
|
|
|
|
|
|
|
|
Net cash (used in) provided by investing activities
|
|
|
(8,867
|
)
|
|
|
929,962
|
|
|
|
|
|
|
|
|
Financing activities:
|
|
|
|
|
|
|
|
|
Proceeds from sales and issuances of common shares
|
|
|
28,309
|
|
|
|
642
|
|
Distributions paid on common shares
|
|
|
(71,713
|
)
|
|
|
(66,900
|
)
|
Dividends paid on preferred shares
|
|
|
(6,354
|
)
|
|
|
(6,354
|
)
|
Noncontrolling interest distributions, net
|
|
|
(143
|
)
|
|
|
(361
|
)
|
Debt and equity issuance costs paid
|
|
|
(21,106
|
)
|
|
|
(106
|
)
|
Net payments on credit facilities
|
|
|
(561,208
|
)
|
|
|
(1,034,452
|
)
|
Repurchase of senior and convertible senior notes and extinguishment of secured mortgage debt
|
|
|
(961,135
|
)
|
|
|
(24,821
|
)
|
Proceeds from issuance of senior and convertible senior notes and secured mortgage debt
|
|
|
1,646,248
|
|
|
|
|
|
Payments on senior notes, secured mortgage debt and assessment bonds
|
|
|
(30,502
|
)
|
|
|
(27,951
|
)
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities
|
|
|
22,396
|
|
|
|
(1,160,303
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of foreign currency exchange rate changes on cash
|
|
|
(669
|
)
|
|
|
(4,839
|
)
|
Net increase (decrease) in cash and cash equivalents
|
|
|
21,516
|
|
|
|
(50,857
|
)
|
Cash and cash equivalents, beginning of period
|
|
|
34,362
|
|
|
|
174,636
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of period
|
|
$
|
55,878
|
|
|
$
|
123,779
|
|
|
See Note 11 for information on non-cash investing and financing activities and
other information.
The accompanying notes are an integral part of these Consolidated Financial Statements.
4
PROLOGIS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
1. General:
Business.
ProLogis, collectively with our consolidated subsidiaries (we, our, us, the
Company or ProLogis), is a publicly held real estate investment trust (REIT) that owns,
operates and develops (directly and through our unconsolidated investees) primarily industrial
properties in North America, Europe and Asia. Our current business strategy includes two reportable
business segments: direct owned and investment management. Our direct owned segment represents the
direct long-term ownership of industrial and retail properties. Our investment management segment
represents the long-term investment management of property funds and other unconsolidated
investees, and the properties they own. See Note 10 for further discussion of our business
segments.
Basis of Presentation.
The accompanying consolidated financial statements, presented in the U.S.
dollar, are prepared in accordance with U.S. generally accepted accounting principles (GAAP).
GAAP requires us to make estimates and assumptions that affect the reported amounts of assets and
liabilities, disclosure of contingent assets and liabilities as of the date of the financial
statements and revenue and expenses during the reporting period. Our actual results could differ
from those estimates and assumptions. All material intercompany transactions with consolidated
entities have been eliminated.
The accompanying unaudited interim financial information has been prepared according to the rules
and regulations of the U.S. Securities and Exchange Commission (SEC). Certain information and
footnote disclosures normally included in annual financial statements prepared in accordance with
GAAP have been condensed or omitted in accordance with such rules and regulations. Our management
believes that the disclosures presented in these financial statements are adequate to make the
information presented not misleading. In our opinion, all adjustments and eliminations, consisting
only of normal recurring adjustments, necessary to present fairly our financial position as of
March 31, 2010, our results of operations for the three months ended March 31, 2010 and 2009, and
our cash flows for the three months ended March 31, 2010 and 2009 have been included. We have
evaluated all subsequent events for adjustment to or disclosure in these financial statements
through the issuance of these financial statements. The results of operations for such interim
periods are not necessarily indicative of the results for the full year. The accompanying unaudited
interim financial information should be read in conjunction with our December 31, 2009 Consolidated
Financial Statements, as filed with the SEC in our Annual Report on Form 10-K.
Certain amounts included in the accompanying Consolidated Financial Statements for 2009 have been
reclassified to conform to the 2010 financial statement presentation.
Recent Accounting Pronouncements.
In June 2009, the Financial Accounting Standards Board (FASB)
issued a new accounting standard that was effective on January 1, 2010. This accounting standard is
a revision to a previous FASB interpretation and changes how a reporting entity evaluates whether
an entity is a variable interest entity (VIE) and which entity is considered the primary
beneficiary of a VIE and is therefore required to consolidate such VIE. This accounting standard
also requires on going assessments at each reporting period of which party within the VIE is
considered the primary beneficiary and additional disclosures related to VIEs. The adoption of
this standard on January 1, 2010 did not have a material impact on our financial position or
results of operations.
2. Sale of China Operations and Property Fund Interest in Japan
On February 9, 2009, we sold our operations in China and our property fund interests in Japan to
affiliates of GIC Real Estate, the real estate investment company of the Government of Singapore
Investment Corporation, for total cash consideration of $1.3 billion ($845.5 million related to
China and $500.0 million related to the Japan investments). We used these proceeds primarily to
pay down borrowings on our credit facilities.
At December 31, 2008, we recognized an impairment based on the carrying values of the net assets of
the China operations, as compared with the estimated sales proceeds less costs to sell. In
connection with the sale in the first quarter of 2009, we recognized a $3.3 million gain.
In connection with the sale of our investments in the Japan property funds, we recognized a net
gain of $180.2 million. The gain is reflected as CDFS Proceeds in our Consolidated Statements of
Operations, as it represents the recognition of previously deferred gains on the contribution of
properties to these property funds based on our ownership interest in the property funds at the
time of original contribution. We also recognized $20.5 million in current income tax expense
related to a portion of the transaction.
5
PROLOGIS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(Unaudited)
3. Real Estate:
Real estate assets are presented at cost, and consist of the following (in thousands):
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
|
December 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
Industrial properties (1):
|
|
|
|
|
|
|
|
|
Improved land
|
|
$
|
2,589,415
|
|
|
$
|
2,625,885
|
|
Buildings and improvements
|
|
|
8,855,212
|
|
|
|
8,919,616
|
|
Retail and office properties (2):
|
|
|
|
|
|
|
|
|
Improved land
|
|
|
76,239
|
|
|
|
76,239
|
|
Buildings and improvements
|
|
|
226,952
|
|
|
|
226,599
|
|
Properties under development, including cost of land (3)
|
|
|
194,226
|
|
|
|
191,127
|
|
Land held for development (4)
|
|
|
2,387,984
|
|
|
|
2,569,343
|
|
Land subject to ground leases and other
|
|
|
428,929
|
|
|
|
373,422
|
|
Other investments (5)
|
|
|
236,741
|
|
|
|
233,665
|
|
|
|
|
|
|
|
|
Total real estate assets
|
|
|
14,995,698
|
|
|
|
15,215,896
|
|
Less accumulated depreciation
|
|
|
1,731,720
|
|
|
|
1,671,100
|
|
|
|
|
|
|
|
|
Net real estate assets
|
|
$
|
13,263,978
|
|
|
$
|
13,544,796
|
|
|
|
|
|
(1)
|
|
At March 31, 2010 and December 31, 2009, we had 1,181 and 1,188 industrial properties
consisting of 191.6 million square feet in both periods. This includes operating properties we
developed that we refer to as our completed development properties.
|
|
(2)
|
|
At both March 31, 2010 and December 31, 2009, we had 27 retail properties consisting of 1.0
million square feet. We also owned two office properties with an aggregate cost of $39.3
million and $39.1 million at March 31, 2010 and December 31, 2009, respectively.
|
|
(3)
|
|
Properties under development consisted of 6 properties aggregating 3.9 million square feet at
March 31, 2010 and 5 properties aggregating 2.9 million square feet at December 31, 2009. Our
total expected investment upon completion of the properties under development at March 31,
2010 was $395.3 million, including land, development and leasing costs.
|
|
(4)
|
|
Land held for development consisted of 10,175 acres and 10,360 acres at March 31, 2010 and
December 31, 2009, respectively and includes land parcels that we may develop or sell
depending on market conditions and other factors.
|
|
(5)
|
|
Other investments may include: (i) restricted funds that are held in escrow pending the
completion of tax-deferred exchange transactions involving operating properties; (ii) certain
infrastructure costs related to projects we are developing on behalf of others; (iii) costs
incurred related to future development projects, including purchase options on land;
(iv) costs related to our corporate office buildings, which we occupy; and (v) earnest money
deposits associated with potential acquisitions.
|
At March 31, 2010, we owned real estate assets in North America (Canada, Mexico and the
United States), Europe (Austria, Belgium, the Czech Republic, France, Germany, Hungary, Italy, the
Netherlands, Poland, Romania, Slovakia, Spain, Sweden and the United Kingdom) and Asia (Japan and
South Korea).
During the three months ended March 31, 2010, we recognized net gains of $11.8 million related to
the contribution of operating properties ($8.1 million gain) and the sale of land parcels ($3.7
million gain). The contribution activity resulted in cash proceeds of $111.2 million and included
the contribution of one development property aggregating 0.3 million square feet to ProLogis North
American Industrial Fund and the sale of 90% of one development property in Japan with 0.5
million square feet. We will continue to own 10% of the Japan property, which is accounted for
under the equity method of accounting, and we will continue to manage the property.
If we realize a gain on contribution of a property, we recognize the portion attributable to the
third party ownership in the property fund until the property is sold to a third party. If we
realize a loss on contribution, we recognize the full amount of the impairment as soon as it is
known. Due to our continuing involvement through our ownership in the property fund or, in the case
of the Japan property, in the property itself, these dispositions are not included in discontinued
operations. See Note 5 for further discussion of properties we sold to third parties that are
reported in discontinued operations.
In
addition, we received proceeds of $13.2 million, which represents the
development costs we had incurred relating to the sale of a building
in Japan to a third party. As we have a purchase option on this
building, we recorded a liability for the cash received and did not
recognize a sale for accounting purposes.
6
PROLOGIS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(Unaudited)
4. Unconsolidated Investees:
Summary of Investments
Our investments in and advances to unconsolidated investees, which we account for under the equity
method, are summarized by type of investee as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
|
December 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
Property funds
|
|
$
|
1,985,686
|
|
|
$
|
1,876,650
|
|
Other investees
|
|
|
283,339
|
|
|
|
275,073
|
|
|
|
|
|
|
|
|
Totals
|
|
$
|
2,269,025
|
|
|
$
|
2,151,723
|
|
|
Property Funds
We have investments in several property funds that own portfolios of operating industrial
properties. Many of these properties were originally developed by ProLogis and contributed to these
property funds, although certain of the property funds have also acquired properties from third
parties. When we contribute a property to a property fund, we may receive ownership interests as
part of the proceeds generated by the contribution. We earn fees for acting as manager of the
property funds and the properties they own. We may earn additional fees by providing other services
including, but not limited to, acquisition, development, construction management, leasing and
financing activities. We may also earn incentive performance returns based on the investors
returns over a specified period.
Summarized information regarding our investments in the property funds is as follows (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
Earnings (loss) from unconsolidated property funds:
|
|
|
|
|
|
|
|
|
North America
|
|
$
|
(2,813
|
)
|
|
$
|
(8,542
|
)
|
Europe
|
|
|
8,529
|
|
|
|
7,874
|
|
Asia
|
|
|
178
|
|
|
|
2,766
|
|
|
|
|
|
|
|
|
Total earnings from unconsolidated property funds, net
|
|
$
|
5,894
|
|
|
$
|
2,098
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property management and other fees and incentives:
|
|
|
|
|
|
|
|
|
North America
|
|
$
|
14,376
|
|
|
$
|
15,472
|
|
Europe
|
|
|
12,895
|
|
|
|
12,445
|
|
Asia
|
|
|
189
|
|
|
|
1,843
|
|
|
|
|
|
|
|
|
Total property management and other fees and incentives
|
|
$
|
27,460
|
|
|
$
|
29,760
|
|
|
We also earned property management fees from joint ventures and other entities of $1.2 million and
$3.9 million during the three months ended March 31, 2010 and 2009, respectively.
Information about our investments in the property funds is as follows (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ownership Percentage
|
|
|
Investment in and Advances to
|
|
|
|
March 31,
|
|
|
December 31,
|
|
|
March 31,
|
|
|
December 31,
|
|
Property Fund (1)
|
|
2010
|
|
|
2009
|
|
|
2010
|
|
|
2009
|
|
|
ProLogis California
|
|
|
50.0
|
%
|
|
|
50.0
|
%
|
|
$
|
92,973
|
|
|
$
|
94,498
|
|
ProLogis North American Properties Fund I
|
|
|
41.3
|
%
|
|
|
41.3
|
%
|
|
|
19,535
|
|
|
|
21,295
|
|
ProLogis North American Properties Fund VI
|
|
|
20.0
|
%
|
|
|
20.0
|
%
|
|
|
33,279
|
|
|
|
34,424
|
|
ProLogis North American Properties Fund VII
|
|
|
20.0
|
%
|
|
|
20.0
|
%
|
|
|
32,081
|
|
|
|
32,289
|
|
ProLogis North American Properties Fund VIII
|
|
|
20.0
|
%
|
|
|
20.0
|
%
|
|
|
11,951
|
|
|
|
12,283
|
|
ProLogis North American Properties Fund XI
|
|
|
20.0
|
%
|
|
|
20.0
|
%
|
|
|
23,768
|
|
|
|
22,115
|
|
ProLogis North American Industrial Fund
|
|
|
23.1
|
%
|
|
|
23.0
|
%
|
|
|
245,932
|
|
|
|
241,988
|
|
ProLogis North American Industrial Fund II
|
|
|
37.0
|
%
|
|
|
37.0
|
%
|
|
|
327,475
|
|
|
|
336,511
|
|
ProLogis North American Industrial Fund III
|
|
|
20.0
|
%
|
|
|
20.0
|
%
|
|
|
139,252
|
|
|
|
140,047
|
|
ProLogis Mexico Industrial Fund
|
|
|
24.2
|
%
|
|
|
24.2
|
%
|
|
|
74,401
|
|
|
|
74,754
|
|
ProLogis European Properties (PEPR) (2)
|
|
|
33.1
|
%
|
|
|
24.8
|
%
|
|
|
517,497
|
|
|
|
383,389
|
|
ProLogis European Properties Fund II (PEPF II)
|
|
|
32.1
|
%
|
|
|
32.1
|
%
|
|
|
445,764
|
|
|
|
461,631
|
|
ProLogis Korea Fund
|
|
|
20.0
|
%
|
|
|
20.0
|
%
|
|
|
21,778
|
|
|
|
21,426
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
|
|
|
|
|
|
|
|
|
|
$
|
1,985,686
|
|
|
$
|
1,876,650
|
|
|
7
PROLOGIS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(Unaudited)
|
|
|
(1)
|
|
During the fourth quarter of 2009, we recognized an impairment charge that represented the
entire carrying value of our investments in ProLogis North American Properties Funds IX and X
after events indicated that we may not be able to recover our investment. We do not have any
material financial exposure related to our investments in these property funds. As a result,
we are no longer recognizing our share of the earnings or loss generated by the property funds
and we have not included these property funds in our disclosures beginning January 1, 2010.
However, we do continue to earn certain fees from these property funds that we recognize as
earned.
|
|
(2)
|
|
Included in our investment balance are 7.0 million preferred units in PEPR with a 10.5%
dividend. The preferred units are convertible into common units at a rate of one for one at
our option. PEPR has the option to redeem the units after seven years or in certain limited
circumstances. During the first quarter of 2010, we purchased 15.8 million common units of
PEPR for 80.4 million ($109.2 million).
|
Certain property funds have equity commitments from us and our fund partners. We may fulfill our
equity commitment through contributions of properties or cash or the commitments may expire unused.
Our fund partners fulfill their equity commitment with cash. We are committed to offer to
contribute substantially all of the properties that we develop and stabilize in Europe and Mexico
to certain of these funds, however we are not obligated to contribute properties at a loss. These
property funds are committed to acquire such properties, subject to certain requirements, including
that the properties meet certain specified leasing and other criteria, and that the property funds
have available capital. Depending on market conditions, our liquidity needs and other factors, we
may make contributions of properties to these property funds through the remaining commitment
period in 2010.
The following table outlines the activity of these commitments in 2010 (in millions):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NAIF (1)
|
|
|
Mexico (2)(3)
|
|
|
PEPF II (2)(4)
|
|
|
|
|
|
|
|
Fund
|
|
|
|
|
|
|
Fund
|
|
|
ProLogis
|
|
|
ProLogis
|
|
|
Fund
|
|
|
|
ProLogis
|
|
|
Partners
|
|
|
ProLogis
|
|
|
Partners
|
|
|
Series A
|
|
|
Series B
|
|
|
Partners
|
|
|
Remaining equity commitments at
December 31, 2009
|
|
$
|
18.4
|
|
|
$
|
37.5
|
|
|
$
|
44.3
|
|
|
$
|
246.7
|
|
|
|
295.9
|
|
|
|
163.7
|
|
|
|
515.8
|
|
Capital called for the acquisition of
properties from us
|
|
|
(5.4
|
)
|
|
|
(17.8
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expiration of commitments
|
|
|
(13.0
|
)
|
|
|
(19.7
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Remaining equity commitments at
March 31, 2010 (local currency)
|
|
$
|
|
|
|
$
|
|
|
|
$
|
44.3
|
|
|
$
|
246.7
|
|
|
|
295.9
|
|
|
|
163.7
|
|
|
|
515.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Remaining equity commitments at
March 31, 2010 (in U.S. dollars)
|
|
$
|
|
|
|
$
|
|
|
|
$
|
44.3
|
|
|
$
|
246.7
|
|
|
$
|
404.3
|
|
|
$
|
223.7
|
|
|
$
|
704.6
|
|
|
|
|
|
(1)
|
|
In February 2010, the ProLogis North American Industrial Fund called $23.2 million of
capital, including $0.8 million in cash from ProLogis, to acquire one property from us. The
remaining equity commitments expired at the end of February 2010.
|
|
(2)
|
|
The equity commitments for these funds expire August 2010.
|
|
(3)
|
|
ProLogis Mexico Industrial Fund may use the remaining equity commitments to pay down existing
debt or other liabilities, including amounts due to us, or to make acquisitions of properties
from us or third parties depending on market conditions and other factors.
|
|
(4)
|
|
PEPF IIs equity commitments are denominated in euro. The ProLogis commitments include a
commitment on the Series B units that we are required to fund with cash. During 2010, we did
not make any contributions under this commitment. We did not make any contributions in 2010 or
2009 under the Series A commitment. We are not required to fund the remaining Series A
commitment in cash and we anticipate it will expire unused.
|
8
PROLOGIS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(Unaudited)
Summarized financial information of the property funds (for the entire entity, not our
proportionate share) and our investment in such funds is presented below (dollars in millions):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North
|
|
|
|
|
|
|
2010
|
|
America
|
|
Europe
|
|
Asia
|
|
Total
|
|
For the three months ended March 31, 2010:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
201.9
|
|
|
$
|
186.7
|
|
|
$
|
2.8
|
|
|
$
|
391.4
|
|
Net earnings (loss) (1)
|
|
$
|
(24.0
|
)
|
|
$
|
16.5
|
|
|
$
|
0.9
|
|
|
$
|
(6.6
|
)
|
As of March 31, 2010:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
9,265.1
|
|
|
$
|
8,321.2
|
|
|
$
|
153.6
|
|
|
$
|
17,739.9
|
|
Amounts due to us (2)
|
|
$
|
51.6
|
|
|
$
|
44.0
|
|
|
$
|
|
|
|
$
|
95.6
|
|
Third party debt (3)
|
|
$
|
5,077.8
|
|
|
$
|
3,710.2
|
|
|
$
|
49.2
|
|
|
$
|
8,837.2
|
|
Total liabilities
|
|
$
|
5,360.3
|
|
|
$
|
4,555.9
|
|
|
$
|
52.7
|
|
|
$
|
9,968.9
|
|
Noncontrolling interest
|
|
$
|
0.5
|
|
|
$
|
11.9
|
|
|
$
|
|
|
|
$
|
12.4
|
|
Fund partners equity
|
|
$
|
3,904.3
|
|
|
$
|
3,753.4
|
|
|
$
|
100.9
|
|
|
$
|
7,758.6
|
|
Our weighted average ownership (4)
|
|
|
27.9
|
%
|
|
|
32.6
|
%
|
|
|
20.0
|
%
|
|
|
29.9
|
%
|
Our investment balance (5)
|
|
$
|
1,000.6
|
|
|
$
|
963.3
|
|
|
$
|
21.8
|
|
|
$
|
1,985.7
|
|
Deferred gains, net of amortization (6)
|
|
$
|
241.5
|
|
|
$
|
295.8
|
|
|
$
|
|
|
|
$
|
537.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North
|
|
|
|
|
|
|
2009
|
|
America
|
|
Europe
|
|
Asia
|
|
Total
|
|
For the three months ended March 31, 2009:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
218.8
|
|
|
$
|
166.6
|
|
|
$
|
32.9
|
|
|
$
|
418.3
|
|
Net earnings (loss) (1)
|
|
$
|
(32.1
|
)
|
|
$
|
18.8
|
|
|
$
|
11.0
|
|
|
$
|
(2.3
|
)
|
As of December 31, 2009:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
9,700.0
|
|
|
$
|
8,807.5
|
|
|
$
|
150.6
|
|
|
$
|
18,658.1
|
|
Amounts due to us (2)
|
|
$
|
50.0
|
|
|
$
|
31.2
|
|
|
$
|
|
|
|
$
|
81.2
|
|
Third party debt (3)
|
|
$
|
5,340.3
|
|
|
$
|
3,948.8
|
|
|
$
|
48.1
|
|
|
$
|
9,337.2
|
|
Total liabilities
|
|
$
|
5,647.5
|
|
|
$
|
4,773.8
|
|
|
$
|
51.6
|
|
|
$
|
10,472.9
|
|
Noncontrolling interest
|
|
$
|
10.7
|
|
|
$
|
15.8
|
|
|
$
|
|
|
|
$
|
26.5
|
|
Fund partners equity
|
|
$
|
4,041.6
|
|
|
$
|
4,017.9
|
|
|
$
|
99.1
|
|
|
$
|
8,158.6
|
|
Our weighted average ownership (4)
|
|
|
27.6
|
%
|
|
|
28.5
|
%
|
|
|
20.0
|
%
|
|
|
27.9
|
%
|
Our investment balance (5)
|
|
$
|
1,010.2
|
|
|
$
|
845.1
|
|
|
$
|
21.4
|
|
|
$
|
1,876.7
|
|
Deferred gains, net of amortization (6)
|
|
$
|
243.1
|
|
|
$
|
297.4
|
|
|
$
|
|
|
|
$
|
540.5
|
|
|
|
|
|
(1)
|
|
One of the North America property funds is a party to interest rate forward swap contracts
that, beginning in the first quarter of 2009, no longer met the requirements for hedge
accounting and, therefore, the change in fair value of these contracts was recognized within
earnings, along with the gain or loss upon settlement. As a result, included in net earnings
(loss) from North America for the three months ended March 31, 2010 and 2009 are net losses of
$5.2 million and $25.5 million, respectively.
|
|
(2)
|
|
As of March 31, 2010 and December 31, 2009, we had notes receivable aggregating $22.6 million
from ProLogis North American Industrial Fund III and $14.3 million from ProLogis Mexico
Industrial Fund for both periods. The remaining amounts represent current balances from
services provided by us to the property funds.
|
|
(3)
|
|
As of March 31, 2010 and December 31, 2009, we had not guaranteed any of the third party debt
of the property funds. We have pledged direct owned properties, valued at approximately $275
million, to serve as additional collateral for the secured loan of ProLogis North American
Industrial Fund II payable to an affiliate of our fund partner and for the related interest
rate swap contract.
|
|
(4)
|
|
Represents our weighted average ownership interest in all property funds based on each
entitys contribution to total assets, before depreciation, net of other liabilities.
|
|
(5)
|
|
The difference between our ownership interest of the property funds equity and our
investment balance results principally from three types of transactions: (i) deferring a
portion of the gains we recognize from a contribution of one of our properties to a property
fund (see next footnote); (ii) recording additional costs associated with our investment in
the property fund; and (iii) advances to the property fund.
|
|
(6)
|
|
This amount is recorded as a reduction to our investment and represents the gains that were
deferred when we contributed a property to a property fund due to our continuing ownership in
the property.
|
9
PROLOGIS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(Unaudited)
Other unconsolidated investees
We have investments in entities that develop and own industrial and retail properties, perform land
and mixed-use development activity, own a hotel and own office properties. The amounts we have
recognized as our proportionate share of the earnings from our investments in these entities are
summarized as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
North America
|
|
$
|
1,542
|
|
|
$
|
1,984
|
|
Europe
|
|
|
503
|
|
|
|
217
|
|
Asia
|
|
|
34
|
|
|
|
|
|
|
|
|
|
|
|
|
Total earnings from other unconsolidated investees
|
|
$
|
2,079
|
|
|
$
|
2,201
|
|
|
Our investments in and advances to these entities are as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
|
December 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
North America
|
|
$
|
147,599
|
|
|
$
|
148,137
|
|
Europe
|
|
|
80,791
|
|
|
|
96,191
|
|
Asia
|
|
|
54,949
|
|
|
|
30,745
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
283,339
|
|
|
$
|
275,073
|
|
|
5. Discontinued Operations:
The operations of the properties held for sale or disposed of to third parties and the aggregate
net gains recognized upon their disposition are presented as discontinued operations in our
Consolidated Statements of Operations for all periods presented, unless the property was developed
under a pre-sale agreement. Interest expense is included in discontinued operations only if it is
directly attributable to these operations or properties.
We had no properties classified as held for sale at March 31, 2010 or December 31, 2009.
During the first three months of 2010, we disposed of 8 properties to third parties aggregating 0.4
million square feet, none of which were development properties. During all of 2009, other than our
China operations, we disposed of land subject to ground leases and 140 properties aggregating 14.8
million square feet to third parties, 3 of which were development properties.
The income attributable to discontinued operations is summarized as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
Rental income
|
|
$
|
641
|
|
|
$
|
27,411
|
|
Rental expenses
|
|
|
(232
|
)
|
|
|
(8,574
|
)
|
Depreciation and amortization
|
|
|
(66
|
)
|
|
|
(6,413
|
)
|
Other expenses, net
|
|
|
|
|
|
|
(574
|
)
|
|
|
|
|
|
|
|
Income attributable to disposed properties
|
|
|
343
|
|
|
|
11,850
|
|
Net gain related to disposed assets China operations
|
|
|
|
|
|
|
3,315
|
|
Net gains (impairments) recognized on property dispositions
|
|
|
8,148
|
|
|
|
(189
|
)
|
|
|
|
|
|
|
|
Total discontinued operations
|
|
$
|
8,491
|
|
|
$
|
14,976
|
|
|
The following information relates to properties disposed of during the periods presented
and recorded as discontinued operations, excluding the China operations and including
minor adjustments to previous dispositions (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
Number of properties
|
|
|
8
|
|
|
|
|
|
Net proceeds from dispositions
|
|
$
|
13,688
|
|
|
$
|
|
|
Net gains (adjustments) from dispositions
|
|
$
|
8,148
|
|
|
$
|
(189
|
)
|
|
10
PROLOGIS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(Unaudited)
6. Debt:
Our debt consisted of the following (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of March 31, 2010
|
|
|
As of December 31, 2009
|
|
|
|
Weighted
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
Average Interest
|
|
|
Amount
|
|
|
Average Interest
|
|
|
Amount
|
|
|
|
Rate
|
|
|
Outstanding
|
|
|
Rate
|
|
|
Outstanding
|
|
|
Credit Facilities (Global Line)
|
|
|
2.24
|
%
|
|
$
|
169,668
|
|
|
|
2.27
|
%
|
|
$
|
736,591
|
|
Senior and other notes
|
|
|
6.47
|
%
|
|
|
4,693,573
|
|
|
|
6.31
|
%
|
|
|
4,047,905
|
|
Convertible senior notes (1)
|
|
|
5.08
|
%
|
|
|
2,102,834
|
|
|
|
5.55
|
%
|
|
|
2,078,441
|
|
Secured mortgage debt
|
|
|
6.17
|
%
|
|
|
1,121,952
|
|
|
|
6.40
|
%
|
|
|
1,090,126
|
|
Assessment bonds
|
|
|
6.49
|
%
|
|
|
24,685
|
|
|
|
6.49
|
%
|
|
|
24,715
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
|
|
|
5.98
|
%
|
|
$
|
8,112,712
|
|
|
|
5.75
|
%
|
|
$
|
7,977,778
|
|
|
|
|
|
(1)
|
|
The interest rates presented represent the effective interest rates (including amortization
of the non-cash discount related to these notes). The weighted average coupon interest rate
was 2.5% as of March 31, 2010 and 2.2% as of December 31, 2009.
|
As of March 31, 2010, we were in compliance with all of our debt covenants.
During the three months ended March 31, 2010 and 2009, in connection with our announced initiatives
to stagger and extend our debt maturities and reduce debt, we repurchased certain senior and
convertible senior notes outstanding with maturities in 2012 and 2013. We utilized proceeds from
borrowings under the Global Line to repurchase the senior notes. Proceeds from the issuance of
senior notes with later maturities were used to repay borrowings under the Global Line. In
addition, in 2010 we repaid certain secured mortgage debt in connection with the sale of a property
in Japan. The activity is summarized as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended
|
|
|
March 31, 2010
|
|
March 31, 2009
|
|
Convertible Senior Notes:
|
|
|
|
|
|
|
|
|
Original principal amount
|
|
$
|
490,039
|
|
|
$
|
48,200
|
|
Cash purchase price
|
|
$
|
465,094
|
|
|
$
|
24,821
|
|
Senior Notes
(1):
|
|
|
|
|
|
|
|
|
Original principal amount
|
|
$
|
422,476
|
|
|
$
|
|
|
Cash purchase price
|
|
$
|
449,382
|
|
|
$
|
|
|
Secured Mortgage Debt:
|
|
|
|
|
|
|
|
|
Original principal amount
|
|
$
|
45,140
|
|
|
$
|
|
|
Cash repayment price
|
|
$
|
46,659
|
|
|
$
|
|
|
Total:
|
|
|
|
|
|
|
|
|
Original principal amount
|
|
$
|
957,655
|
|
|
$
|
48,200
|
|
Cash purchase / repayment price
|
|
$
|
961,135
|
|
|
$
|
24,821
|
|
Gain
(loss) on early extinguishment of debt (2)
|
|
$
|
(47,633
|
)
|
|
$
|
17,928
|
|
|
|
|
|
(1)
|
|
Represents a portion of our 5.5% senior notes due April 1, 2012 and March 1, 2013 that we
repurchased through a tender offer completed in March 2010.
|
|
(2)
|
|
Represents the difference between the recorded debt of $913.5 million (including unamortized
related debt issuance costs, premiums and discounts) and the consideration we paid to retire
the debt of $961.1 million, including prepayment penalties and costs. 2010
includes a non-cash loss of $15.2 million related to the convertible
senior notes. Although the purchase price of the convertible senior
notes is less than the principal amount outstanding, due to the
non-cash discount related to these notes, the carrying value is lower
and resulted in a non-cash loss.
|
Credit Facilities
Information related to our Global Line as of March 31, 2010 is as follows (dollars in millions):
|
|
|
|
|
Aggregate lender commitments (1)
|
|
$
|
3,655.5
|
|
|
|
|
|
|
|
|
|
|
Borrowing capacity (2)
|
|
$
|
2,257.2
|
|
Less:
|
|
|
|
|
Borrowings outstanding
|
|
|
169.7
|
|
Outstanding letters of credit
|
|
|
91.1
|
|
Debt due within one year
|
|
|
231.0
|
|
|
|
|
|
Current availability
|
|
$
|
1,765.4
|
|
|
11
PROLOGIS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(Unaudited)
|
|
|
(1)
|
|
The aggregate lender commitments will be $2.25 billion after October 6, 2010.
|
|
(2)
|
|
The borrowing base covenant in the Global Line limits the aggregate amount of certain types
of our indebtedness (including obligations under the Global Line and other recourse
indebtedness maturing within one year) to no more than 55% of the value (determined by a
formula as of the end of each fiscal quarter) of our unencumbered property pool, as defined in
the Global Line. Other covenants in the Global Line may also limit the amount of indebtedness
that we and our subsidiaries can incur under certain circumstances.
|
Our current remaining capacity to borrow under the Global Line is calculated as the lesser of (i)
the aggregate lender commitments and (ii) the borrowing capacity (as described above), in each case
reduced by the outstanding borrowings and letters of credit under the Global Line and recourse debt
due within one year, resulting in current remaining capacity of $1.8 billion at March 31, 2010.
Therefore, the amount of funds that we may borrow under the Global Line will vary from time to time
based upon the outstanding amount of such specified indebtedness and the quarterly formulaic
valuation of our unencumbered property pool.
We may draw funds under the Global Line from a syndicate of banks in U.S. dollars, euros, Japanese
yen, British pound sterling and Canadian dollars, and until October 2010, South Korean won. Based
on our public debt ratings and a pricing grid, interest on the borrowings under the Global Line
accrues at a variable rate based upon the interbank offered rate in each respective jurisdiction in
which the borrowings are outstanding (2.24% per annum at March 31, 2010 based on a weighted average
using local currency rates).
Senior and Other Notes
On March 16, 2010, we issued $1.1 billion of senior notes, consisting of $300.0 million at 6.25%
maturing in 2017, at 99.637% of par value for an all-in-rate of 6.315% and $800.0 million at 6.875%
maturing in 2020, at 99.765% of par value for an all-in-rate of 6.908%. The proceeds were used to
repay borrowings under our Global Line.
2010 Convertible Notes
On March 16, 2010, we issued $460.0 million of 3.25% convertible notes maturing in 2015 (2010
Convertible Notes). The 2010 Convertible Notes are convertible at any time by holders at an
initial conversion rate of 57.8503 shares per $1,000 principal amount of notes, equivalent to an
initial conversion price of approximately $17.29 per share, subject to adjustment upon the
occurrence of certain events. Due to the terms of the 2010 Convertible Notes, including that a
conversion must be settled in common shares, the accounting for these notes is different than our
previously issued convertible notes discussed below. The 2010 Convertible Notes are reflected at
the issuance amount and interest is recognized based on the stated coupon rate and the amortization
of the cash discount. The conversion of these notes into shares, and the corresponding adjustment
to interest expense, are included in our computation of diluted earnings per share, unless the
impact is anti-dilutive. During the three months ended March 31,
2010, the impact of these notes are anti-dilutive.
2007 and 2008 Convertible Notes
We have also issued three series of convertible senior notes in 2007 and 2008 and refer to them
collectively as 2007 and 2008 Convertible Notes. The 2007 and 2008 Convertible Notes have different
terms and, therefore, different accounting than the 2010 Convertible Notes. The value assigned to
the debt component of the 2007 and 2008 Convertible Notes is the estimated fair value at the date
of issuance of a similar bond without the conversion feature, which results in the debt being
recorded at a discount. The resulting debt discount is amortized over the estimated remaining life
of the debt (the first cash redemption date in 2012 and 2013) as additional non-cash interest
expense.
Secured Mortgage Debt
On March 30, 2010, we issued ¥8.1 billion in TMK bonds ($86.7 million at March 31, 2010) at 2.13%
due March 2013 on one property with undepreciated cost of $175.7 million at March 31, 2010. TMK
bonds are a financing vehicle in Japan for special purpose companies known as TMKs.
Long-Term Debt Maturities
Principal payments due on our debt, excluding the Global Line, for the remainder of 2010 and for
each of the years in the five-year period ending December 31, 2015 and thereafter are as follows
(in thousands):
|
|
|
|
|
2010 (1)
|
|
$
|
208,348
|
|
2011 (1)
|
|
|
183,032
|
|
2012 (2)
|
|
|
1,099,199
|
|
2013 (2) (3)
|
|
|
1,088,233
|
|
2014
|
|
|
513,671
|
|
2015
|
|
|
1,011,181
|
|
Thereafter
|
|
|
3,966,163
|
|
|
|
|
|
Total principal due
|
|
|
8,069,827
|
|
Less: discount, net
|
|
|
126,783
|
|
|
|
|
|
Net carrying balance
|
|
$
|
7,943,044
|
|
|
12
PROLOGIS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(Unaudited)
|
|
|
(1)
|
|
We expect to repay the amounts maturing in 2010 and 2011 with borrowings under our Global
Line or with proceeds from the issuance of debt or equity securities, depending on market
conditions.
|
|
(2)
|
|
The maturities in 2012 and 2013 include the aggregate principal amounts of the 2007 and 2008
Convertible Notes of $897.5 million and $879.0 million, respectively, based on the year in
which the holders first have the right to require us to repurchase their notes for cash.
|
|
(3)
|
|
The convertible notes issued in November 2007 are included as 2013 maturities since the
holders have the right to require us to repurchase their notes for cash in January 2013. The
holders of these notes also have the option to convert their notes in November 2012, which we
may settle in cash or common shares, at our option.
|
7. Long-Term Compensation:
Our long-term incentive plans provide for grants of share options, stock appreciation rights, full
value awards and cash incentive awards to employees and other persons, including outside trustees.
The full value awards include restricted share units (RSUs), contingent performance shares and performance
share awards (PSAs).
Summary of Activity
The activity for the three months ended March 31, 2010, with respect to our share options, is as
follows.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options Outstanding
|
|
|
|
|
|
|
|
|
|
|
Weighted Average
|
|
|
|
|
|
|
Number of Options
|
|
|
Exercise Price
|
|
|
Options Exercisable
|
|
|
Balance at December 31, 2009
|
|
|
6,038,700
|
|
|
$
|
32.25
|
|
|
|
|
|
Forfeited
|
|
|
(62,942
|
)
|
|
|
42.12
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at March 31, 2010
|
|
|
5,975,758
|
|
|
$
|
32.15
|
|
|
|
4,697,513
|
|
|
The activity for the three months ended March 31, 2010, with respect to our full value awards, is
as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of
|
|
|
Weighted Average
|
|
|
Number of
|
|
|
|
Shares
|
|
|
Original Value
|
|
|
Shares Vested
|
|
|
Balance at December 31, 2009
|
|
|
3,401,784
|
|
|
|
|
|
|
|
|
|
Granted
|
|
|
1,580,875
|
|
|
|
|
|
|
|
|
|
Distributed
|
|
|
(152,595
|
)
|
|
|
|
|
|
|
|
|
Forfeited
|
|
|
(98,776
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at March 31, 2010
|
|
|
4,731,288
|
|
|
$
|
17.29
|
|
|
|
136,815
|
|
|
In 2010,
we granted 1,037,850 RSUs and 543,025 PSAs. The PSAs were granted to
certain employees of the company, vest over three years and
will be earned based on the attainment of certain individual and company goals for 2010. The
ultimate number of shares that may be earned and issued varies from 0 200% of the target award.
8. Earnings Per Common Share:
We determine basic earnings per share based on the weighted average number of common shares
outstanding during the period. We compute diluted earnings per share based on the weighted average
number of common shares outstanding combined with the incremental weighted average effect from all
outstanding potentially dilutive instruments.
The following table sets forth the computation of our basic and diluted earnings per share (in
thousands, except per share amounts):
13
PROLOGIS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2010 (1)
|
|
|
2009
|
|
|
Net earnings (loss) attributable to common shares
|
|
$
|
(91,129
|
)
|
|
$
|
178,732
|
|
Noncontrolling interest attributable to convertible limited
partnership units (2)
|
|
|
|
|
|
|
310
|
|
|
|
|
|
|
|
|
Adjusted net earnings (loss) attributable to common shares
|
|
$
|
(91,129
|
)
|
|
$
|
179,042
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding Basic
|
|
|
474,991
|
|
|
|
267,716
|
|
Incremental weighted average effect of conversion of limited
partnership units (2)
|
|
|
|
|
|
|
1,235
|
|
Incremental weighted average effect of share awards (3)
|
|
|
|
|
|
|
1,327
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding Diluted (4)
|
|
|
474,991
|
|
|
|
270,278
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss) per share attributable to common shares
|
|
|
|
|
|
|
|
|
- Basic
|
|
$
|
(0.19
|
)
|
|
$
|
0.67
|
|
|
|
|
|
|
|
|
Net earnings (loss) per share attributable to common shares
|
|
|
|
|
|
|
|
|
- Diluted
|
|
$
|
(0.19
|
)
|
|
$
|
0.66
|
|
|
|
|
|
(1)
|
|
In periods with a net loss, the inclusion of any incremental shares is anti-dilutive, and
therefore, both basic and diluted shares are the same.
|
|
(2)
|
|
If the impact of limited partnership units is anti-dilutive, the income and shares are not
included in the diluted per share calculation.
|
|
(3)
|
|
Total weighted average potentially dilutive share awards outstanding (in thousands) were
11,042 and 11,515 for the three months ended March 31, 2010 and 2009, respectively. Of the
potentially dilutive instruments, 5,185 and 8,924 were anti-dilutive for the three months
ended March 31, 2010 and 2009, respectively. During a loss period, the effect of share awards
is not included as the impact is anti-dilutive.
|
|
(4)
|
|
The shares underlying the convertible debt have not been included because the impact would be
anti-dilutive.
|
9. Financial Instruments:
Derivative Financial Instruments
In the normal course of business, our operations are exposed to global market risks, including the
effect of changes in foreign currency exchange rates and interest rates. To manage these risks, we
may enter into various derivatives contracts. Foreign currency contracts, including forwards and
options, may be used to manage foreign currency exposure. We may use interest rate swaps to manage
the effect of interest rate fluctuations. We do not use derivative financial instruments for
trading purposes. The majority of our derivative financial instruments are customized derivative
transactions and are not exchange-traded. Management reviews our hedging program, derivative
positions, and overall risk management strategy on a regular basis. We only enter into transactions
that we believe will be highly effective at offsetting the underlying risk.
Our use of derivatives does generate the risk that counterparties may default on a derivative
contract. We establish exposure limits for each counterparty to minimize this risk and provide
counterparty diversification. Substantially all of our derivative exposures are with counterparties
that have long-term credit ratings of single-A or better. We enter into master agreements with
counterparties that generally allow for netting of certain exposures; therefore, the actual loss we
would recognize if all counterparties failed to perform as contracted would be significantly lower.
To mitigate pre-settlement risk, minimum credit standards become more stringent as the duration of
the derivative financial instrument increases. To minimize the concentration of credit risk, we
enter into derivative transactions with a portfolio of financial institutions. Based on these
factors, we consider the risk of counterparty default to be minimal.
All derivatives are recognized at fair value in the Consolidated Balance Sheets within the line
items Other Assets or Accounts Payable and Accrued Expenses, as applicable. We do not net our
derivative position by counterparty for purposes of balance sheet presentation and disclosure. The
accounting for gains and losses that result from changes in the fair values of derivative
instruments depends on whether the derivatives are designated as and qualify as hedging
instruments. Derivatives can be designated as fair value hedges, cash flow hedges or hedges of net
investments in foreign operations. We do not typically designate derivatives as fair value hedges
or hedges of net investments.
Changes in the fair value of derivatives that are designated and qualify as cash flow hedges are
recorded in Accumulated Other Comprehensive Income (Loss). We reclassify changes in the fair value
of derivatives into the applicable line item in our Consolidated Statements of Operations in which
the hedged items are recorded in the same period that the underlying hedged items affect earnings.
Due to the high degree of effectiveness between the hedging instruments and the underlying
exposures hedged, fluctuations in the value of the derivative instruments will generally be offset
by changes in the fair values or cash flows of the underlying exposures being hedged. The changes
in fair values of derivatives that were not designated and/or did not qualify as hedging
instruments are immediately recognized into earnings.
For derivatives that will be accounted for as hedging instruments in accordance with the accounting
standards, we formally designate and document, at inception, the financial instrument as a hedge of
a specific underlying exposure, the risk management objective and the strategy for undertaking the
hedge transaction. In addition, we formally assess both at inception and at least quarterly
thereafter, whether the derivatives used in hedging transactions are effective at offsetting
changes in either the fair values or cash flows of the related underlying exposures. Any
14
PROLOGIS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(Unaudited)
ineffective portion of a derivative financial instruments change in fair value is immediately
recognized into earnings. Derivatives not designated as hedges are not speculative and are used to
manage our exposure to foreign currency fluctuations but do not meet the strict hedge accounting
requirements.
Our interest rate risk management strategy is to limit the impact of future interest rate changes
on earnings and cash flows. To achieve this objective, we primarily borrow on a fixed rate basis
for longer-term debt issuances. The maximum length of time that we hedge our exposure to future
cash flows is typically less than 10 years. We use cash flow hedges to minimize the variability in
cash flows of assets or liabilities or forecasted transactions caused by fluctuations in interest
rates. We typically designate our interest rate swap agreements as cash flow hedges as these
derivative instruments may be used to manage the interest rate risk on potential future debt
issuances or to fix the interest rate on a variable rate debt issuance. The effective portion of
the gain or loss on the derivative is reported as a component of Accumulated Other Comprehensive
Income (Loss) in our Consolidated Balance Sheets, and reclassified into the line item, Interest
Expense in the Consolidated Statements of Operation over the corresponding period of the hedged
item. Losses on the derivative representing hedge ineffectiveness are recognized in Interest
Expense at the time the ineffectiveness occurred.
There was no ineffectiveness recorded during the three months ended March 31, 2010 and 2009. The
amount reclassified to interest expense for the three months ended March 31, 2010 and 2009 is not
considered material.
We generally do not designate the following derivative contracts as hedges:
|
|
Foreign currency forwards we may use foreign currency forward contracts to manage the
foreign currency fluctuations of intercompany loans not deemed to be a long-term investment
and certain transactions denominated in a currency other than the entitys functional
currency. These contracts are marked-to-market through earnings, as they are not designated
as hedges. The gains or losses resulting from these derivative instruments are included in
Foreign Currency Exchange Gains (Losses), Net in our Consolidated Statements of Operations.
For contracts associated with intercompany loans, the impact on earnings is generally offset
by the remeasurement gains and losses recognized on the related intercompany loans. We had no
outstanding foreign currency forwards at March 31, 2010.
|
|
|
Foreign currency put options we may use foreign currency put option contracts to manage
foreign currency exchange rate risk associated with the projected net operating income of our
foreign consolidated subsidiaries and unconsolidated investees. These contracts are
marked-to-market through earnings in Foreign Currency Exchange Gains (Losses), Net, in our
Consolidated Statements of Operations as they do not qualify for hedge accounting treatment.
We had no outstanding foreign currency put options at March 31, 2010.
|
The following table summarizes the activity in our derivative instruments (in millions) for the
three months ended March 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
|
Foreign
|
|
|
|
|
|
|
Foreign
|
|
|
|
|
|
|
Currency
|
|
|
Interest
|
|
|
Currency
|
|
|
Interest
|
|
|
|
Forwards
|
|
|
Rate Swaps (1)
|
|
|
Forwards (2)
|
|
|
Rate Swaps
|
|
|
Notional amounts at January 1
|
|
$
|
|
|
|
$
|
157.7
|
|
|
$
|
|
|
|
$
|
|
|
New contracts
|
|
|
|
|
|
|
|
|
|
|
351.7
|
|
|
|
|
|
Matured or expired contracts
|
|
|
|
|
|
|
(44.6
|
)
|
|
|
(351.7
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notional amounts at March 31
|
|
$
|
|
|
|
$
|
113.1
|
|
|
$
|
|
|
|
$
|
|
|
|
|
|
|
(1)
|
|
During 2009, we entered into two interest rate swap contracts to fix the interest rate on our
variable rate TMK bonds, ¥4.3 billion interest rate swap contract that was settled in the
first quarter of 2010 and ¥10.0 billion interest rate swap contract that matures in December
2012. We designated the contracts as cash flow hedges and they qualify for hedge accounting
treatment. At March 31, 2010, we have $0.4 million accrued in Accounts Payable and Accrued
Expenses in our Consolidated Balance Sheets relating to the unsettled derivative.
|
|
(2)
|
|
During 2009, we entered into and settled forward contracts to buy yen to manage the foreign
currency fluctuations related to the sale of our investments in the Japan property funds and
recognized losses of $5.7 million in Foreign Currency Exchange Gains (Losses), Net in our
Consolidated Statements of Operations.
|
Fair Value of Financial Instruments
We have estimated the fair value of our financial instruments using available market information
and valuation methodologies we believe to be appropriate for these purposes. Considerable judgment
and a high degree of subjectivity are involved in developing these estimates and, accordingly, they
are not necessarily indicative of amounts that we would realize upon disposition.
The fair value hierarchy consists of three broad levels, which are described below:
|
|
|
Level 1 Quoted prices in active markets for identical assets or liabilities that
the entity has the ability to access.
|
|
|
|
|
Level 2 Observable inputs, other than quoted prices included in Level 1, such as
quoted prices for similar assets and liabilities in active markets; quoted prices for
identical or similar assets and liabilities in markets that are not active; or other
inputs that are observable or can be corroborated by observable market data.
|
15
PROLOGIS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(Unaudited)
|
|
|
Level 3 Unobservable inputs that are supported by little or no market activity and
that are significant to the fair value of the assets and liabilities. This includes
certain pricing models, discounted cash flow methodologies and similar techniques that
use significant unobservable inputs.
|
At March 31, 2010 and December 31, 2009, the carrying amounts of certain of our financial
instruments, including cash and cash equivalents, accounts and notes receivable and accounts
payable and accrued expenses were representative of their fair values due to the short-term nature
of these instruments, the recent acquisition of these items or, in the case of notes receivable,
adjustments to fair value made in connection with impairment charges.
At March 31, 2010 and December 31, 2009, the fair value of our senior notes and convertible notes,
have been estimated based upon quoted market prices for the same (Level 1) or similar (Level 2)
issues when current quoted market prices are available, the fair value of our credit facilities
have been estimated by discounting the future cash flows using rates and borrowing spreads
currently available to us (Level 3), and the fair value of our secured mortgage debt and assessment
bonds that do not have current quoted market prices available have been estimated by discounting
the future cash flows using rates currently available to us for debt with similar terms and
maturities (Level 3). The fair value of our derivative financial instruments are determined through
widely accepted valuation techniques including discounted cash flow analysis on the expected cash
flows of each derivative (Level 2). The differences in the fair value of our debt from the carrying
value in the table below are the result of differences in interest rates and/or borrowing spreads
that were available to us at March 31, 2010 and December 31, 2009, as compared with those in effect
when the debt was issued or acquired. Although our 2007 and 2008 Convertible Notes are trading at a
discount to the principal amount, due to the non-cash discount, the fair value is higher than the
carrying value. The senior notes and many of the issues of secured mortgage debt contain
pre-payment penalties or yield maintenance provisions that could make the cost of refinancing the
debt at lower rates exceed the benefit that would be derived from doing so.
The following table reflects the carrying amounts and estimated fair values of our financial
instruments (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2010
|
|
|
December 31, 2009
|
|
|
|
Carrying Value
|
|
|
Fair Value
|
|
|
Carrying Value
|
|
|
Fair Value
|
|
|
Debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global Line
|
|
$
|
169,668
|
|
|
$
|
165,902
|
|
|
$
|
736,591
|
|
|
$
|
716,993
|
|
Senior and other notes
|
|
|
4,693,573
|
|
|
|
4,785,403
|
|
|
|
4,047,905
|
|
|
|
3,981,971
|
|
Convertible senior notes
|
|
|
2,102,834
|
|
|
|
2,152,022
|
|
|
|
2,078,441
|
|
|
|
2,058,507
|
|
Secured mortgage debt
|
|
|
1,121,952
|
|
|
|
1,155,955
|
|
|
|
1,090,126
|
|
|
|
1,094,526
|
|
Assessment bonds
|
|
|
24,685
|
|
|
|
23,558
|
|
|
|
24,715
|
|
|
|
24,197
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total debt
|
|
$
|
8,112,712
|
|
|
$
|
8,282,840
|
|
|
$
|
7,977,778
|
|
|
$
|
7,876,194
|
|
|
10. Business Segments:
Our business strategy currently includes two operating segments. Our current segments are as
follows:
|
|
Direct Owned representing the direct long-term ownership of industrial distribution and
retail properties. Each operating property is considered to be an individual operating segment
having similar economic characteristics that are combined within the reportable segment based
upon geographic location. We own real estate in North America (Canada, Mexico and the United
States), Europe (Austria, Belgium, the Czech Republic, France, Germany, Hungary, Italy, the
Netherlands, Poland, Romania, Slovakia, Spain, Sweden and the United Kingdom) and Asia (Japan
and South Korea). Also included in this segment is the development of properties for continued
direct ownership, including land held for development and properties currently under
development. In addition, this segment includes the land we own and lease to customers under
ground leases.
|
|
|
Investment Management representing the long-term investment management of property funds
and industrial joint ventures and the properties they own. We recognize our proportionate
share of the earnings or losses from our investments in unconsolidated property funds and
joint ventures operating in North America, Europe and Asia. Along with the income recognized
under the equity method, we include fees and incentives earned for services performed on
behalf of the unconsolidated investees and interest income earned on advances to
unconsolidated investees, if any. We utilize our leasing and property management expertise to
efficiently manage the properties and our unconsolidated investees, and we allocate the costs
as Investment Management Expenses in this segment. Each investment in a property fund or joint
venture is considered to be an individual operating segment having similar economic
characteristics that are combined within the reportable segment based upon geographic
location. Our operations in the investment management segment are in North America (Canada,
Mexico and the United States), Europe (Belgium, the Czech Republic, France, Germany, Hungary,
Italy, the Netherlands, Poland, Slovakia, Spain, Sweden and the United Kingdom) and Asia
(Japan and South Korea).
|
We no longer have a CDFS business segment and the only activity being reported in the CDFS segment
in 2009 is the gain on sale of our investments in the Japan property funds as it is essentially the
recognition of gains from this segment that were deferred due to our ownership interests at the
time of the contribution.
We present the operations and net gains associated with properties sold to third parties or
classified as held for sale as discontinued operations, which results in the restatement of prior
years operating results to exclude the items presented as discontinued operations.
Reconciliations are presented below for: (i) each reportable business segments revenue from
external customers to our total revenues; (ii) each reportable business segments net operating
income from external customers to our earnings (loss) before income taxes; and (iii) each
reportable
16
PROLOGIS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(Unaudited)
business segments assets to our total assets. Our chief operating decision makers rely primarily
on net operating income and similar measures to make decisions about allocating resources and
assessing segment performance. The applicable components of our revenues, earnings (loss) before
income taxes and total assets are allocated to each reportable business segments revenues, net
operating income and assets. Items that are not directly assignable to a segment, such as certain
corporate income and expenses, are reflected as reconciling items. The following reconciliations
are presented in thousands:
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
Revenues:
|
|
|
|
|
|
|
|
|
Direct owned (1):
|
|
|
|
|
|
|
|
|
North America
|
|
$
|
192,874
|
|
|
$
|
195,098
|
|
Europe
|
|
|
18,927
|
|
|
|
15,150
|
|
Asia
|
|
|
19,552
|
|
|
|
8,637
|
|
|
|
|
|
|
|
|
Total direct owned segment
|
|
|
231,353
|
|
|
|
218,885
|
|
|
|
|
|
|
|
|
Investment management (2):
|
|
|
|
|
|
|
|
|
North America
|
|
|
12,684
|
|
|
|
8,069
|
|
Europe
|
|
|
21,425
|
|
|
|
20,309
|
|
Asia
|
|
|
412
|
|
|
|
8,105
|
|
|
|
|
|
|
|
|
Total investment management segment
|
|
|
34,521
|
|
|
|
36,483
|
|
|
|
|
|
|
|
|
CDFS business Asia (3)
|
|
|
|
|
|
|
180,237
|
|
|
|
|
|
|
|
|
Total segment revenue
|
|
|
265,874
|
|
|
|
435,605
|
|
Reconciling item (4)
|
|
|
(5,859
|
)
|
|
|
(2,849
|
)
|
|
|
|
|
|
|
|
Total revenues
|
|
$
|
260,015
|
|
|
$
|
432,756
|
|
|
|
|
|
|
|
|
|
|
|
Net operating income:
|
|
|
|
|
|
|
|
|
Direct owned (5):
|
|
|
|
|
|
|
|
|
North America
|
|
$
|
137,627
|
|
|
$
|
135,983
|
|
Europe
|
|
|
7,840
|
|
|
|
4,890
|
|
Asia
|
|
|
14,080
|
|
|
|
4,914
|
|
|
|
|
|
|
|
|
Total direct owned segment
|
|
|
159,547
|
|
|
|
145,787
|
|
|
|
|
|
|
|
|
Investment management (2)(6):
|
|
|
|
|
|
|
|
|
North America
|
|
|
6,091
|
|
|
|
2,126
|
|
Europe
|
|
|
17,842
|
|
|
|
16,591
|
|
Asia
|
|
|
269
|
|
|
|
7,190
|
|
|
|
|
|
|
|
|
Total investment management segment
|
|
|
24,202
|
|
|
|
25,907
|
|
|
|
|
|
|
|
|
CDFS business Asia (3)
|
|
|
|
|
|
|
180,237
|
|
|
|
|
|
|
|
|
Total segment net operating income
|
|
|
183,749
|
|
|
|
351,931
|
|
Reconciling items:
|
|
|
|
|
|
|
|
|
General and administrative expenses
|
|
|
(42,006
|
)
|
|
|
(48,243
|
)
|
Reduction in workforce
|
|
|
|
|
|
|
(4,462
|
)
|
Depreciation and amortization expense
|
|
|
(86,249
|
)
|
|
|
(74,501
|
)
|
Earnings from other unconsolidated investees, net
|
|
|
2,114
|
|
|
|
1,450
|
|
Interest expense
|
|
|
(109,979
|
)
|
|
|
(92,932
|
)
|
Other income (expense), net
|
|
|
(287
|
)
|
|
|
1,577
|
|
Net gains on dispositions of real estate properties
|
|
|
11,807
|
|
|
|
2,511
|
|
Foreign currency exchange gains, net
|
|
|
3,688
|
|
|
|
30,537
|
|
Gain (loss) on early extinguishment of debt
|
|
|
(47,633
|
)
|
|
|
17,928
|
|
|
|
|
|
|
|
|
Total reconciling items
|
|
|
(268,545
|
)
|
|
|
(166,135
|
)
|
|
|
|
|
|
|
|
Earnings (loss) before income taxes
|
|
$
|
(84,796
|
)
|
|
$
|
185,796
|
|
|
17
PROLOGIS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
|
December 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
Assets:
|
|
|
|
|
|
|
|
|
Direct owned:
|
|
|
|
|
|
|
|
|
North America
|
|
$
|
9,117,216
|
|
|
$
|
9,241,846
|
|
Europe
|
|
|
3,296,653
|
|
|
|
3,389,616
|
|
Asia
|
|
|
1,861,071
|
|
|
|
1,932,187
|
|
|
|
|
|
|
|
|
Total direct owned segment
|
|
|
14,274,940
|
|
|
|
14,563,649
|
|
|
|
|
|
|
|
|
Investment management:
|
|
|
|
|
|
|
|
|
North America
|
|
|
1,016,631
|
|
|
|
1,027,367
|
|
Europe
|
|
|
1,060,797
|
|
|
|
956,365
|
|
Asia
|
|
|
76,727
|
|
|
|
52,170
|
|
|
|
|
|
|
|
|
Total investment management segment
|
|
|
2,154,155
|
|
|
|
2,035,902
|
|
|
|
|
|
|
|
|
Total segment assets
|
|
|
16,429,095
|
|
|
|
16,599,551
|
|
|
|
|
|
|
|
|
Reconciling items:
|
|
|
|
|
|
|
|
|
Investments in and advances to other unconsolidated investees
|
|
|
140,156
|
|
|
|
141,107
|
|
Cash and cash equivalents
|
|
|
55,878
|
|
|
|
34,362
|
|
Accounts receivable
|
|
|
5,679
|
|
|
|
1,574
|
|
Other assets
|
|
|
134,669
|
|
|
|
108,821
|
|
|
|
|
|
|
|
|
Total reconciling items
|
|
|
336,382
|
|
|
|
285,864
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
16,765,477
|
|
|
$
|
16,885,415
|
|
|
|
|
|
(1)
|
|
Includes rental income of our industrial and retail properties and land subject to ground
leases, as well as development management and other income.
|
|
(2)
|
|
Includes investment management fees and incentive returns and our share of the earnings or
losses recognized under the equity method from our investments in unconsolidated property
funds and certain industrial joint ventures, along with interest earned on advances to these
unconsolidated investees.
|
|
(3)
|
|
In 2009, includes the recognition of gains previously deferred from CDFS contributions to the
Japan property funds.
|
|
(4)
|
|
Amount represents the earnings or losses recognized under the equity method from
unconsolidated investees, along with interest earned on advances to these entities, that we
reflected in revenues of the investment management segment and are not presented as a
component of revenues in our Consolidated Statements of Operations.
|
|
(5)
|
|
Includes rental income less rental expenses of our industrial and retail properties and land
subject to ground leases, as well as development management and other income less related
expenses.
|
|
(6)
|
|
Also includes the direct costs we incur to manage the unconsolidated investees and the
properties they own that are presented as Investment Management Expenses.
|
11. Supplemental Cash Flow Information:
Non-cash investing and financing activities for the three months ended March 31, 2010 and 2009 are
as follows:
|
|
We received $4.6 million of ownership interests in certain unconsolidated investees as a
portion of our proceeds from the contribution of properties to these property funds during the
three months ended March 31, 2010.
|
|
|
We capitalized portions of the total cost of our share-based compensation awards of $1.3
million and $1.5 million to the investment basis of our real estate assets during the three
months ended March 31, 2010 and 2009, respectively.
|
The amount of interest paid in cash, net of amounts capitalized, for the three months ended March
31, 2010 and 2009 was $43.1 million and $17.4 million, respectively.
During the
three months ended March 31, 2010 and 2009, cash paid for income
taxes was $19.9 million (primarily in Japan related to the sale
of our investments in 2009)
and $1.0 million, respectively.
18
Report of Independent Registered Public Accounting Firm
The Board of Trustees and Shareholders
ProLogis:
We have reviewed the accompanying consolidated balance sheet of ProLogis and subsidiaries (the
Company) as of March 31, 2010, the related consolidated statements of operations for the
three-month periods ended March 31, 2010 and 2009, the related consolidated statement of equity for
the three-month period ended March 31, 2010, the related consolidated statements of comprehensive
income (loss) for the three-month periods ended March 31, 2010 and 2009, and the related
consolidated statements of cash flows for the three-month periods ended March 31, 2010 and 2009.
These consolidated financial statements are the responsibility of the Companys management.
We conducted our reviews in accordance with the standards of the Public Company Accounting
Oversight Board (United States). A review of interim financial information consists principally of
applying analytical procedures and making inquiries of persons responsible for financial and
accounting matters. It is substantially less in scope than an audit conducted in accordance with
the standards of the Public Company Accounting Oversight Board (United States), the objective of
which is the expression of an opinion regarding the financial statements taken as a whole.
Accordingly, we do not express such an opinion.
Based on our reviews, we are not aware of any material modifications that should be made to the
consolidated financial statements referred to above for them to be in conformity with U.S.
generally accepted accounting principles.
We have previously audited, in accordance with standards of the Public Company Accounting Oversight
Board (United States), the consolidated balance sheet of ProLogis and subsidiaries as of December
31, 2009, and the related consolidated statements of operations, shareholders equity and
comprehensive income (loss), and cash flows for the year then ended (not presented herein); and in
our report dated February 26, 2010, we expressed an unqualified opinion on those consolidated
financial statements. In our opinion, the information set forth in the accompanying consolidated
balance sheet as of December 31, 2009, is fairly stated, in all material respects, in relation to
the consolidated balance sheet from which it has been derived.
KPMG LLP
Denver, Colorado
May 5, 2010
19
|
|
|
ITEM 2.
|
|
Managements Discussion and Analysis of Financial Condition and Results of Operations
|
The following discussion should be read in conjunction with our Consolidated Financial Statements
and the related notes included in Item 1 of this report and our 2009 Annual Report on Form 10-K.
Certain statements contained in this discussion or elsewhere in this report may be deemed
forward-looking statements within the meaning of the Private Securities Litigation Reform Act of
1995 and Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act
of 1934. Words and phrases such as expects, anticipates, intends, plans, believes,
seeks, estimates, designed to achieve, variations of such words and similar expressions are
intended to identify such forward-looking statements, which generally are not historical in nature.
All statements that address operating performance, events or developments that we expect or
anticipate will occur in the future including statements relating to rent and occupancy growth,
development activity and changes in sales or contribution volume or profitability of developed
properties, economic and market conditions in the geographic areas where we operate and the
availability of capital in existing or new property funds are forward-looking statements. These
statements are not guarantees of future performance and involve certain risks, uncertainties and
assumptions that are difficult to predict. Although we believe the expectations reflected in any
forward-looking statements are based on reasonable assumptions, we can give no assurance that our
expectations will be attained and therefore, actual outcomes and results may differ materially from
what is expressed or forecasted in such forward-looking statements. Many of the factors that may
affect outcomes and results are beyond our ability to control. For further discussion of these
factors see Part II, Item 1A. Risk Factors in this report and in our most recent annual report on
Form 10-K. All references to we, us and our refer to ProLogis and our consolidated
subsidiaries.
Managements Overview
We are a self-administered and self-managed real estate investment trust (REIT) that owns,
operates and develops real estate properties, primarily industrial properties, in North America,
Europe and Asia (directly and through our unconsolidated investees). Our business is primarily
driven by requirements for modern, well-located inventory space in key global distribution
locations. Our focus on our customers needs has enabled us to become a leading global provider of
industrial distribution properties.
Our current business strategy includes two operating segments: (i) direct owned and (ii) investment
management. Our direct owned segment represents the direct long-term ownership of industrial and
retail properties. Our investment management segment represents the long-term investment management
of property funds, other unconsolidated investees and the properties they own.
We generate revenues; earnings; FFO, as defined at the end of Item 2; and cash flows through our
segments primarily as follows:
|
|
Direct Owned Segment Our investment strategy in this segment focuses primarily on the
ownership and leasing of industrial and retail properties in key distribution markets. We
divide our operating properties into three categories, properties that we developed
(core-completed development properties), all other industrial operating properties (core
properties) and retail operating properties. Also included in this segment are industrial
properties that are currently under development, land available for development and land
subject to ground leases.
|
|
|
We earn rent from our customers, including reimbursements of certain operating costs, under
long-term operating leases. We expect our total revenues from this segment to increase slightly
in 2010 from 2009 through increases in occupied square feet predominantly in our completed
development properties, offset partially with decreases from contributions of properties we made
in 2009 or may make in 2010 and lower rents on turnover of space. We anticipate the increases in
occupied square feet to come from leases that were signed in 2009, but the space was not
occupied until 2010, and leasing activity in 2010. Our completed development properties were
67.1% and 62.2% leased at March 31, 2010 and December 31, 2009, respectively.
|
|
|
Investment Management Segment We recognize our proportionate share of the earnings or
losses from our investments in unconsolidated property funds and certain joint ventures that
are accounted for under the equity method. In addition, we recognize fees and incentives
earned for services performed on behalf of these and other entities. We provide services to
these entities, which may include property management, asset management, leasing, acquisition,
financing and development services. We may also earn incentives from our property funds
depending on the return provided to the fund partners over a specified period.
|
We no longer have a CDFS business segment and the only activity being reported in the CDFS segment
in 2009 is the gain on sale of our investments in the Japan property funds as it is essentially the
recognition of gains from this segment that were previously deferred due to our ownership interests
at the time of the contribution.
Summary of 2010
Our objectives for 2010 and beyond are to: (i) retain more of our development assets in order to
improve the geographic diversification of our direct owned properties as most of our planned
developments are in international markets; (ii) monetize a portion of our investment in land of
$2.6 billion at December 31, 2009; and (iii) continue to focus on staggering and extending our debt
maturities.
We have made progress on these objectives, as well as completed other activities, as follows:
|
|
We issued five-, seven- and ten-year senior and convertible senior notes for a total
of $1.56 billion. We used the proceeds to repay borrowings on our credit facilities.
|
|
|
We repurchased an aggregate of $912.5 million original principal amount of our senior
and convertible senior notes with maturities in 2012 and 2013 for $914.5 million using borrowings
under our credit facilities. These transactions resulted in the recognition of a loss in
earnings of $46.0 million, which represented the difference between the recorded debt balance
of $868.5 million, including related debt issue costs, premiums and discounts, and the cash
consideration paid.
|
20
|
|
We generated aggregate proceeds of $171.7 million from the contribution of one development
property to ProLogis North American Industrial Properties Fund, the sale of 90% of one
development property in Japan, and the sale of land parcels ($46.8 million) and 8 core
properties to third parties.
|
|
|
During the three months ended March 31, 2010, we began development of three properties that
aggregated 1.9 million square feet and utilized $91.1 million of land that we owned and held
for development. Two of these properties were in Europe and were 100% pre-leased and the other
property is in Japan.
|
|
|
We increased the leased percentage of our completed development properties from 62.2% at
December 31, 2009 to 67.1% at March 31, 2010. The leased percentage of our core portfolio
decreased slightly from 90.1% at December 31, 2009 to 89.7% at March 31, 2010.
|
|
|
We purchased 15.8 million common units of ProLogis European Properties (PEPR) for
80.4 million ($109.2 million), which increased our ownership percentage in the common
equity of PEPR to 33.1%.
|
Results of Operations
Three months ended March 31, 2010 and 2009
Summary
The following table illustrates the net operating income for each of our segments, along with the
reconciling items to Earnings (Loss) from Continuing Operations on our Consolidated Statements of
Operations in Item 1 for the three months ended March 31 (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage
|
|
|
|
2010
|
|
|
2009
|
|
|
Change
|
|
|
Net operating income direct owned segment
|
|
$
|
159,547
|
|
|
$
|
145,787
|
|
|
|
9.4
|
%
|
Net operating income investment management segment
|
|
|
24,202
|
|
|
|
25,907
|
|
|
|
(6.6
|
)%
|
Net operating income CDFS business segment
|
|
|
|
|
|
|
180,237
|
|
|
|
(100.0
|
)%
|
General and administrative expense
|
|
|
(42,006
|
)
|
|
|
(48,243
|
)
|
|
|
(12.9
|
)%
|
Reduction in workforce
|
|
|
|
|
|
|
(4,462
|
)
|
|
|
(100.0
|
)%
|
Depreciation and amortization expense
|
|
|
(86,249
|
)
|
|
|
(74,501
|
)
|
|
|
15.8
|
%
|
Earnings from other unconsolidated investees, net
|
|
|
2,114
|
|
|
|
1,450
|
|
|
|
45.8
|
%
|
Interest expense
|
|
|
(109,979
|
)
|
|
|
(92,932
|
)
|
|
|
18.3
|
%
|
Other income (expense), net
|
|
|
(287
|
)
|
|
|
1,577
|
|
|
|
(118.2
|
)%
|
Net gains on dispositions of real estate properties
|
|
|
11,807
|
|
|
|
2,511
|
|
|
|
370.2
|
%
|
Foreign currency exchange gains, net
|
|
|
3,688
|
|
|
|
30,537
|
|
|
|
(87.9
|
)%
|
Gain (loss) on early extinguishment of debt
|
|
|
(47,633
|
)
|
|
|
17,928
|
|
|
|
(365.7
|
)%
|
Income taxes
|
|
|
(8,202
|
)
|
|
|
(15,361
|
)
|
|
|
(46.6
|
)%
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) from continuing operations
|
|
$
|
(92,998
|
)
|
|
$
|
170,435
|
|
|
|
(154.6
|
)%
|
|
See Note 10 to our Consolidated Financial Statements in Item 1 for additional information regarding
our segments and a reconciliation of net operating income to earnings (loss) before income taxes.
As discussed earlier, we changed our business strategy in late 2008 and discontinued the CDFS
business segment. In 2009, the only transaction in this segment is the gain from the sale of our
investments in the Japan property funds in February 2009.
Direct Owned Segment
The net operating income of the direct owned segment consists of rental income and rental expenses
from industrial and retail properties that we own. The size and leased percentage of our direct
owned operating portfolio fluctuates due to the timing of development and contributions and affects
the net operating income we recognize in this segment. Also included in this segment is land we own
and lease to customers under ground leases, development management and other income and land
holding and acquisition costs. The net operating income from the direct owned segment for the three
months ended March 31, excluding amounts presented as discontinued operations in our Consolidated
Financial Statements in Item 1, was as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
Rental and other income
|
|
$
|
231,353
|
|
|
$
|
218,885
|
|
Rental and other expenses
|
|
|
71,806
|
|
|
|
73,098
|
|
|
|
|
|
|
|
|
Total net operating income direct owned segment
|
|
$
|
159,547
|
|
|
$
|
145,787
|
|
|
21
Our direct owned operating portfolio was as follows (square feet in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2010
|
|
|
December 31, 2009
|
|
|
March 31, 2009
|
|
|
|
Number of
|
|
|
Square
|
|
|
Leased
|
|
|
Number of
|
|
|
Square
|
|
|
Leased
|
|
|
Number of
|
|
|
Square
|
|
|
Leased
|
|
|
|
Properties
|
|
|
Feet
|
|
|
%
|
|
|
Properties
|
|
|
Feet
|
|
|
%
|
|
|
Properties
|
|
|
Feet
|
|
|
%
|
|
|
Core industrial properties
|
|
|
1,019
|
|
|
|
140,834
|
|
|
|
89.7
|
%
|
|
|
1,025
|
|
|
|
141,019
|
|
|
|
90.1
|
%
|
|
|
1,157
|
|
|
|
154,829
|
|
|
|
90.4
|
%
|
Completed development
properties (1)
|
|
|
162
|
|
|
|
50,739
|
|
|
|
67.1
|
%
|
|
|
163
|
|
|
|
50,604
|
|
|
|
62.2
|
%
|
|
|
160
|
|
|
|
46,260
|
|
|
|
45.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal industrial properties
|
|
|
1,181
|
|
|
|
191,573
|
|
|
|
83.7
|
%
|
|
|
1,188
|
|
|
|
191,623
|
|
|
|
82.7
|
%
|
|
|
1,317
|
|
|
|
201,089
|
|
|
|
80.0
|
%
|
Retail properties
|
|
|
27
|
|
|
|
1,014
|
|
|
|
91.9
|
%
|
|
|
27
|
|
|
|
1,014
|
|
|
|
91.5
|
%
|
|
|
33
|
|
|
|
1,355
|
|
|
|
92.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating portfolio
|
|
|
1,208
|
|
|
|
192,587
|
|
|
|
83.8
|
%
|
|
|
1,215
|
|
|
|
192,637
|
|
|
|
82.8
|
%
|
|
|
1,350
|
|
|
|
202,444
|
|
|
|
80.1
|
%
|
|
|
|
|
(1)
|
|
Included at March 31, 2010 are 2 properties aggregating 0.9 million square feet for which
development was completed in 2010. During the three months ended March 31, 2010, we
contributed 2 properties from this portfolio that were 100% leased at
the time of contribution.
One building and an expansion building were combined into one building in 2010.
|
The increase in rental income in 2010 from 2009 is due to the increased occupancy in our
development properties and increases in rental recoveries, offset partially by decreases due to
contributions of properties to the unconsolidated property funds, decreased occupancy in our core
properties and decreases in rental rates on turnovers. Under the terms of our lease agreements, we
are able to recover the majority of our rental expenses from customers. Rental expense recoveries,
included in both rental income and expenses, were $50.7 million and $48.1 million for the three
months ended March 31, 2010 and 2009, respectively.
Investment Management Segment
The net operating income of the investment management segment consists of: (i) earnings or losses
recognized under the equity method from our investments in property funds and certain joint
ventures; (ii) fees and incentives earned for services performed; and (iii) interest earned on
advances; offset by (iv) our direct costs of managing these entities and the properties they own.
The net earnings or losses of the unconsolidated investees may include the following income and
expense items, in addition to rental income and rental expenses: (i) interest income and interest
expense; (ii) depreciation and amortization expenses; (iii) general and administrative expenses;
(iv) income tax expense; (v) foreign currency exchange gains and losses; (vi) gains or losses on
dispositions of properties or investments; and (vii) impairment charges. The fluctuations in income
we recognize in any given period are generally the result of: (i) variances in the income and
expense items of the unconsolidated investees; (ii) the size of the portfolio and occupancy levels;
(iii) changes in our ownership interest; and (iv) fluctuations in foreign currency exchange rates
at which we translate our share of net earnings to U.S. dollars, if applicable.
We report the costs associated with our investment management segment for all periods presented in
the line item Investment Management Expenses in our Consolidated Statements of Operations of
$10.3 million and $10.6 million for the three months ended March 31, 2010 and March 31, 2009,
respectively. These costs include the direct expenses associated with the asset management of the
property funds provided by individuals who are assigned to our investment management segment. In
addition, in order to achieve efficiencies and economies of scale, all of our property management
functions are provided by a team of professionals who are assigned to our direct owned segment.
These individuals perform the property-level management of the properties we own and the properties
we manage that are owned by the unconsolidated investees. We allocate the costs of our property
management function to the properties we own (reported in Rental Expenses) and the properties owned
by the unconsolidated investees (included in Investment Management Expenses), by using the square
feet owned at the beginning of the period by the respective portfolios.
The net operating income from the investment management segment for the three months ended March 31
was as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
Unconsolidated property funds:
|
|
|
|
|
|
|
|
|
North America (1)
|
|
$
|
5,443
|
|
|
$
|
1,365
|
|
Europe (2)
|
|
|
17,842
|
|
|
|
16,601
|
|
Asia (3)
|
|
|
224
|
|
|
|
7,190
|
|
Other unconsolidated investees (4)
|
|
|
693
|
|
|
|
751
|
|
|
|
|
|
|
|
|
Total net operating income investment management segment
|
|
$
|
24,202
|
|
|
$
|
25,907
|
|
|
|
|
|
(1)
|
|
Represents the income earned by us from our investments in 10 and 12 property funds for the
three months ended March 31, 2010 and March 31, 2009, respectively, in North America, offset
by investment management expenses. Our ownership interests ranged from 20.0% to 50.0% at March
31, 2010. These property funds on a combined basis owned 799 and 854 properties that were
91.9% and 92.8% leased at March 31, 2010 and 2009, respectively. During the fourth quarter of
2009, we recognized an impairment charge that represented the entire carrying value of our
investments in ProLogis North American Properties Funds IX and X after events indicated that
we may not be able to recover our investment. We do not have any material financial exposure
related to our investments in these property funds. As a result, we are no longer recognizing
our share of the earnings or loss generated by the property funds and we have not included
these property funds in our disclosures beginning January 1, 2010. However, we do continue to
earn certain fees from these property funds that we recognize as earned.
|
22
|
|
|
|
|
Included in net operating income for 2010 and 2009, are net
losses of $1.9 million and $9.4
million, respectively, which represent our proportionate share of realized and unrealized losses
that were recognized by one of the property funds related to interest rate derivative contracts
that, beginning in the first quarter of 2009, no longer met the requirements for hedge
accounting.
|
|
(2)
|
|
Represents the income earned by us from our investments in two property funds in Europe, PEPR
and ProLogis European Properties Fund II (PEPF II), offset by investment management
expenses. On a combined basis, these funds owned 428 and 408 properties that were 94.7% and
97.3% leased at March 31, 2010 and 2009, respectively. The increase in properties is due
primarily to contributions we made to PEPF II in 2009, offset somewhat by the sale of 14
properties by PEPR to a third party during the second and third quarters of 2009.
|
|
|
|
Our common ownership interest in PEPR and PEPF II was 33.1% and 32.1%, respectively, at March
31, 2010. During the first quarter of 2010, we purchased 15.8 million common units of PEPR for
80.4 million ($109.2 million). In addition, we earn a 10.5% annual return on 41.6
million of preferred units in PEPR that we acquired in December 2009.
|
|
(3)
|
|
Represents the income earned by us from our 20% ownership interest in one property fund in
South Korea and two property funds in Japan through February 2009, at which time we sold our
fund investments in Japan (see Note 2 to our Consolidated Financial Statements in Item 1),
offset by investment management expenses. At March 31, 2010 and 2009, the Korea fund was the
only fund in which we maintain an ownership interest, which owned 12 and 13 properties,
respectively, that were 100% leased.
|
|
(4)
|
|
Includes property management fees and our share of income from joint ventures and other
entities. Included in 2009 are fees earned from the Japan property funds from February through
July 2009.
|
See Note 4 to our Consolidated Financial Statements in Item 1 for additional information on our
unconsolidated investees.
Operational Outlook
Although the global market fundamentals began to show signs of stability in late 2009, the
industrial real estate business has historically lagged the overall economy. Globally, demand for
industrial distribution space is still soft, but we are seeing signs of increased customer
activity, although this activity has yet to translate into increased occupancies. We expect demand
in the U.S. to improve as Gross Domestic Product (GDP) growth returns. Market occupancy declines
are slowing globally. Market rents remain lower than a year ago and we expect this to remain the
case for the foreseeable future. However, we believe this situation will reverse itself when market
occupancies trend upward.
In our total operating portfolio, including properties managed by us and owned by our
unconsolidated investees that are accounted for under the equity method, we leased 29.6 million
square feet and 108.1 million square feet of space during the first three months of 2010 and the
year ended December 31, 2009, respectively, including 22.9 million square feet of leases signed in
the first three months of 2009. On lease turnovers in the same store portfolio (as defined below),
rental rates decreased 12.3% in the first quarter of 2010. The total operating portfolio was 89.2%
leased at March 31, 2010, unchanged from December 31, 2009.
In our direct owned portfolio, we leased 12.7 million square feet, including 4.3 million square
feet of new leases in our development portfolio (both completed properties and those under
development) in the three months ended March 31, 2010. This compares to the first three months of
2009 when we leased 13.7 million square feet. Repeat business with our global customers is
important to our long-term growth. During the first three months of 2010, 42.5% of the space leased
in our newly developed properties was with repeat customers. Although leasing activity was slower
on expiring leases during the first three months of 2010, existing customers renewed their leases
71.7% of the time in 2010 as compared with 74.4% for the same period in 2009. As of March 31, 2010,
our total direct owned industrial operating portfolio was 83.7% leased, as compared with 82.7% at
December 31, 2009 and 80.0% at March 31, 2009.
The industry as a whole has had sharply reduced levels of speculative new supply over the past year
and a half. However, we have begun to experience an increase in customer requests for build-to-suit
proposals, since much of the overall existing industry vacancy is in older, obsolete buildings and
therefore does not meet these customers distribution space requirements. In response to this
emerging demand, during the three months ended March 31, 2010, we started development of 3
properties totaling 1.9 million square feet, 2 of which were leased prior to the commencement of
development. In an effort to monetize our land holdings, we plan to continue to take advantage of
opportunities to develop generally pre-leased buildings on our land using development capital or
take out commitments from one of our partners or customers. We will continue to evaluate future
opportunities for such developments directly and also within unconsolidated investees, and we
believe significant obsolescence and customers preference to lease, rather than own, facilities
will continue to drive development demand, particularly in Europe and Asia.
In addition, during 2010, we completed the development of 2 buildings aggregating 0.9 million
square feet that were 100.0% leased at March 31, 2010 and contributed 2 development properties
aggregating 0.8 million square feet that were 100.0% leased. As of March 31, 2010, we owned 162
completed development properties that were 67.1% leased, as compared to 62.2% leased at December
31, 2009. In addition, we had 6 properties under development that were 60.7% leased. As of March
31, 2010, we expect to incur an additional $376.8 million of development and leasing costs related
to our development portfolio. Our near-term focus is to complete the development and leasing of
these properties. Once these properties are leased, we may continue to own them directly, thereby
creating additional income in our direct owned segment, or we may contribute them to a property
fund or sell them to a third party, generating cash to reduce our debt or for other corporate
purposes.
Other Components of Income
General and Administrative (G&A) Expenses and Reduction in Workforce (RIF)
Net G&A expenses were $42.0 million and $48.2 million for the three months ended March 31, 2010 and
2009, respectively, and consisted of the following (in thousands):
23
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
Gross G&A expense
|
|
$
|
66,853
|
|
|
$
|
77,840
|
|
Reported as rental expense
|
|
|
(5,001
|
)
|
|
|
(4,935
|
)
|
Reported as investment management expense
|
|
|
(10,319
|
)
|
|
|
(10,576
|
)
|
Capitalized amounts
|
|
|
(9,527
|
)
|
|
|
(14,086
|
)
|
|
|
|
|
|
|
|
Net G&A
|
|
$
|
42,006
|
|
|
$
|
48,243
|
|
|
Overall G&A expense decreased due to lower gross G&A expense, as a result of our RIF program in
2009 and various cost savings measures, offset by lower capitalized G&A, due to lower gross G&A
expense and less development activity.
Depreciation and Amortization
Depreciation and amortization expenses were $86.2 million and $74.5 million for the three months
ended March 31, 2010 and 2009, respectively. The increase is due to the completion and leasing of
properties.
Interest Expense
Interest expense for the three months ended March 31 includes the following components (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
Gross interest expense
|
|
$
|
105,009
|
|
|
$
|
101,859
|
|
Amortization of discount, net
|
|
|
15,334
|
|
|
|
18,712
|
|
Amortization of deferred loan costs
|
|
|
6,482
|
|
|
|
3,378
|
|
|
|
|
|
|
|
|
Interest expense before capitalization
|
|
|
126,825
|
|
|
|
123,949
|
|
Capitalized amounts
|
|
|
(16,846
|
)
|
|
|
(31,017
|
)
|
|
|
|
|
|
|
|
Net interest expense
|
|
$
|
109,979
|
|
|
$
|
92,932
|
|
|
The increase in interest expense in 2010 over 2009 is due to increased borrowing rates and lower
capitalization due to less development activity in 2010. Our weighted average interest rate was
5.98% and 4.82% at March 31, 2010 and 2009, respectively. Our future interest expense, both gross
and the portion capitalized, will vary depending on, among other things, the level of our
development activities.
Net Gains on Dispositions of Real Estate Properties
During the three months ended March 31, 2010, we recognized net gains of $11.8 million related to
the contribution of properties ($8.1 million gain) and the sale of land parcels ($3.7 million
gain). The contribution activity resulted in total cash proceeds of $111.2 million and included the
contribution of one development property aggregating 0.3 million square feet to ProLogis North
American Industrial Properties and the sale of 90% of one Japan development property with 0.5
million square feet. We will continue to own 10% of the Japan property, which is accounted for
under the equity method. If we realize a gain on contribution of a property, we recognize the
portion attributable to the third party ownership in the property fund. Due to our continuing
involvement through our ownership in the property or the property fund acquiring the property,
these dispositions are not included in discontinued operations.
Foreign Currency Exchange Gains, net
We and certain of our foreign consolidated subsidiaries have intercompany or third party debt that
is not denominated in the entitys functional currency. When the debt is remeasured against the
functional currency of the entity, a gain or loss may result. To mitigate our foreign currency
exchange exposure, we borrow in the functional currency of the borrowing entity when appropriate.
Certain of our intercompany debt is remeasured with the resulting adjustment recognized as a
cumulative translation adjustment in Other Comprehensive Income (Loss). This treatment is
applicable to intercompany debt that is deemed to be long-term in nature. If the intercompany debt
is deemed short-term in nature, when the debt is remeasured, we recognize a gain or loss in
earnings.
We recognized net foreign currency exchange gains of $3.2 million and $44.0 million during the
first three months of 2010 and 2009, respectively, related to the remeasurement of debt.
Predominantly the gains recognized in earnings relate to the remeasurement of intercompany loans
between the U.S. parent and certain consolidated subsidiaries in Japan and Europe and result from
fluctuations in the exchange rates of U.S. dollars to the yen, euro and pound sterling. In
addition, we recognized net foreign currency exchange gains of $0.5 million and losses of $13.5
million from the settlement of transactions with third parties in the three months ended March 31,
2010 and 2009, respectively.
Gains (Loss) on Early Extinguishment of Debt
During the three months ended March 31, 2010 and 2009, in connection with our initiatives to reduce
debt and stagger debt maturities, we purchased portions of several series of notes outstanding and
extinguished some secured mortgage debt prior to maturity, which resulted in the recognition of
losses of $47.6 million in 2010 and gains of $17.9 million in 2009. The gains or losses represent
the difference between the recorded debt, including related debt issuance costs, premiums and
discounts, and the consideration we paid to retire the debt. See Note 6 to our Consolidated
Financial Statements in Item 1.
24
Income Tax Expense
During the three months ended March 31, 2010 and 2009, our current income tax expense was $9.8
million and $22.2 million, respectively. We recognize current income tax expense for income taxes
incurred by our taxable REIT subsidiaries and in certain foreign jurisdictions, as well as certain
state taxes. We also include in current income tax expense the interest associated with our
unrecognized tax benefit liabilities. Our current income tax expense fluctuates from period to
period based primarily on the timing of our taxable income and changes in tax and interest rates.
In the first quarter of 2009, in connection with the sale of our investments in the Japan property
funds, we recognized current tax expense of $20.5 million.
In 2010 and 2009, we recognized a deferred tax benefit of $1.6 million and $6.8 million,
respectively. Deferred income tax expense is generally a function of the periods temporary
differences and the utilization of net operating losses generated in prior years that had been
previously recognized as deferred income tax assets in certain of our taxable subsidiaries
operating in the U.S. or in foreign jurisdictions. Deferred income tax liabilities also relate to
indemnification agreements for contributions to certain property funds.
Discontinued Operations
Discontinued operations represent a component of an entity that has either been disposed of or is
classified as held for sale if both the operations and cash flows of the component have been or
will be eliminated from ongoing operations of the entity as a result of the disposal transaction
and the entity will not have any significant continuing involvement in the operations of the
component after the disposal transaction. The results of operations of the component of the entity
that has been classified as discontinued operations are reported separately in our Consolidated
Financial Statements in Item 1.
In 2010, we disposed of 8 properties to third parties aggregating 0.4 million square feet. The net
gains on disposition of these properties of $8.1 million are reflected in discontinued operations,
along with the results of operations of these properties for all periods presented.
In February 2009, we sold our operations in China. Accordingly, we have included the gain on sale
of $3.3 million and the results of our China operations in discontinued operations.
During all of 2009, in addition to our China operations, we disposed of land subject to ground
leases and 140 properties to third parties that met the requirements to be classified as
discontinued operations. Therefore, the results of operations for these disposed properties are
included in discontinued operations. We had no properties classified as held for sale at March 31,
2010 or December 31, 2009.
See Notes 2 and 5 to our Consolidated Financial Statements in Item 1.
Other Comprehensive Income (Loss) Foreign Currency Translation (Losses), Net
For our consolidated subsidiaries whose functional currency is not the U.S. dollar, we translate
their financial statements into U.S. dollars at the time we consolidate those subsidiaries
financial statements. Generally, assets and liabilities are translated at the exchange rate in
effect as of the balance sheet date. The resulting translation adjustments, due to the fluctuations
in exchange rates from the beginning of the period to the end of the period, are included in Other
Comprehensive Income (Loss).
During the three months ended March 31, 2010 and March 31, 2009, we recognized losses in Other
Comprehensive Income (Loss) of $118.0 million and $342.9 million, respectively, related to foreign
currency translations of our international business units into U.S. dollars upon consolidation. In
2010, these losses are mainly the result of the strengthening of the U.S. dollar against the euro,
yen and pound sterling from the beginning to the end of the period. In 2009, we recognized net
losses due primarily to the strengthening U.S. dollar to the euro and pound sterling from the
beginning to the end of the period and due to the sale of our China operations and investments in
the Japan property funds, which both had cumulative translation gains at the time of sale.
Portfolio Information
Our total operating portfolio of properties includes industrial and retail properties owned by us
and industrial properties owned by the property funds and joint ventures we manage and account for
on the equity method. The operating portfolio does not include properties under development,
properties held for sale or any other properties owned by unconsolidated investees, and was as
follows (square feet in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2010
|
|
|
December 31, 2009
|
|
|
March 31, 2009
|
|
|
|
Number of
|
|
|
|
|
|
|
Number of
|
|
|
|
|
|
|
Number of
|
|
|
|
|
Reportable Business Segment
|
|
Properties
|
|
|
Square Feet
|
|
|
Properties
|
|
|
Square Feet
|
|
|
Properties
|
|
|
Square Feet
|
|
|
Direct Owned
|
|
|
1,208
|
|
|
|
192,587
|
|
|
|
1,215
|
|
|
|
192,637
|
|
|
|
1,350
|
|
|
|
202,444
|
|
Investment Management
|
|
|
1,243
|
|
|
|
268,913
|
|
|
|
1,289
|
|
|
|
274,617
|
|
|
|
1,278
|
|
|
|
272,666
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
|
|
|
2,451
|
|
|
|
461,500
|
|
|
|
2,504
|
|
|
|
467,254
|
|
|
|
2,628
|
|
|
|
475,110
|
|
|
Same Store Analysis
We evaluate the performance of the operating properties we own and manage using a same store
analysis because the population of properties in this analysis is consistent from period to period,
thereby eliminating the effects of changes in the composition of the portfolio on performance
measures. We include properties owned by us, and properties owned by the unconsolidated investees
(accounted for on the equity method) that are managed by us (referred to as unconsolidated
investees), in our same store analysis. We have defined the same store portfolio, for the three
months ended March 31, 2010, as those properties that were in operation at January 1, 2009, and
have been in operation throughout the three-
25
month periods in both 2010 and 2009, including completed development properties. We have removed
all properties that were disposed of to a third party or were classified as held for sale from the
population for both periods. We believe the factors that impact rental income, rental expenses and
net operating income in the same store portfolio are generally the same as for the total portfolio.
In order to derive an appropriate measure of period-to-period operating performance, we remove the
effects of foreign currency exchange rate movements by using the current exchange rate to translate
from local currency into U.S. dollars, for both periods, to derive the same store results. The same
store portfolio, for the three months ended March 31, 2010, included 2,386 properties that
aggregated 439.9 million square feet.
The following is a reconciliation of our consolidated rental income, rental expenses and net
operating income (calculated as rental income less rental expenses) for the three months ended
March 31, 2010 and 2009, as included in our Consolidated Statements of Operations in Item 1, to the
respective amounts in our same store portfolio analysis.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage
|
|
|
|
2010
|
|
|
2009
|
|
|
Change
|
|
|
Rental Income (1)(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated:
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental income per our Consolidated Statements of Operations
|
|
$
|
230,277
|
|
|
$
|
216,124
|
|
|
|
|
|
Adjustments to derive same store results:
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental income of properties not in the same store portfolio properties
developed and acquired during the period and land subject to ground leases
|
|
|
(26,818
|
)
|
|
|
(14,689
|
)
|
|
|
|
|
Effect of changes in foreign currency exchange rates and other
|
|
|
(90
|
)
|
|
|
738
|
|
|
|
|
|
Unconsolidated investees:
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental income of properties managed by us and owned by our unconsolidated
investees
|
|
|
381,986
|
|
|
|
384,277
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same store portfolio rental income (2)(3)
|
|
|
585,355
|
|
|
|
586,450
|
|
|
|
(0.19
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
Less completed development properties (4)
|
|
|
(44,203
|
)
|
|
|
(27,715
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted same store portfolio rental income (2)(3)(4)
|
|
$
|
541,152
|
|
|
$
|
558,735
|
|
|
|
(3.15
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage
|
|
|
|
2010
|
|
|
2009
|
|
|
Change
|
|
|
Rental Expenses (1)(5)
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated:
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental expenses per our Consolidated Statements of Operations
|
|
$
|
67,654
|
|
|
$
|
66,795
|
|
|
|
|
|
Adjustments to derive same store results:
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental expenses of properties not in the same store portfolio properties
developed and acquired during the period and land subject to ground leases
|
|
|
(11,801
|
)
|
|
|
(8,997
|
)
|
|
|
|
|
Effect of changes in foreign currency exchange rates and other
|
|
|
8,320
|
|
|
|
5,411
|
|
|
|
|
|
Unconsolidated investees:
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental expenses of properties managed by us and owned by our unconsolidated
investees
|
|
|
95,636
|
|
|
|
83,936
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same store portfolio rental expenses (3)(5)
|
|
|
159,809
|
|
|
|
147,145
|
|
|
|
8.61
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Less completed development properties (4)
|
|
|
(16,485
|
)
|
|
|
(13,386
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted same store portfolio rental expenses (3)(4)(5)
|
|
$
|
143,324
|
|
|
$
|
133,759
|
|
|
|
7.15
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage
|
|
|
|
2010
|
|
|
2009
|
|
|
Change
|
|
|
Net Operating Income (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net operating income per our Consolidated Statements of Operations
|
|
$
|
162,623
|
|
|
$
|
149,329
|
|
|
|
|
|
Adjustments to derive same store results:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net operating income of properties not in the same store portfolio properties
developed and acquired during the period and land subject to ground leases
|
|
|
(15,017
|
)
|
|
|
(5,692
|
)
|
|
|
|
|
Effect of changes in foreign currency exchange rates and other
|
|
|
(8,410
|
)
|
|
|
(4,673
|
)
|
|
|
|
|
Unconsolidated investees:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net operating income of properties managed by us and owned by our
unconsolidated investees
|
|
|
286,350
|
|
|
|
300,341
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same store portfolio net operating income (3)
|
|
|
425,546
|
|
|
|
439,305
|
|
|
|
(3.13
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
Less completed development properties (4)
|
|
|
(27,718
|
)
|
|
|
(14,329
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted same store portfolio net operating income (3)(4)
|
|
$
|
397,828
|
|
|
$
|
424,976
|
|
|
|
(6.39
|
)%
|
|
26
|
|
|
(1)
|
|
As discussed above, our same store portfolio aggregates industrial and retail properties from
our consolidated portfolio and industrial properties owned by the unconsolidated investees
(accounted for on the equity method) that are managed by us. During the periods presented,
certain properties owned by us were contributed to a property fund and are included in the
same store portfolio on an aggregate basis. Neither our consolidated results nor that of the
unconsolidated investees, when viewed individually, would be comparable on a same store basis
due to the changes in composition of the respective portfolios from period to period (for
example, the results of a contributed property would be included in our consolidated results
through the contribution date and in the results of the unconsolidated investee subsequent to
the contribution date).
|
|
(2)
|
|
Rental income in the same store portfolio includes straight-line rents and rental recoveries,
as well as base rent. We exclude the net termination and renegotiation fees from our same
store rental income to allow us to evaluate the growth or decline in each propertys rental
income without regard to items that are not indicative of the propertys recurring operating
performance. Net termination and renegotiation fees represent the gross fee negotiated to
allow a customer to terminate or renegotiate their lease, offset by the write-off of the asset
recognized due to the adjustment to straight-line rents over the lease term. The adjustments
to remove these items are included as effect of changes in foreign currency exchange rates
and other in the tables above.
|
|
(3)
|
|
These amounts include rental income, rental expenses and net operating income of both our
consolidated industrial and retail properties and those industrial properties owned by our
unconsolidated investees (accounted for on the equity method) and managed by us.
|
|
(4)
|
|
The same store portfolio results include the benefit of leasing our completed development
properties that meet our definition. We have also presented the results for the adjusted same
store portfolio by excluding the 136 completed development properties that we owned as of
January 1, 2009 and that are still included in the same store portfolio (either owned by us or
our unconsolidated investees that we manage).
|
|
(5)
|
|
Rental expenses in the same store portfolio include the direct operating expenses of the
property such as property taxes, insurance, utilities, etc. In addition, we include an
allocation of the property management expenses for our direct-owned properties based on the
property management fee that is provided for in the individual management agreements under
which our wholly owned management companies provides property management services to each
property (generally, the fee is based on a percentage of revenues). On consolidation, the
management fee income earned by the management company and the management fee expense
recognized by the properties are eliminated and the actual costs of providing property
management services are recognized as part of our consolidated rental expenses. These expenses
fluctuate based on the level of properties included in the same store portfolio and any
adjustment is included as effect of changes in foreign currency exchange rates and other in
the above table.
|
Environmental Matters
A majority of the properties acquired by us were subjected to environmental reviews either by us or
the previous owners. While some of these assessments have led to further investigation and
sampling, none of the environmental assessments have revealed an environmental liability that we
believe would have a material adverse effect on our business, financial condition or results of
operations.
We record a liability for the estimated costs of environmental remediation to be incurred in
connection with certain operating properties we acquire, as well as certain land parcels we acquire
in connection with the planned development of the land. The liability is established to cover the
environmental remediation costs, including cleanup costs, consulting fees for studies and
investigations, monitoring costs and legal costs relating to cleanup, litigation defense, and the
pursuit of responsible third parties. We purchase various environmental insurance policies to
mitigate our exposure to environmental liabilities. We are not aware of any environmental liability
that we believe would have a material adverse effect on our business, financial condition or
results of operations.
Liquidity and Capital Resources
Overview
We consider our ability to generate cash from operating activities, contributions and dispositions
of properties and from available financing sources to be adequate to meet our anticipated future
development, acquisition, operating, debt service and shareholder distribution requirements.
During 2010, we continued to focus on staggering and extending our debt maturities through the
following activities:
|
|
In March 2010, we issued $1.56 billion of senior debt, consisting of:
|
|
|
|
$800 million with a stated rate of 6.875% and a maturity of March 2020;
|
|
|
|
|
$300 million with a stated rate of 6.25% and a maturity of March 2017; and
|
|
|
|
|
$460 million of convertible notes with a stated rate of 3.25% and a maturity of March
2015.
|
The proceeds were used to repay borrowings on our global line of credit, including amounts used to
repurchase debt as discussed below.
|
|
We completed a tender offer for our 5.5% senior notes due April 1, 2012 and March 1, 2013.
We repurchased $422.5 million original principal amount for $449.4 million.
|
|
|
We repurchased $490.0 million original principal amount of the convertible debt we had
issued in 2007 and 2008, with the first cash put dates in 2012 and 2013, respectively, for
$465.1 million.
|
27
|
|
We generated proceeds of $27.4 million from the issuance of 2.2 million common shares under
our at-the-market equity issuance program, which is net of $0.6 million of costs paid to our
sales agent.
|
Near-Term Principal Cash Sources and Uses
In addition to common share distributions and preferred share dividend requirements, we expect our
primary short and long-term cash needs will consist of the following:
|
|
completion of the development and leasing of the properties in our development portfolio
(
a
);
|
|
|
selective development of new operating properties, that are generally pre-leased, for
long-term investment utilizing our existing land;
|
|
|
repayment of debt, including payments on our credit facilities or opportunistic repurchases
of convertible, senior or other notes;
|
|
|
scheduled principal payments in the remainder of 2010 of $208.3 million, which we expect to
repay with borrowings on our Global Line;
|
|
|
capital expenditures and leasing costs on properties;
|
|
|
investments in current or future unconsolidated property funds and our expected remaining
capital commitments of $268.0 million
(b)
; and
|
|
|
depending on market conditions, direct acquisition or development of operating properties
and/or portfolios of operating properties in key distribution markets for direct, long-term
investment.
|
|
|
|
(a)
|
|
As of March 31, 2010, we had 6 properties under development with a current investment of
$195.1 million and a total expected investment of $395.3 million when completed and leased, with
$200.2 million remaining to be spent. We also had 162 completed development properties with a
current investment of $4.0 billion and a total expected investment of $4.2 billion when leased,
with $176.6 million remaining to be spent.
|
|
(b)
|
|
We may fulfill our equity commitment with properties we contribute to the property fund or
cash, depending on the property fund. However, to the extent a property fund acquires properties
from a third party or requires cash to retire debt or has other cash needs, we may be required
or agree to contribute our proportionate share of the equity component in cash to the property
fund. During the three months ended March 31, 2010, we used cash for investments in or loans to
the unconsolidated investees of approximately $114.0 million, which included investments in
PEPRs common units of $109.2 million.
|
We expect to fund our cash needs principally with cash from the following sources, all subject to
market conditions:
|
|
available cash balances ($55.9 million at March 31, 2010);
|
|
|
fees and incentives earned for services performed on behalf of the property funds and
distributions received from the property funds;
|
|
|
proceeds from the disposition of properties or land parcels to third parties;
|
|
|
cash proceeds from the contributions of properties to property funds;
|
|
|
borrowing capacity under our Global Line ($1.8 billion available as of March 31, 2010),
other facilities or borrowing arrangements;
|
|
|
proceeds from the issuance of equity securities (including sales under our at-the-market
equity issuance program, under which we have 48.1 million common shares remaining); and
|
|
|
proceeds from the issuance of debt securities, including secured mortgage debt.
|
We may seek to retire or purchase our outstanding debt or equity securities through cash purchases,
in open market purchases, privately negotiated transactions or otherwise. Such repurchases or
exchanges, if any, will depend on prevailing market conditions, our liquidity requirements,
contractual restrictions and other factors. The amounts involved may be material. We have not
repurchased any of our common shares since 2003.
Equity Commitments related to future contributions to Property Funds
Certain property funds have equity commitments from us and our fund partners. We may fulfill our
equity commitment through contributions of properties or cash or the commitments may expire unused.
Our fund partners fulfill their equity commitment with cash. We are committed to offer to
contribute substantially all of the properties that we develop and stabilize in Europe and Mexico
to certain of these funds. These property funds are committed to acquire such properties, subject
to certain requirements, including that the properties meet certain specified leasing and other
criteria, and that the property funds have available capital. We are not obligated to contribute
properties at a loss. Depending on market conditions, our liquidity needs and other factors, we may
make contributions of properties to these property funds through the remaining commitment period in
2010.
For more information on our commitments to the property funds, see Note 4 to our Consolidated
Financial Statements in Item 1.
28
Cash Provided by Operating Activities
Net cash
provided by operating activities was $8.7 million and $184.3 million for the three months
ended March 31, 2010 and 2009, respectively. The decrease in 2010 is due primarily to lower net
earnings, adjusted for non-cash items, as well as the settlement of $66.9 million of value added
tax receivables in the first quarter of 2009. In 2010, cash provided by operating activities was
less than the cash distributions paid on common shares and dividends paid on preferred shares.
Cash Investing and Cash Financing Activities
For the
three months ended March 31, 2010 and 2009, investing activities
used net cash of $8.9
million and provided net cash of $930.0 million, respectively. The following are the significant
activities for both periods presented:
|
|
We generated cash from contributions and dispositions of properties and land parcels of
$180.9 million and $130.8 million during 2010 and 2009, respectively.
|
|
|
We invested $103.4 million in real estate during 2010 and $505.6 million for the same
period in 2009; including acquisitions of land for future development, costs for current and
future development projects and recurring capital expenditures and tenant improvements on
existing operating properties.
|
|
|
We invested cash of $114.0 million and $63.4 million during 2010 and 2009, respectively, in
unconsolidated investees including investments in connection with property contributions we
made and repayment of debt by the investees. In 2010, we acquired 15.8 million common units
in PEPR for $109.2 million, which increased our common ownership in PEPR to 33.1%.
|
|
|
We received distributions from unconsolidated investees as a return of investment of $27.3
million and $14.5 million during 2010 and 2009, respectively.
|
|
|
In 2009, we received $1.3 billion in proceeds from the sale of our China operations and our
property fund interests in Japan. The proceeds were used to pay down borrowings on our credit
facilities.
|
For the three months ended March 31, 2010 and 2009, financing activities provided net cash of $22.4
million and used net cash of $1.2 billion, respectively. The following are the significant
activities for both periods presented:
|
|
In 2010, we purchased and extinguished $957.7 million original principal amount of our
senior and convertible notes and secured mortgage debt, for a total of $961.1 million. In
2009, we purchased and extinguished $48.2 million original principal amount of our convertible
notes for $24.8 million.
|
|
|
In March 2010, we issued $1.1 billion of senior notes due 2017 and 2020 and $460.0 million
of convertible notes due 2015. The proceeds were used to repay borrowings under our credit
facilities. We also issued $86.7 million in secured mortgage debt.
|
|
|
We had net payments on our credit facilities of $561.2 million and $1.0 billion during 2010
and 2009, respectively.
|
|
|
On our other debt, we made net payments of $30.5 million and $28.0 million during 2010 and
2009, respectively.
|
|
|
We generated proceeds from the sale and issuance of common shares under our various common share plans of $28.3 million in 2010, primarily from our at-the-market equity issuance
program, and $0.6 million during 2009.
|
|
|
We paid distributions of $71.7 million and $66.9 million to our common shareholders during
2010 and 2009, respectively. We paid dividends on our preferred shares of $6.4 million during
both 2010 and 2009.
|
29
Off-Balance Sheet Arrangements
Property Fund Debt
We had investments in and advances to the property funds at March 31, 2010 of $2.0 billion. The
property funds had total third party debt of $8.8 billion (for the entire entity, not our
proportionate share) at March 31, 2010 that matures as follows (in millions):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2011
|
|
|
2012
|
|
|
2013
|
|
|
2014
|
|
|
Thereafter
|
|
|
Discount
|
|
|
Total (1)
|
|
|
ProLogis California LLC
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
137.5
|
|
|
$
|
172.5
|
|
|
$
|
|
|
|
$
|
310.0
|
|
ProLogis North American Properties Fund I (2)
|
|
|
122.7
|
|
|
|
111.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
234.5
|
|
ProLogis North American Properties Fund
VI-VIII
|
|
|
0.2
|
|
|
|
0.3
|
|
|
|
625.8
|
|
|
|
12.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
638.7
|
|
ProLogis North American Properties Fund XI
|
|
|
32.4
|
|
|
|
0.6
|
|
|
|
0.7
|
|
|
|
0.4
|
|
|
|
|
|
|
|
|
|
|
|
(0.1
|
)
|
|
|
34.0
|
|
ProLogis North American Industrial Fund (3)
|
|
|
|
|
|
|
|
|
|
|
52.0
|
|
|
|
80.0
|
|
|
|
|
|
|
|
1,112.2
|
|
|
|
|
|
|
|
1,244.2
|
|
ProLogis North American Industrial Fund II (4)
|
|
|
157.5
|
|
|
|
|
|
|
|
154.0
|
|
|
|
64.0
|
|
|
|
563.9
|
|
|
|
391.2
|
|
|
|
(8.8
|
)
|
|
|
1,321.8
|
|
ProLogis North American Industrial Fund III
(5)
|
|
|
1.9
|
|
|
|
120.7
|
|
|
|
93.2
|
|
|
|
385.6
|
|
|
|
146.5
|
|
|
|
280.0
|
|
|
|
(2.4
|
)
|
|
|
1,025.5
|
|
ProLogis Mexico Industrial Fund (6)
|
|
|
|
|
|
|
|
|
|
|
99.1
|
|
|
|
170.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
269.1
|
|
ProLogis European Properties (7)
|
|
|
73.8
|
|
|
|
|
|
|
|
337.6
|
|
|
|
522.5
|
|
|
|
1,255.3
|
|
|
|
|
|
|
|
|
|
|
|
2,189.2
|
|
ProLogis European Properties Fund II (8)
|
|
|
349.9
|
|
|
|
|
|
|
|
152.2
|
|
|
|
493.0
|
|
|
|
479.0
|
|
|
|
46.9
|
|
|
|
|
|
|
|
1,521.0
|
|
ProLogis Korea Fund
|
|
|
|
|
|
|
16.3
|
|
|
|
32.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
49.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total property funds
|
|
$
|
738.4
|
|
|
$
|
249.7
|
|
|
$
|
1,547.5
|
|
|
$
|
1,727.9
|
|
|
$
|
2,582.2
|
|
|
$
|
2,002.8
|
|
|
$
|
(11.3
|
)
|
|
$
|
8,837.2
|
|
|
|
|
|
(1)
|
|
As of March 31, 2010, we had not guaranteed any of the third party debt of the property
funds. See note (4) below. In our role as the manager of the property funds, we work with the
property funds to refinance their maturing debt. As noted below, a majority of the 2010
maturities have been substantially addressed. There can be no assurance that the property
funds will be able to refinance any maturing indebtedness on terms as favorable as the
maturing debt, or at all. If the property funds are unable to refinance the maturing
indebtedness with newly issued debt, they may be able to obtain funds by capital contributions
from us and our fund partners or by selling assets. Certain of the property funds also have
credit facilities, which may be used to obtain funds. Generally, the property funds issue
long-term debt and utilize the proceeds to repay borrowings under the credit facilities.
Information on remaining equity commitments of the property funds is presented above. As
discussed earlier, we have not presented information related to ProLogis North American
Properties Fund IX and X.
|
|
(2)
|
|
The debt included in 2010 maturities is due December 2010. The property fund is in
discussions about a re-financing or extending the term of this debt.
|
|
(3)
|
|
ProLogis North American Industrial Fund has a $50.0 million credit facility that matures
July 17, 2010. The entire facility was available at March 31, 2010.
|
|
(4)
|
|
We have pledged properties we own directly, valued at approximately $275.0 million, to serve
as additional collateral on a loan payable to an affiliate of our fund partner that is due in
2014 and related interest rate swap contracts. Of the $157.5 million due in 2010, on April
21, 2010, the property fund extended $81.0 million with the current lender for five years and
refinanced $71.0 million with new secured mortgage debt with a seven year maturity. The
remaining balance was paid with cash.
|
|
(5)
|
|
We have a note receivable from this property fund. The outstanding balance at March 31, 2010
was $22.6 million and is not included in the maturities above as it is not third party debt.
|
|
(6)
|
|
In addition to its existing third party debt, this property fund has a note payable to us for
$14.3 million at March 31, 2010.
|
|
(7)
|
|
The amount reflected as a 2010 maturity was repaid in May 2010. PEPR has a 100 million
credit facility (approximately $136.6 million) due December 2010. The entire facility was
available at March 31, 2010. The fund is currently negotiating a replacement credit facility
with lenders.
|
|
(8)
|
|
As of March 31, 2010, PEPF II had a 300 million credit facility (approximately
$409.8 million) due July 2010, under which $349.9 million was outstanding and $59.9 million was
available to borrow under this facility. On April 22,
2010, PEPF II issued GBP 115.7 million ($178.1
million) of secured mortgage debt with a maturity of April 2022, the proceeds of which were
used to repay a portion of the outstanding balance of the credit
facility. The fund is currently
negotiating a
50
million working capital facility with lenders.
|
Contractual Obligations
Distribution and Dividend Requirements
Our common share distribution policy is to distribute a percentage of our cash flow to ensure we
will meet the distribution requirements of the Internal Revenue Code of 1986, as amended, relative
to maintaining our REIT status, while still allowing us to maximize the cash retained to meet other
cash needs such as capital improvements and other investment activities.
We paid a cash distribution of $0.15 per common share for the first quarter on February 26, 2010.
On May 3, 2010, our Board declared the second quarter distribution of $0.15 per common share that
will be payable May 28, 2010 to shareholders of record on May 14, 2010.
30
The payment of common share distributions is dependent upon our financial condition, operating
results and REIT distribution requirements and may be adjusted at the discretion of the Board
during the year.
At March 31, 2010, we had three series of preferred shares outstanding. The annual dividend rates
on preferred shares are $4.27 per Series C preferred share, $1.69 per Series F preferred share and
$1.69 per Series G preferred share. The dividends are payable quarterly in arrears on the last day
of each quarter.
Pursuant to the terms of our preferred shares, we are restricted from declaring or paying any
distribution with respect to our common shares unless and until all cumulative dividends with
respect to the preferred shares have been paid and sufficient funds have been set aside for
dividends that have been declared for the then current dividend period with respect to the
preferred shares.
Other Commitments
On a continuing basis, we are engaged in various stages of negotiations for the acquisition and/or
disposition of individual properties or portfolios of properties.
New Accounting Pronouncements
See Note 1 to our Consolidated Financial Statements in Item 1.
Funds from Operations (FFO)
FFO is a non-GAAP measure that is commonly used in the real estate industry. The most directly
comparable GAAP measure to FFO is net earnings. Although NAREIT has published a definition of FFO,
modifications to the NAREIT calculation of FFO are common among REITs, as companies seek to provide
financial measures that meaningfully reflect their business.
FFO is not meant to represent a comprehensive system of financial reporting and does not present,
nor do we intend it to present, a complete picture of our financial condition and operating
performance. We believe net earnings computed under GAAP remains the primary measure of performance
and that FFO is only meaningful when it is used in conjunction with net earnings computed under
GAAP. Further, we believe our consolidated financial statements, prepared in accordance with GAAP,
provide the most meaningful picture of our financial condition and our operating performance.
NAREITs FFO measure adjusts net earnings computed under GAAP to exclude historical cost
depreciation and gains and losses from the sales of previously depreciated properties. We agree
that these two NAREIT adjustments are useful to investors for the following reasons:
(i)
|
|
historical cost accounting for real estate assets in accordance with GAAP assumes, through
depreciation charges, that the value of real estate assets diminishes predictably over time.
NAREIT stated in its White Paper on FFO since real estate asset values have historically
risen or fallen with market conditions, many industry investors have considered presentations
of operating results for real estate companies that use historical cost accounting to be
insufficient by themselves. Consequently, NAREITs definition of FFO reflects the fact that
real estate, as an asset class, generally appreciates over time and depreciation charges
required by GAAP do not reflect the underlying economic realities.
|
(ii)
|
|
REITs were created as a legal form of organization in order to encourage public ownership of
real estate as an asset class through investment in firms that were in the business of
long-term ownership and management of real estate. The exclusion, in NAREITs definition of
FFO, of gains and losses from the sales of previously depreciated operating real estate assets
allows investors and analysts to readily identify the operating results of the long-term
assets that form the core of a REITs activity and assists in comparing those operating
results between periods. We include the gains and losses from dispositions of land,
development properties and properties acquired in our CDFS business segment, as well as our
proportionate share of the gains and losses from dispositions recognized by the property
funds, in our definition of FFO.
|
Our FFO Measures
At the same time that NAREIT created and defined its FFO measure for the REIT industry, it also
recognized that management of each of its member companies has the responsibility and authority to
publish financial information that it regards as useful to the financial community. We believe
shareholders, potential investors and financial analysts who review our operating results are best
served by a defined FFO measure that includes other adjustments to net earnings computed under GAAP
in addition to those included in the NAREIT defined measure of FFO. Our FFO measures are used by
management in analyzing our business and the performance of our properties and we believe that it
is important that shareholders, potential investors and financial analysts understand the measures
management uses.
We use our FFO measures as supplemental financial measures of operating performance. We do not use
our FFO measures as, nor should they be considered to be, alternatives to net earnings computed
under GAAP, as indicators of our operating performance, as alternatives to cash from operating
activities computed under GAAP or as indicators of our ability to fund our cash needs.
FFO, including significant non-cash items
To arrive at
FFO, including significant non-cash items
, we adjust the NAREIT defined FFO measure to
exclude:
(i)
|
|
deferred income tax benefits and deferred income tax expenses recognized by our subsidiaries;
|
31
(ii)
|
|
current income tax expense related to acquired tax liabilities that were recorded as deferred
tax liabilities in an acquisition, to the extent the expense is offset with a deferred income
tax benefit in GAAP earnings that is excluded from our defined FFO measure;
|
(iii)
|
|
certain foreign currency exchange gains and losses resulting from certain debt transactions
between us and our foreign consolidated subsidiaries and our foreign unconsolidated investees;
|
(iv)
|
|
foreign currency exchange gains and losses from the remeasurement (based on current foreign
currency exchange rates) of certain third party debt of our foreign consolidated subsidiaries
and our foreign unconsolidated investees; and
|
(v)
|
|
mark-to-market adjustments associated with derivative financial instruments utilized to
manage foreign currency and interest rate risks.
|
We calculate
FFO, including significant non-cash items
for our unconsolidated investees on the same
basis as we calculate our
FFO, including significant non-cash items
.
We use this FFO measure, including by segment and region, to: (i) evaluate our performance and the
performance of our properties in comparison to expected results and results of previous periods,
relative to resource allocation decisions; (ii) evaluate the performance of our management; (iii)
budget and forecast future results to assist in the allocation of resources; (iv) assess our
performance as compared to similar real estate companies and the industry in general; and (v)
evaluate how a specific potential investment will impact our future results. Because we make
decisions with regard to our performance with a long-term outlook, we believe it is appropriate to
remove the effects of short-term items that we do not expect to affect the underlying long-term
performance of the properties. The long-term performance of our properties is principally driven by
rental income. While not infrequent or unusual, these additional items we exclude in calculating
FFO, including significant non-cash items
, are subject to significant fluctuations from period to
period that cause both positive and negative short-term effects on our results of operations, in
inconsistent and unpredictable directions that are not relevant to our long-term outlook.
We believe investors are best served if the information that is made available to them allows them
to align their analysis and evaluation of our operating results along the same lines that our
management uses in planning and executing our business strategy.
FFO, excluding significant non-cash items
When we began to experience the effects of the global economic crises in the fourth quarter of
2008, we decided that
FFO, including significant non-cash items
, did not provide all of the
information we needed to evaluate our business in this environment. As a result, we developed
FFO,
excluding significant non-cash items
to provide additional information that allows us to better
evaluate our operating performance in this unprecedented economic time.
To arrive at
FFO, excluding significant non-cash items
, we adjust
FFO, including significant
non-cash items
, to exclude the following items that we recognized directly or our share recognized
by our unconsolidated investees:
Non-recurring items
(i)
|
|
impairment charges related to the sale of our China operations;
|
(ii)
|
|
impairment charges of goodwill; and
|
(iii)
|
|
our share of the losses recognized by PEPR on the sale of its investment in PEPF II.
|
Recurring items
(i)
|
|
impairment charges of completed development properties that we contributed or expect to
contribute to a property fund;
|
|
(ii)
|
|
impairment charges of land or other real estate properties that we sold or expect to sell;
|
|
(iii)
|
|
impairment charges of other non-real estate assets, including equity investments;
|
|
(iv)
|
|
our share of impairment charges of real estate that is sold or expected to be sold by an unconsolidated investee; and
|
|
(v)
|
|
gains or losses from the early extinguishment of debt.
|
We believe that these items, both recurring and non-recurring, are driven by factors relating to
the fundamental disruption in the global financial and real estate markets, rather than factors
specific to the company or the performance of our properties or investments.
The impairment charges of real estate properties that we have recognized were primarily based on
valuations of real estate, which had declined due to market conditions, that we no longer expected
to hold for long-term investment. In order to generate liquidity, we decided to sell our China
operations in the fourth quarter of 2008 at a loss and, therefore, we recognized an impairment
charge. Also, to generate liquidity, we have contributed or intend to contribute certain completed
properties to property funds and sold or intend to sell certain land parcels or properties to third
parties. To the extent these properties are expected to be sold at a loss, we record an impairment
charge when the loss is known. The impairment charges related to goodwill and other assets that we
have recognized were similarly caused by the decline in the real estate markets.
Certain of our unconsolidated investees have recognized and may continue to recognize similar
impairment charges of real estate that they expect to sell, which impacts our equity in earnings of
such investees.
32
In connection with our announced initiatives to reduce debt and extend debt maturities, we have
purchased portions of our debt securities. As a result, we recognized net gains or losses on the
early extinguishment of certain debt. Certain of our unconsolidated investees have recognized or
may recognize similar gains or losses, which impacts our equity in earnings of such investees.
During this turbulent time, we have recognized certain of these recurring charges and gains over
several quarters since the fourth quarter of 2008 and we believe it is reasonably likely that we
will recognize similar charges and gains in the near future, which we anticipate to be through the
second or third quarter of 2010. As we continue to focus on generating liquidity, we believe it is
likely that we will recognize additional impairment charges of land, completed properties and
certain other non-real estate assets that we or our unconsolidated investees will sell in the near
future. However, we believe that as the financial markets stabilize, our liquidity needs change and
the capital available to the existing unconsolidated property funds to acquire our completed
development properties is expended, the potential for impairment charges of real estate properties
or other non-real estate assets will disappear or become immaterial in the near future.
We analyze our operating performance primarily by the rental income of our real estate, net of
operating, administrative and financing expenses, which is not directly impacted by short-term
fluctuations in the market value of our real estate or debt securities. As a result, although
these significant non-cash items have had a material impact on our operations and are reflected in
our financial statements, the removal of the effects of these items allows us to better understand
the core operating performance of our properties over the long-term.
As described above, we began using
FFO
,
excluding significant non-cash items
, including by segment
and region, to: (i) evaluate our performance and the performance of our properties in comparison to
expected results and results of previous periods, relative to resource allocation decisions; (ii)
evaluate the performance of our management; (iii) budget and forecast future results to assist in
the allocation of resources; (iv) assess our performance as compared to similar real estate
companies and the industry in general; and (v) evaluate how a specific potential investment will
impact our future results. Because we make decisions with regard to our performance with a
long-term outlook, we believe it is appropriate to remove the effects of short-term items that we
do not expect to affect the underlying long-term performance of the properties we own. As noted
above, we believe the long-term performance of our properties is principally driven by rental
income. We believe investors are best served if the information that is made available to them
allows them to align their analysis and evaluation of our operating results along the same lines
that our management uses in planning and executing our business strategy.
As the impact of these recurring items dissipates, we expect that the usefulness of
FFO, excluding
significant non-cash items
will similarly dissipate and we will go back to using only
FFO,
including significant non-cash items.
Limitations on Use of our FFO Measures
While we believe our defined FFO measures are important supplemental measures, neither NAREITs nor
our measures of FFO should be used alone because they exclude significant economic components of
net earnings computed under GAAP and are, therefore, limited as an analytical tool. Accordingly
they are two of many measures we use when analyzing our business. Some of these limitations are:
|
|
The current income tax expenses that are excluded from our defined FFO measures represent
the taxes that are payable.
|
|
|
Depreciation and amortization of real estate assets are economic costs that are excluded
from FFO. FFO is limited, as it does not reflect the cash requirements that may be necessary
for future replacements of the real estate assets. Further, the amortization of capital
expenditures and leasing costs necessary to maintain the operating performance of industrial
properties are not reflected in FFO.
|
|
|
Gains or losses from property dispositions represent changes in the value of the disposed
properties. By excluding these gains and losses, FFO does not capture realized changes in the
value of disposed properties arising from changes in market conditions.
|
|
|
The deferred income tax benefits and expenses that are excluded from our defined FFO
measures result from the creation of a deferred income tax asset or liability that may have to
be settled at some future point. Our defined FFO measures do not currently reflect any income
or expense that may result from such settlement.
|
|
|
The foreign currency exchange gains and losses that are excluded from our defined FFO
measures are generally recognized based on movements in foreign currency exchange rates
through a specific point in time. The ultimate settlement of our foreign currency-denominated
net assets is indefinite as to timing and amount. Our FFO measures are limited in that they do
not reflect the current period changes in these net assets that result from periodic foreign
currency exchange rate movements.
|
|
|
The non-cash impairment charges that we exclude from our
FFO, excluding significant
non-cash items
, have been or may be realized as a loss in the future upon the ultimate
disposition of the related real estate properties or other assets through the form of lower
cash proceeds.
|
|
|
The gains on extinguishment of debt that we exclude from our
FFO, excluding significant
non-cash items
, provides a benefit to us as we are settling our debt at less than our future
obligation.
|
We compensate for these limitations by using our FFO measures only in conjunction with net earnings
computed under GAAP when making our decisions. To assist investors in compensating for these
limitations, we reconcile our defined FFO measures to our net earnings computed under GAAP. This
information should be read with our complete financial statements prepared under GAAP and the rest
of the disclosures we file with the SEC to fully understand our FFO measures and the limitations on
its use.
FFO including significant non-cash items, attributable to common shares as defined by us was $7.1
million and $242.3 million for the three months ended March 31, 2010 and 2009, respectively. FFO,
excluding significant non-cash items, attributable to common shares as defined by us was $22.9
million and $232.3 million for the three months ended March 31, 2010 and 2009, respectively. The
reconciliations of FFO attributable to common shares as defined by us to net earnings attributable
to common shares computed under GAAP are as follows for the periods indicated (in thousands):
33
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
Reconciliation of net earnings to FFO
|
|
|
|
|
|
|
|
|
Net earnings (loss) attributable to common shares
|
|
$
|
(91,129
|
)
|
|
$
|
178,732
|
|
|
|
|
|
|
|
|
|
|
Add (deduct) NAREIT defined adjustments:
|
|
|
|
|
|
|
|
|
Real estate related depreciation and amortization
|
|
|
82,854
|
|
|
|
70,383
|
|
Adjustments to gains on dispositions for depreciation
|
|
|
(1,629
|
)
|
|
|
(751
|
)
|
Gains on dispositions of non-development properties
|
|
|
103
|
|
|
|
1,621
|
|
Reconciling items attributable to discontinued operations:
|
|
|
|
|
|
|
|
|
Gains on dispositions of non-development properties
|
|
|
(8,083
|
)
|
|
|
|
|
Real estate related depreciation and amortization
|
|
|
66
|
|
|
|
6,413
|
|
|
|
|
|
|
|
|
Total discontinued operations
|
|
|
(8,017
|
)
|
|
|
6,413
|
|
Our share of reconciling items from unconsolidated investees:
|
|
|
|
|
|
|
|
|
Real estate related depreciation and amortization
|
|
|
37,641
|
|
|
|
38,317
|
|
Other amortization items
|
|
|
(3,474
|
)
|
|
|
(3,590
|
)
|
|
|
|
|
|
|
|
Total unconsolidated investees
|
|
|
34,167
|
|
|
|
34,727
|
|
|
|
|
|
|
|
|
Total NAREIT defined adjustments
|
|
|
107,478
|
|
|
|
112,393
|
|
|
|
|
|
|
|
|
Subtotal-NAREIT defined FFO
|
|
|
16,349
|
|
|
|
291,125
|
|
|
|
|
|
|
|
|
|
|
Add (deduct) our defined adjustments:
|
|
|
|
|
|
|
|
|
Foreign currency exchange gains, net
|
|
|
(3,209
|
)
|
|
|
(43,948
|
)
|
Deferred income tax benefit
|
|
|
(1,551
|
)
|
|
|
(6,840
|
)
|
Our share of reconciling items from unconsolidated investees:
|
|
|
|
|
|
|
|
|
Foreign currency exchange losses (gains), net
|
|
|
(787
|
)
|
|
|
1,651
|
|
Unrealized gains on derivative contracts, net
|
|
|
(4,060
|
)
|
|
|
(1,854
|
)
|
Deferred income tax expense
|
|
|
375
|
|
|
|
2,131
|
|
|
|
|
|
|
|
|
Total unconsolidated investees
|
|
|
(4,472
|
)
|
|
|
1,928
|
|
|
|
|
|
|
|
|
Total our defined adjustments
|
|
|
(9,232
|
)
|
|
|
(48,860
|
)
|
|
|
|
|
|
|
|
FFO, including significant non-cash items, attributable to common shares,
as defined by us
|
|
|
7,117
|
|
|
|
242,265
|
|
Net gain related to disposed assets China operations
|
|
|
|
|
|
|
(3,315
|
)
|
Losses (gains) on early extinguishment of debt
|
|
|
15,233
|
|
|
|
(17,928
|
)
|
Our share of certain losses recognized by the property funds
|
|
|
575
|
|
|
|
11,283
|
|
|
|
|
|
|
|
|
FFO, excluding significant non-cash items, attributable to common shares,
as defined by us
|
|
$
|
22,925
|
|
|
$
|
232,305
|
|
|
|
|
|
Item 3.
|
|
Quantitative and Qualitative Disclosures About Market Risk
|
We are exposed to the impact of interest rate changes and foreign-exchange related variability and
earnings volatility on our foreign investments. We have used certain derivative financial
instruments, primarily foreign currency put option and forward contracts, to reduce our foreign
currency market risk, as we deem appropriate. We have also used interest rate swap agreements to
reduce our interest rate market risk. We do not use financial instruments for trading or
speculative purposes and all financial instruments are entered into in accordance with established
polices and procedures.
We monitor our market risk exposures using a sensitivity analysis. Our sensitivity analysis
estimates the exposure to market risk sensitive instruments assuming a hypothetical 10% adverse
change in year end interest rates. The results of the sensitivity analysis are summarized below.
The sensitivity analysis is of limited predictive value. As a result, our ultimate realized gains
or losses with respect to interest rate and foreign currency exchange rate fluctuations will depend
on the exposures that arise during a future period, hedging strategies at the time and the
prevailing interest and foreign currency exchange rates.
Interest Rate Risk
Our interest rate risk management objective is to limit the impact of future interest rate changes
on earnings and cash flows. To achieve this objective, we primarily borrow on a fixed rate basis
for longer-term debt issuances. At March 31, 2010, we have one TMK bond agreement with a variable
interest rate and concurrently entered into interest rate swap agreements to fix the interest rate
for the term of the notes totaling ¥10.0 billion ($106.1 million as of March 31, 2010). We have no
other derivative contracts outstanding at March 31, 2010.
Our primary interest rate risk is created by the variable rate lines of credit. During the three
months ended March 31, 2010, we had weighted average daily outstanding borrowings of $735.3 million
on our variable rate lines of credit. Based on the results of the sensitivity analysis, which
assumed a 10% adverse change in interest rates, the estimated market risk exposure for the variable
rate lines of credit was approximately $0.4 million of cash flow for the three months ended March
31, 2010.
34
The unconsolidated property funds that we manage, and in which we have an equity ownership, may
enter into interest rate swap contracts. See Note 4 to our Consolidated Financial Statements in
Item 1 for further information on these derivatives.
Foreign Currency Risk
Foreign currency risk is the possibility that our financial results could be better or worse than
planned because of changes in foreign currency exchange rates.
Our primary exposure to foreign currency exchange rates relates to the translation of the net
income of our foreign subsidiaries into U.S. dollars, principally euro, British pound sterling and
yen. To mitigate our foreign currency exchange exposure, we borrow in the functional currency of
the borrowing entity, when appropriate. We also may use foreign currency put option contracts to
manage foreign currency exchange rate risk associated with the projected net operating income of
our foreign consolidated subsidiaries and unconsolidated investees. At March 31, 2010, we had no
put option contracts outstanding and, therefore, we may experience fluctuations in our earnings as
a result of changes in foreign currency exchange rates.
We also have some exposure to movements in exchange rates related to certain intercompany loans we
issue from time to time and we may use foreign currency forward contracts to manage these risks. At
March 31, 2010, we had no forward contracts outstanding and, therefore, we may experience
fluctuations in our earnings from the remeasurement of these intercompany loans due to changes in
foreign currency exchange rates.
|
|
|
Item 4.
|
|
Controls and Procedures
|
An evaluation was carried out under the supervision and with the participation of our management,
including our Chief Executive Officer and our Chief Financial Officer, of the effectiveness of the
disclosure controls and procedures (as defined in Rule 13a-14(c)) under the Securities and Exchange
Act of 1934 (the Exchange Act) as of March 31, 2010. Based on this evaluation, the Chief
Executive Officer and the Chief Financial Officer have concluded that our disclosure controls and
procedures are effective to ensure that information required to be disclosed in reports that we
file or submit under the Exchange Act is recorded, processed, summarized and reported within the
time periods specified in the SEC rules and forms.
PART II
|
|
|
Item 1.
|
|
Legal Proceedings
|
From time to time, we and our unconsolidated investees are party to a variety of legal proceedings
arising in the ordinary course of business. We believe that, with respect to any such matters that
we are currently a party to, the ultimate disposition of any such matters will not result in a
material adverse effect on our business, financial position or results of operations.
As of March 31, 2010, no material changes had occurred in our risk factors as discussed in Item 1A
of our Form 10-K.
|
|
|
Item 2.
|
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
None.
|
|
|
Item 3.
|
|
Defaults Upon Senior Securities
|
None.
|
|
|
Item 4.
|
|
[Removed and Reserved].
|
|
|
|
Item 5.
|
|
Other Information
|
None.
35
|
|
|
10.1*
|
|
First Amendment of ProLogis 2006
Long-Term Incentive Plan
|
|
|
|
12.1
|
|
Computation of Ratio of Earnings to Fixed Charges
|
|
|
|
12.2
|
|
Computation of Ratio of Earnings to Combined Fixed Charges and Preferred Share Dividends
|
|
|
|
15.1
|
|
KPMG LLP Awareness Letter
|
|
|
|
31.1
|
|
Certification of Chief Executive Officer
|
|
|
|
31.2
|
|
Certification of Chief Financial Officer
|
|
|
|
32.1
|
|
Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
101
|
|
The following materials from ProLogis Quarterly Report on Form 10-Q for the quarter ended March 31, 2010 formatted in XBRL
(eXtensible Business Reporting Language): (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Operations,
(iii) the Consolidated Statement of Equity, (iv) the Consolidated Statements of Comprehensive Loss, (v) the Consolidated
Statements of Cash Flows, and (vi) related notes to these financial statements, tagged as blocks of text.
|
*
|
|
Management Contract or Compensatory Plan or Arrangement
|
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Exchange Act, the registrant has duly
caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
|
|
|
|
|
PROLOGIS
|
|
|
By:
|
/s/ William E. Sullivan
|
|
|
|
William E. Sullivan
|
|
|
|
Chief Financial Officer
|
|
|
|
|
|
|
By:
|
/s/ Jeffrey S. Finnin
|
|
|
|
Jeffrey S. Finnin
|
|
|
|
Managing Director and Chief Accounting Officer
|
|
|
Date: May 5, 2010
Index to Exhibits
|
|
|
10.1*
|
|
First Amendment of ProLogis 2006
Long-Term Incentive Plan
|
|
|
|
12.1
|
|
Computation of Ratio of Earnings to Fixed Charges
|
|
|
|
12.2
|
|
Computation of Ratio of Earnings to Combined Fixed Charges and Preferred Share Dividends
|
|
|
|
15.1
|
|
KPMG LLP Awareness Letter
|
|
|
|
31.1
|
|
Certification of Chief Executive Officer
|
|
|
|
31.2
|
|
Certification of Chief Financial Officer
|
|
|
|
32.1
|
|
Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
101
|
|
The following materials from ProLogis Quarterly Report on Form 10-Q for the quarter ended March 31, 2010 formatted in XBRL
(eXtensible Business Reporting Language): (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Operations,
(iii) the Consolidated Statement of Equity, (iv) the Consolidated Statements of Comprehensive Loss, (v) the Consolidated
Statements of Cash Flows, and (vi) related notes to these financial statements, tagged as blocks of text.
|
*
|
|
Management Contract or Compensatory Plan or Arrangement
|