Maryland
|
77-0369576
|
|
(State or Other Jurisdiction of Incorporation or Organization)
|
(I.R.S. Employer Identification Number)
|
Large accelerated filer x | Accelerated filer o | Non-accelerated filer o | Smaller reporting company o |
(Do not check if a smaller reporting company) |
Page No.
|
||
PART I. FINANCIAL INFORMATION
|
||
Item 1.
|
3
|
|
4
|
||
5
|
||
6
|
||
7
|
||
9
|
||
Item 2.
|
23
|
|
Item 3.
|
33
|
|
Item 4.
|
34
|
|
PART II. OTHER INFORMATION
|
||
Item 1.
|
34
|
|
Item 1A.
|
35
|
|
Item 6
|
35
|
|
36
|
June 30,
|
December 31,
|
|||||||
Assets
|
2012
|
2011
|
||||||
Real estate:
|
||||||||
Rental properties:
|
||||||||
Land and land improvements
|
$ | 901,942 | $ | 860,661 | ||||
Buildings and improvements
|
3,702,631 | 3,452,403 | ||||||
4,604,573 | 4,313,064 | |||||||
Less accumulated depreciation
|
(995,311 | ) | (920,026 | ) | ||||
3,609,262 | 3,393,038 | |||||||
Real estate under development
|
55,343 | 44,280 | ||||||
Co-investments
|
436,230 | 383,412 | ||||||
4,100,835 | 3,820,730 | |||||||
Cash and cash equivalents-unrestricted
|
4,132 | 12,889 | ||||||
Cash and cash equivalents-restricted
|
23,678 | 22,574 | ||||||
Marketable securities
|
114,166 | 74,275 | ||||||
Notes and other receivables
|
50,895 | 66,369 | ||||||
Prepaid expenses and other assets
|
26,859 | 22,682 | ||||||
Deferred charges, net
|
18,551 | 17,445 | ||||||
Total assets
|
$ | 4,339,116 | $ | 4,036,964 | ||||
Liabilities and Equity
|
||||||||
Mortgage notes payable
|
$ | 1,615,645 | $ | 1,745,858 | ||||
Unsecured debt
|
615,000 | 465,000 | ||||||
Lines of credit
|
257,102 | 150,000 | ||||||
Accounts payable and accrued liabilities
|
62,636 | 48,324 | ||||||
Construction payable
|
3,575 | 6,505 | ||||||
Dividends payable
|
43,708 | 39,611 | ||||||
Derivative liabilities
|
6,022 | 3,061 | ||||||
Other liabilities
|
20,724 | 20,528 | ||||||
Total liabilities
|
2,624,412 | 2,478,887 | ||||||
Commitments and contingencies
|
||||||||
Cumulative convertible Series G preferred stock
|
4,349 | 4,349 | ||||||
Equity:
|
||||||||
Cumulative redeemable Series H preferred stock at liquidation value
|
73,750 | 73,750 | ||||||
Common stock, $.0001 par value, 656,020,000 shares authorized 35,070,620 and 33,888,082 shares issued and outstanding
|
3 | 3 | ||||||
Additional paid-in capital
|
2,017,445 | 1,844,611 | ||||||
Distributions in excess of accumulated earnings
|
(425,058 | ) | (408,066 | ) | ||||
Accumulated other comprehensive loss, net
|
(72,915 | ) | (72,771 | ) | ||||
Total stockholders' equity
|
1,593,225 | 1,437,527 | ||||||
Noncontrolling interest
|
117,130 | 116,201 | ||||||
Total equity
|
1,710,355 | 1,553,728 | ||||||
Total liabilities and equity
|
$ | 4,339,116 | $ | 4,036,964 |
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Revenues:
|
||||||||||||||||
Rental and other property
|
$ | 129,765 | $ | 114,906 | $ | 255,238 | $ | 226,114 | ||||||||
Management and other fees
|
2,796 | 1,420 | 5,240 | 2,645 | ||||||||||||
132,561 | 116,326 | 260,478 | 228,759 | |||||||||||||
Expenses:
|
||||||||||||||||
Property operating, excluding real estate taxes
|
30,718 | 28,946 | 59,470 | 56,783 | ||||||||||||
Real estate taxes
|
11,699 | 10,825 | 23,112 | 21,412 | ||||||||||||
Depreciation
|
41,801 | 37,250 | 82,535 | 73,908 | ||||||||||||
General and administrative
|
5,764 | 5,385 | 11,164 | 10,659 | ||||||||||||
Cost of management and other fees
|
1,611 | 1,073 | 3,251 | 1,997 | ||||||||||||
91,593 | 83,479 | 179,532 | 164,759 | |||||||||||||
Earnings from operations
|
40,968 | 32,847 | 80,946 | 64,000 | ||||||||||||
Interest expense before amortization
|
(24,659 | ) | (22,710 | ) | (49,316 | ) | (44,518 | ) | ||||||||
Amortization expense
|
(2,882 | ) | (2,736 | ) | (5,754 | ) | (5,590 | ) | ||||||||
Interest and other income
|
5,455 | 2,628 | 7,868 | 9,616 | ||||||||||||
Equity income (loss) in co-investments
|
3,111 | 726 | 5,451 | (647 | ) | |||||||||||
Gain on remeasurement of co-investment
|
21,947 | - | 21,947 | - | ||||||||||||
Loss on early retirement of debt
|
(1,450 | ) | (253 | ) | (1,450 | ) | (253 | ) | ||||||||
Income from continuing operations
|
42,490 | 10,502 | 59,692 | 22,608 | ||||||||||||
Income from discontinued operations
|
- | 5,551 | 10,037 | 5,952 | ||||||||||||
Net income
|
42,490 | 16,053 | 69,729 | 28,560 | ||||||||||||
Net income attributable to noncontrolling interest
|
(4,044 | ) | (2,304 | ) | (7,193 | ) | (5,851 | ) | ||||||||
Net income attributable to controlling interest
|
38,446 | 13,749 | 62,536 | 22,709 | ||||||||||||
Dividends to preferred stockholders
|
(1,368 | ) | (1,475 | ) | (2,736 | ) | (2,017 | ) | ||||||||
Excess of cash paid to redeem preferred stock and units over the carrying value
|
- | (1,949 | ) | - | (1,949 | ) | ||||||||||
Net income available to common stockholders
|
$ | 37,078 | $ | 10,325 | $ | 59,800 | $ | 18,743 | ||||||||
Comprehensive income
|
$ | 39,983 | $ | 19,122 | $ | 69,575 | $ | 31,020 | ||||||||
Comprehensive income attributable to noncontrolling interest
|
(3,887 | ) | (2,506 | ) | (7,183 | ) | (6,011 | ) | ||||||||
Comprehensive income attributable to controlling interest
|
$ | 36,096 | $ | 16,616 | $ | 62,392 | $ | 25,009 | ||||||||
Per common share data:
|
||||||||||||||||
Basic:
|
||||||||||||||||
Income from continuing operations
|
$ | 1.07 | $ | 0.16 | $ | 1.47 | $ | 0.41 | ||||||||
Income from discontinued operations
|
- | 0.16 | 0.27 | 0.18 | ||||||||||||
Net income available to common stockholders
|
$ | 1.07 | $ | 0.32 | $ | 1.74 | $ | 0.59 | ||||||||
Weighted average number of common shares outstanding during the period
|
34,570,772 | 32,040,904 | 34,299,331 | 31,754,949 | ||||||||||||
Diluted:
|
||||||||||||||||
Income from continuing operations
|
$ | 1.07 | $ | 0.16 | $ | 1.47 | $ | 0.41 | ||||||||
Income from discontinued operations
|
- | 0.16 | 0.27 | 0.18 | ||||||||||||
Net income available to common stockholders
|
$ | 1.07 | $ | 0.32 | $ | 1.74 | $ | 0.59 | ||||||||
Weighted average number of common shares outstanding during the period
|
34,708,420 | 32,135,064 | 34,430,571 | 31,844,002 | ||||||||||||
Dividend per common share
|
$ | 1.10 | $ | 1.04 | $ | 2.20 | $ | 2.08 |
Series H
|
Additional
|
Distributions
in excess of
|
Accumulated
other
|
|||||||||||||||||||||||||||||||||
Preferred stock
|
Common stock
|
paid-in
|
accumulated
|
comprehensive
|
Noncontrolling
|
|||||||||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
capital
|
earnings
|
loss, net
|
Interest
|
Total
|
||||||||||||||||||||||||||||
Balances at December 31, 2011
|
2,950 | $ | 73,750 | 33,888 | $ | 3 | $ | 1,844,611 | $ | (408,066 | ) | $ | (72,771 | ) | $ | 116,201 | $ | 1,553,728 | ||||||||||||||||||
Comprehensive income:
|
||||||||||||||||||||||||||||||||||||
Net income
|
- | - | - | - | - | 62,536 | - | 7,193 | 69,729 | |||||||||||||||||||||||||||
Change in fair value of cash flow hedges and amortization of swap settlements
|
- | - | - | - | - | - | 648 | 42 | 690 | |||||||||||||||||||||||||||
Change in fair value of marketable securities
|
- | - | - | - | - | - | (792 | ) | (52 | ) | (844 | ) | ||||||||||||||||||||||||
Issuance of common stock under:
|
||||||||||||||||||||||||||||||||||||
Stock option and restricted stock plans
|
- | - | 42 | - | 2,240 | - | - | - | 2,240 | |||||||||||||||||||||||||||
Sale of common stock
|
- | - | 1,141 | - | 170,944 | - | - | - | 170,944 | |||||||||||||||||||||||||||
Equity based compensation costs
|
- | - | - | - | (350 | ) | - | - | 1,161 | 811 | ||||||||||||||||||||||||||
Contributions from noncontrolling interest
|
- | - | - | - | - | 2,400 | 2,400 | |||||||||||||||||||||||||||||
Distributions to noncontrolling interest
|
- | - | - | - | - | - | - | (9,134 | ) | (9,134 | ) | |||||||||||||||||||||||||
Redemptions of noncontrolling interest
|
- | - | - | - | - | - | - | (681 | ) | (681 | ) | |||||||||||||||||||||||||
Common and preferred stock dividends
|
- | - | - | - | - | (79,528 | ) | - | - | (79,528 | ) | |||||||||||||||||||||||||
Balances at June 30, 2012
|
2,950 | $ | 73,750 | 35,071 | $ | 3 | $ | 2,017,445 | $ | (425,058 | ) | $ | (72,915 | ) | $ | 117,130 | $ | 1,710,355 |
Six Months Ended
|
||||||||
June 30,
|
||||||||
2012
|
2011
|
|||||||
Cash flows from operating activities:
|
||||||||
Net income
|
$ | 69,729 | $ | 28,560 | ||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
Gain on sale of marketable securities
|
(521 | ) | (4,543 | ) | ||||
Gain on remeasurement of co-investment
|
(21,947 | ) | - | |||||
Loss on early retirement of debt
|
1,450 | 253 | ||||||
Co-investments
|
3,770 | 2,120 | ||||||
Amortization expense
|
5,754 | 5,590 | ||||||
Amortization of discount on notes receivables
|
(917 | ) | (878 | ) | ||||
Amortization of discount on marketable securities
|
(2,518 | ) | (2,297 | ) | ||||
Gain on the sales of real estate
|
(10,870 | ) | (5,853 | ) | ||||
Depreciation
|
82,629 | 74,541 | ||||||
Equity-based compensation
|
1,925 | 1,056 | ||||||
Changes in operating assets and liabilities:
|
||||||||
Prepaid expenses and other assets
|
(4,420 | ) | (697 | ) | ||||
Accounts payable and accrued liabilities
|
5,133 | 5,299 | ||||||
Other liabilities
|
195 | 1,200 | ||||||
Net cash provided by operating activities
|
129,392 | 104,351 | ||||||
Cash flows from investing activities:
|
||||||||
Additions to real estate:
|
||||||||
Acquisitions of real estate
|
(80,502 | ) | (38,958 | ) | ||||
Improvements to recent acquisitions
|
(3,569 | ) | (11,804 | ) | ||||
Redevelopment
|
(17,223 | ) | (16,296 | ) | ||||
Revenue generating capital expenditures
|
(1,638 | ) | (1,220 | ) | ||||
Non-revenue generating capital expenditures
|
(7,040 | ) | (7,711 | ) | ||||
Acquisitons of and additions to real estate under development
|
(17,166 | ) | (65,695 | ) | ||||
Acquisition of membership interest in co-investment
|
(85,000 | ) | - | |||||
Dispositions of real estate
|
27,800 | 15,972 | ||||||
Changes in restricted cash and refundable deposits
|
(1,805 | ) | (3,210 | ) | ||||
Purchases of marketable securities
|
(34,363 | ) | (6,805 | ) | ||||
Sales and maturities marketable securities
|
5,070 | 27,997 | ||||||
Collections of notes and other receivables
|
6,574 | 368 | ||||||
Contributions to co-investments
|
(114,746 | ) | (43,207 | ) | ||||
Distributions from co-investments
|
7,430 | 450 | ||||||
Net cash used in investing activities
|
(316,178 | ) | (150,119 | ) | ||||
Cash flows from financing activities:
|
||||||||
Borrowings under debt agreements
|
762,580 | 645,419 | ||||||
Repayment of debt
|
(671,153 | ) | (661,193 | ) | ||||
Additions to deferred charges
|
(2,622 | ) | (1,441 | ) | ||||
Payment to settle derivative instruments
|
- | (2,395 | ) | |||||
Net proceeds from issuance of Preferred stock, Series H
|
- | 71,427 | ||||||
Retirement of Series B preferred units
|
- | (78,800 | ) | |||||
Redemption of Series F preferred stock
|
- | (25,000 | ) | |||||
Equity related issuance cost
|
(274 | ) | (591 | ) | ||||
Net proceeds from stock options exercised
|
1,400 | 5,983 | ||||||
Net proceeds from issuance of common stock
|
170,944 | 168,592 | ||||||
Contributions from noncontrolling interest
|
2,400 | - | ||||||
Distributions to noncontrolling interest
|
(9,134 | ) | (9,667 | ) | ||||
Redemption of noncontrolling interest
|
(681 | ) | (4,019 | ) | ||||
Common and preferred stock dividends paid
|
(75,431 | ) | (67,491 | ) | ||||
Net cash provided by financing activities
|
178,029 | 40,824 | ||||||
Net (decrease) in cash and cash equivalents
|
(8,757 | ) | (4,944 | ) | ||||
Cash and cash equivalents at beginning of year
|
12,889 | 13,753 | ||||||
Cash and cash equivalents at end of year
|
$ | 4,132 | $ | 8,809 |
2012
|
2011
|
|||||||
Supplemental disclosure of cash flow information:
|
||||||||
Cash paid for interest, net of $3.9 million, and $4.5 million capitalized in 2012 and 2011, respectively.
|
$ | 47,575 | $ | 43,594 | ||||
Supplemental disclosure of noncash investing and financing activities:
|
||||||||
Transfer from real estate under development to rental properties
|
$ | 4,294 | $ | 40,784 | ||||
Transfer from real estate under development to co-investments
|
$ | 148,053 | $ | 48,886 | ||||
Mortgage notes assumed in connection with purchases of real estate including the loan premiums recorded
|
$ | 30,298 | $ | 10,500 | ||||
Contribution of note receivable to co-investment
|
$ | 12,325 | $ | - | ||||
Change in accrual of dividends
|
$ | 4,097 | $ | 1,570 | ||||
Change in fair value of derivative liabilities
|
$ | 2,841 | $ | 1,836 | ||||
Purchase of marketable securities pending settlement
|
$ | 8,340 | $ | - | ||||
Change in fair value of marketable securities
|
$ | 845 | $ | 2,283 | ||||
Change in construction payable
|
$ | 2,930 | $ | 2,041 | ||||
Non-cash contribution from noncontrolling interest
|
$ | - | $ | 800 |
June 30, 2012
|
||||||||||||
Cost/
|
Gross
|
|||||||||||
Amortized
|
Unrealized
|
|||||||||||
Cost
|
Gain(Loss)
|
Fair Value
|
||||||||||
Available for sale:
|
||||||||||||
Investment-grade unsecured bonds
|
$ | 5,227 | $ | (22 | ) | $ | 5,205 | |||||
Investment funds - US treasuries
|
15,383 | 593 | 15,976 | |||||||||
Common stock
|
42,970 | 721 | 43,691 | |||||||||
Held to maturity:
|
||||||||||||
Mortgage backed securities
|
49,294 | - | 49,294 | |||||||||
Total
|
$ | 112,874 | $ | 1,292 | $ | 114,166 |
December 31, 2011
|
||||||||||||
Cost/
|
Gross
|
|||||||||||
Amortized
|
Unrealized
|
|||||||||||
Cost
|
Gain
|
Fair Value
|
||||||||||
Available for sale:
|
||||||||||||
Investment-grade unsecured bonds
|
$ | 3,615 | $ | 399 | $ | 4,014 | ||||||
Investment funds - US treasuries
|
11,783 | 121 | 11,904 | |||||||||
Common stock
|
10,067 | 1,552 | 11,619 | |||||||||
Held to maturity:
|
||||||||||||
Mortgage backed securities
|
46,738 | - | 46,738 | |||||||||
Total
|
$ | 72,203 | $ | 2,072 | $ | 74,275 |
June 30,
|
December 31,
|
|||||||
2012
|
2011
|
|||||||
Investments in joint ventures accounted for under the equity method of accounting:
|
||||||||
Membership interest in Wesco I
|
$ | 83,919 | $ | 75,588 | ||||
Partnership interest in Fund II
|
61,560 | 64,294 | ||||||
Membership interest in a limited liability company that owns Essex Skyline at MacArthur Place
|
- | 24,063 | ||||||
Total operating co-investments
|
145,479 | 163,945 | ||||||
Membership interests in limited liability companies that own and are developing Epic, Lync, Elkhorn, and Folsom and Fifth
|
130,870 | 62,897 | ||||||
Membership interest in a limited liability company that owns and is developing Expo
|
18,518 | 17,981 | ||||||
Membership interests in limited liability companies that own and are developing Fountain at La Brea and Santa Monica at La Brea
|
15,830 | 15,194 | ||||||
Total development co-investments
|
165,218 | 96,072 | ||||||
Membership interest in Wesco II that owns a preferred equity interest in Parkmerced with a perferred return of 10.1%
|
89,986 | 88,075 | ||||||
Preferred interests in limited liability companies that own apartment communities in downtown Los Angeles with preferred returns of 9% and 10%
|
22,792 | 22,792 | ||||||
Preferred interest in a related party limited liability company that owns Madison Park at Anaheim with a preferred return of 13%
|
12,755 | 12,528 | ||||||
Total preferred interest investments
|
125,533 | 123,395 | ||||||
Total co-investments
|
$ | 436,230 | $ | 383,412 |
June 30,
|
December 31,
|
|||||||
2012
|
2011
|
|||||||
Balance sheets:
|
||||||||
Rental properties and real estate under development
|
$ | 1,625,272 | $ | 1,659,078 | ||||
Other assets
|
77,879 | 63,847 | ||||||
Total assets
|
$ | 1,703,151 | $ | 1,722,925 | ||||
Debt
|
$ | 838,003 | $ | 900,095 | ||||
Other liabilities
|
59,915 | 48,518 | ||||||
Equity
|
805,233 | 774,312 | ||||||
Total liabilities and equity
|
$ | 1,703,151 | $ | 1,722,925 | ||||
Company's share of equity
|
$ | 436,230 | $ | 383,412 |
|
Three Months Ended
|
Six Months Ended
|
||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Statements of operations:
|
||||||||||||||||
Property revenues
|
$ | 28,233 | $ | 24,084 | $ | 62,556 | $ | 42,596 | ||||||||
Property operating expenses
|
(10,029 | ) | (9,719 | ) | (23,166 | ) | (17,695 | ) | ||||||||
Net property operating income
|
18,204 | 14,365 | 39,390 | 24,901 | ||||||||||||
Interest expense
|
(7,792 | ) | (10,549 | ) | (16,337 | ) | (15,410 | ) | ||||||||
General and administrative
|
(920 | ) | (38 | ) | (1,716 | ) | (1,022 | ) | ||||||||
Depreciation and amortization
|
(8,876 | ) | (9,943 | ) | (22,772 | ) | (18,006 | ) | ||||||||
Net income (loss)
|
$ | 616 | $ | (6,165 | ) | $ | (1,435 | ) | $ | (9,537 | ) | |||||
Company's share of net income (loss)
|
$ | 3,111 | $ | 726 | $ | 5,451 | $ | (647 | ) |
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Revenues:
|
||||||||||||||||
Southern California
|
$ | 61,356 | $ | 55,330 | $ | 119,916 | $ | 109,193 | ||||||||
Northern California
|
42,570 | 36,550 | 84,192 | 71,867 | ||||||||||||
Seattle Metro
|
22,668 | 20,210 | 44,977 | 39,966 | ||||||||||||
Other real estate assets
|
3,171 | 2,816 | 6,153 | 5,088 | ||||||||||||
Total property revenues
|
$ | 129,765 | $ | 114,906 | $ | 255,238 | $ | 226,114 | ||||||||
Net operating income:
|
||||||||||||||||
Southern California
|
$ | 41,107 | $ | 36,173 | $ | 80,937 | $ | 71,559 | ||||||||
Northern California
|
29,225 | 24,099 | 58,168 | 47,438 | ||||||||||||
Seattle Metro
|
14,841 | 12,774 | 29,673 | 25,331 | ||||||||||||
Other real estate assets
|
2,175 | 2,089 | 3,878 | 3,591 | ||||||||||||
Total net operating income
|
87,348 | 75,135 | 172,656 | 147,919 | ||||||||||||
Management and other fees from affiliates
|
2,796 | 1,420 | 5,240 | 2,645 | ||||||||||||
Depreciation
|
(41,801 | ) | (37,250 | ) | (82,535 | ) | (73,908 | ) | ||||||||
General and administrative
|
(5,764 | ) | (5,385 | ) | (11,164 | ) | (10,659 | ) | ||||||||
Cost of management and other fees
|
(1,611 | ) | (1,073 | ) | (3,251 | ) | (1,997 | ) | ||||||||
Interest expense before amortization
|
(24,659 | ) | (22,710 | ) | (49,316 | ) | (44,518 | ) | ||||||||
Amortization expense
|
(2,882 | ) | (2,736 | ) | (5,754 | ) | (5,590 | ) | ||||||||
Interest and other income
|
5,455 | 2,628 | 7,868 | 9,616 | ||||||||||||
Equity income (loss) from co-investments
|
3,111 | 726 | 5,451 | (647 | ) | |||||||||||
Gain on remeasurement of co-investment
|
21,947 | - | 21,947 | - | ||||||||||||
Loss on early retirement of debt
|
(1,450 | ) | (253 | ) | (1,450 | ) | (253 | ) | ||||||||
Income from continuing operations
|
$ | 42,490 | $ | 10,502 | $ | 59,692 | $ | 22,608 |
June 30,
|
December 31,
|
|||||||
2012
|
2011
|
|||||||
Assets:
|
||||||||
Southern California
|
$ | 1,682,453 | $ | 1,478,018 | ||||
Northern California
|
1,247,579 | 1,241,320 | ||||||
Seattle Metro
|
589,653 | 579,612 | ||||||
Other real estate assets
|
89,577 | 94,088 | ||||||
Net reportable operating segment - real estate assets
|
3,609,262 | 3,393,038 | ||||||
Real estate under development
|
55,343 | 44,280 | ||||||
Cash and cash equivalents
|
27,810 | 35,463 | ||||||
Marketable securities
|
114,166 | 74,275 | ||||||
Co-investments
|
436,230 | 383,412 | ||||||
Notes and other receivables
|
50,895 | 66,369 | ||||||
Other non-segment assets
|
45,410 | 40,127 | ||||||
Total assets
|
$ | 4,339,116 | $ | 4,036,964 |
Three Months Ended
|
Three Months Ended
|
|||||||||||||||||||||||
June 30, 2012
|
June 30, 2011
|
|||||||||||||||||||||||
Income
|
Weighted-
average
|
Per
Common
|
Income
|
Weighted-
average
|
Per
Common
|
|||||||||||||||||||
Basic:
|
||||||||||||||||||||||||
Income from continuing operations available to common stockholders
|
$ | 37,078 | 34,571 | $ | 1.07 | $ | 5,135 | 32,041 | $ | 0.16 | ||||||||||||||
Income from discontinued operations available to common stockholders
|
- | 34,571 | - | 5,190 | 32,041 | 0.16 | ||||||||||||||||||
37,078 | $ | 1.07 | 10,325 | $ | 0.32 | |||||||||||||||||||
Effect of Dilutive Securities (1)
|
54 | 137 | - | 94 | ||||||||||||||||||||
Diluted:
|
||||||||||||||||||||||||
Income from continuing operations available to common stockholders
|
37,132 | 34,708 | $ | 1.07 | 5,135 | 32,135 | $ | 0.16 | ||||||||||||||||
Income from discontinued operations available to common stockholders
|
- | 34,708 | - | 5,190 | 32,135 | 0.16 | ||||||||||||||||||
$ | 37,132 | $ | 1.07 | $ | 10,325 | $ | 0.32 |
Six Months Ended
June 30, 2012
|
Six Months Ended
June 30, 2011
|
|||||||||||||||||||||||
Income |
Weighte
d
Average
Common
|
Per
Common
Share
|
Income
|
Weighte
d
Average
Common
|
Per
Common
Share
|
|||||||||||||||||||
Basic:
|
||||||||||||||||||||||||
Income before discontinued operations available to common stockholders
|
$ | 50,379 | 34,299 | $ | 1.47 | $ | 13,183 | 31,755 | $ | 0.41 | ||||||||||||||
Income from discontinued operations available to common stockholders
|
9,421 | 34,299 | 0.27 | 5,560 | 31,755 | 0.18 | ||||||||||||||||||
59,800 | $ | 1.74 | 18,743 | $ | 0.59 | |||||||||||||||||||
Effect of Dilutive Securities (1)
|
108 | 132 | - | 89 | ||||||||||||||||||||
Diluted:
|
||||||||||||||||||||||||
Income from continuing operations available to common stockholders (1)
|
50,487 | 34,431 | 1.47 | $ | 13,183 | 31,844 | 0.41 | |||||||||||||||||
Income from discontinued operations available to common stockholders
|
9,421 | 34,431 | 0.27 | 5,560 | 31,844 | 0.18 | ||||||||||||||||||
$ | 59,908 | $ | 1.74 | $ | 18,743 | $ | 0.59 |
|
(1)
|
Weighted average convertible limited partnership units of 2,239,057 and 2,230,354, which includes vested Series Z incentive units, for the three months ended June 30, 2012, and 2011, respectively, and 2,242,112 and 2,230,354 for the six months ended June 30, 2012 and 2011, respectively, were not included in the determination of diluted EPS because they were anti-dilutive. Income allocated to convertible limited partnership units, which includes vested Series Z units, aggregating $2.5 million and $1.0 million for the three months ended June 30, 2012 and 2011, respectively, and $4.1 million and $1.6 million for the six months ended June 30, 2012 and 2011, respectively, have been excluded from income available to common stock holders for the calculation of diluted income per common share since these units are excluded from the diluted weighted average common shares for the period as the effect was anti-dilutive. The Company has the ability to redeem DownREIT limited partnership units for cash and does not consider them to be potentially dilutive securities.
|
Stock
options of 29,500 and 41,250 for the three and six months ended June 30, 2011, respectively, were not included in the diluted earnings per share calculation because the effects on earnings per share were anti-dilutive.
|
|
All
shares of Series G cumulative convertible preferred stock have been excluded in diluted earnings per share for the three and six months ended June 30, 2011, as the effect was anti-dilutive.
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Rental revenues
|
$ | - | $ | 1,006 | $ | 608 | $ | 2,347 | ||||||||
Property operating expenses
|
- | (459 | ) | (260 | ) | (1,024 | ) | |||||||||
Depreciation and amortization
|
- | (261 | ) | (94 | ) | (636 | ) | |||||||||
Income from real estate sold
|
- | 286 | 254 | 687 | ||||||||||||
Gain on sale
|
- | 5,854 | 10,870 | 5,854 | ||||||||||||
Internal dispositon costs
|
- | (589 | ) | (1,087 | ) | (589 | ) | |||||||||
Income from discontinued operations
|
$ | - | $ | 5,551 | $ | 10,037 | $ | 5,952 |
As of June 30, 2012
|
As of June 30, 2011
|
|||||||||||||||
Apartment Units
|
%
|
Apartment Units
|
%
|
|||||||||||||
Southern California
|
13,656 | 49 | % | 13,068 | 49 | % | ||||||||||
Northern California
|
8,206 | 29 | % | 7,817 | 29 | % | ||||||||||
Seattle Metro
|
6,168 | 22 | % | 5,979 | 22 | % | ||||||||||
Total
|
28,030 | 100 | % | 26,864 | 100 | % |
Three months ended
|
||||||||
June 30,
|
||||||||
2012
|
2011
|
|||||||
Southern California
|
95.9 | % | 96.6 | % | ||||
Northern California
|
96.6 | % | 97.2 | % | ||||
Seattle Metro
|
96.1 | % | 96.7 | % |
Three Months Ended
|
||||||||||||||||||||
Number of
|
June 30,
|
Dollar
|
Percentage
|
|||||||||||||||||
Properties
|
2012
|
2011
|
Change
|
Change
|
||||||||||||||||
Property Revenues
(dollars in thousands)
|
||||||||||||||||||||
Quarterly Same-Property:
|
||||||||||||||||||||
Southern California
|
60 | $ | 56,437 | $ | 54,542 | $ | 1,895 | 3.5 | % | |||||||||||
Northern California
|
33 | 39,420 | 35,956 | 3,464 | 9.6 | |||||||||||||||
Seattle Metro
|
28 | 21,060 | 19,510 | 1,550 | 7.9 | |||||||||||||||
Total Quarterly Same-Property revenues
|
121 | 116,917 | 110,008 | 6,909 | 6.3 | |||||||||||||||
Quarterly Non-Same Property Revenues (1)
|
12,848 | 4,898 | 7,950 | 162.3 | ||||||||||||||||
Total property revenues
|
$ | 129,765 | $ | 114,906 | $ | 14,859 | 12.9 | % |
(1)
|
Includes seven communities acquired after January 1, 2011, one redevelopment community, five development communities, and three commercial buildings.
|
Six Months Ended
|
|||||
June 30,
|
|||||
2012
|
2011
|
||||
Southern California
|
96.3%
|
96.4%
|
|||
Northern California
|
97.0%
|
97.1%
|
|||
Seattle Metro
|
96.4%
|
96.7%
|
Six Months Ended
|
||||||||||||||||||||
Number of
|
June 30,
|
Dollar
|
Percentage
|
|||||||||||||||||
Properties
|
2012
|
2011
|
Change
|
Change
|
||||||||||||||||
Property Revenues
(dollars in thousands)
|
||||||||||||||||||||
2012/2011 Same-Properties:
|
||||||||||||||||||||
Southern California
|
60 | $ | 112,627 | $ | 108,238 | $ | 4,389 | 4.1 | % | |||||||||||
Northern California
|
33 | 78,227 | 71,259 | 6,968 | 9.8 | |||||||||||||||
Seattle Metro
|
28 | 41,853 | 38,592 | 3,261 | 8.4 | |||||||||||||||
Total 2012/2011 Same-Property revenues
|
121 | 232,707 | 218,089 | 14,618 | 6.7 | |||||||||||||||
2012/2011 Non-Same Property Revenues (1)
|
22,531 | 8,025 | 14,506 | 180.8 | ||||||||||||||||
Total property revenues
|
$ | 255,238 | $ | 226,114 | $ | 29,124 | 12.9 | % |
|
(1)
|
Includes seven communities acquired after January 1, 2011, one redevelopment community, five development communities, and three commercial buildings.
|
(a)
|
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 Funds from Operations “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, NAREIT’s 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.
|
(b)
|
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 NAREIT’s definition of FFO, of gains and losses (including impairment charges on depreciable real estate) 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 REIT’s activity and assists in comparing those operating results between periods.
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Net income available to common stockholders
|
$ | 37,078 | $ | 10,325 | $ | 59,800 | $ | 18,743 | ||||||||
Adjustments:
|
||||||||||||||||
Depreciation and amortization
|
41,801 | 37,511 | 82,629 | 74,544 | ||||||||||||
Gains not included in FFO, net of internal disposition costs
|
(21,947 | ) | (5,265 | ) | (31,730 | ) | (5,265 | ) | ||||||||
Depreciation add back from unconsolidated co-investments
|
3,312 | 1,957 | 7,643 | 4,838 | ||||||||||||
Noncontrolling interests related to Operating Partnership units
|
2,502 | 987 | 4,092 | 1,619 | ||||||||||||
Depreciation attributable to third party of co-investments
|
(303 | ) | (261 | ) | (592 | ) | (523 | ) | ||||||||
Funds from operations
|
$ | 62,443 | $ | 45,254 | $ | 121,842 | $ | 93,956 | ||||||||
Funds from operations per share - diluted
|
$ | 1.69 | $ | 1.32 | $ | 3.32 | $ | 2.76 | ||||||||
Non-core items:
|
||||||||||||||||
Co-investment promote income
|
(2,299 | ) | - | (2,299 | ) | - | ||||||||||
Loss on early retirement of debt
|
1,450 | 253 | 1,450 | 253 | ||||||||||||
Gain on sales of marketable securities
|
(521 | ) | - | (521 | ) | (4,543 | ) | |||||||||
Acquisition costs
|
312 | 510 | 498 | 840 | ||||||||||||
Excess of cash paid to redeem preferred stock and units over the carrying value
|
- | 1,949 | - | 1,949 | ||||||||||||
Core Funds from operations
|
$ | 61,385 | $ | 47,966 | $ | 120,970 | $ | 92,455 | ||||||||
Core Funds from operations per share-diluted
|
$ | 1.66 | $ | 1.40 | $ | 3.30 | $ | 2.71 | ||||||||
Weighted average number shares outstanding diluted
(1)
|
36,947,477 | 34,365,418 | 36,672,683 | 34,079,471 |
(1)
|
Assumes conversion of all dilutive outstanding operating partnership interests in the Operating Partnership.
|
Three months ended June 30,
|
Six months ended June 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Earnings from operations
|
$ | 40,968 | $ | 32,847 | $ | 80,946 | $ | 64,000 | ||||||||
Adjustments:
|
||||||||||||||||
General and administrative
|
5,764 | 5,385 | 11,164 | 10,659 | ||||||||||||
Cost of management and other fees
|
1,611 | 1,073 | 3,251 | 1,997 | ||||||||||||
Depreciation
|
41,801 | 37,250 | 82,535 | 73,908 | ||||||||||||
Management and other fees from affiliates
|
(2,796 | ) | (1,420 | ) | (5,240 | ) | (2,645 | ) | ||||||||
Net operating income
|
87,348 | 75,135 | 172,656 | 147,919 | ||||||||||||
Less: Non same-property net operating income
|
(8,693 | ) | (3,092 | ) | (15,009 | ) | (4,853 | ) | ||||||||
Same-property net operating income
|
$ | 78,655 | $ | 72,043 | $ | 157,647 | $ | 143,066 |
Carrying and
|
Estimated Carrying Value
|
|||||||||||||||||||
Notional
|
Maturity
|
Estimate Fair
|
+ 50 | - 50 | ||||||||||||||||
(Dollars in thousands)
|
Amount
|
Date Range
|
Value
|
Basis Points
|
Basis Points
|
|||||||||||||||
Cash flow hedges:
|
||||||||||||||||||||
Interest rate swaps
|
$ | 275,000 | 2016-2017 | $ | (4,976 | ) | 1,264 | (10,241 | ) | |||||||||||
Interest rate caps
|
187,787 | 2013-2016 | 30 | 157 | 2 | |||||||||||||||
Total cash flow hedges
|
$ | 462,787 | 2013-2017 | $ | (4,946 | ) | $ | 1,421 | $ | (10,239 | ) |
For the Years Ended
|
2012
|
2013
|
2014
|
2015
|
2016
|
Thereafter
|
Total
|
Fair value
|
|||||||||||||||||||||||||||
(In thousands)
|
|||||||||||||||||||||||||||||||||||
Fixed rate debt
|
$ | 12,051 | 58,410 | 66,076 | 69,624 | 162,783 | 1,422,746 | $ | 1,791,690 | $ | 1,897,510 | ||||||||||||||||||||||||
Average interest rate
|
4.9 | % | 5.6 | % | 5.4 | % | 5.3 | % | 4.4 | % | 5.3 | % | 5.1 | % | |||||||||||||||||||||
Variable rate debt
|
$ | - | 36,650 | 17,102 | 240,000 | (1) | 200,000 | (2) | 202,305 | (3) | $ | 696,057 | $ | 674,792 | |||||||||||||||||||||
Average interest rate
|
- | % | 1.7 | % | 1.6 | % | 2.1 | % | 2.6 | % | 1.9 | % | 2.1 | % |
(1)
|
$75.0 million subject to interest rate swap agreements.
|
(2)
|
$200.0 million subject to interest rate swap agreements.
|
(3)
|
$187.8 million subject to interest rate caps.
|
|
A.
|
Exhibits
|
|
First Amendment to Amended and Restated Revolving Credit Agreement, dated May 31, 2012.
|
|
Modification Agreement, dated July 30, 2012.
|
|
Ratio of Earnings to Fixed Charges.
|
|
Certification of Michael J. Schall, Chief Executive Officer, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
Certification of Michael T. Dance, Chief Financial Officer, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
Certification of Michael J. Schall, Chief Executive Officer, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
Certification of Michael T. Dance, Chief Financial Officer, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
101.INS*
|
XBRL Instance Document
|
|
101.SCH*
|
XBRL Taxonomy Extension Schema Document
|
|
101.CAL*
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
101.DEF*
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
101.LAB*
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
101.PRE*
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
ESSEX PROPERTY TRUST, INC. | |||
(Registrant) | |||
Date: August 3, 2012 | |||
|
By: /S/ BRYAN G. HUNT
|
||
Bryan G. Hunt | |||
First Vice President, Chief Accounting Officer | |||
By: /S/ MICHAEL T. DANCE | |||
Michael T. Dance | |||
Executive Vice President, Chief Financial Officer | |||
(Authorized Officer, Principal Financial Officer) |
TIER
|
GUARANTOR'S
SENIOR UNSECURED
LONG TERM DEBT
RATING
|
APPLICABLE
LIBOR
COMMITTED LOAN
MARGIN (BPS)
|
FACILITY FEE
(BPS PER
ANNUM)
|
APPLICABLE
REFERENCE
RATE
COMMITTED
LOAN
MARGIN
(BPS)
|
I
|
BBB+ and/or Baa1 or better
|
107.5
|
17.5
|
7.5
|
II
|
BBB and/or Baa2
|
120
|
20
|
20
|
III
|
BBB- and/or Baa3
|
155
|
25
|
55
|
IV
|
Less than BBB- and/or
Baa3
|
205
|
25
|
105
|
ESSEX PORTFOLIO, L.P.,
|
|||
a California limited partnership
|
|||
BY:
|
ESSEX PROPERTY TRUST, INC., | ||
a Maryland corporation, its general partner | |||
By: | /s/ Jordan E. Ritter | ||
Jordan E. Ritter | |||
Senior Vice President |
PNC BANK, NATIONAL ASSOCIATION,
|
|||
as Administrative Agent
|
|||
|
|||
By: | /s/ Nicolas Zitelli | ||
Nicolas Zitelli, Vice President
|
PNC BANK, NATIONAL ASSOCIATION, | |||
as L/C Issuer, Swing Line Lender and Lender
|
|||
By: | /s/ Nicolas Zitelli | ||
Nicolas Zitelli, Vice President |
UNION
BANK,
N.A.,
|
|||
as Lender | |||
By: | /s/ Thomas E Little | ||
Thomas E Little | |||
Vice President |
COMERICA BANK,
a
Texas Banking Association
|
|||
as Lender
|
|||
By : | /s/SAM F. MEEHAN | ||
Name: | SAM F. MEEHAN | ||
Title: | VICE PRESIDENT |
KEYBANK NATIONAL ASSOCIATION,
|
|||
as Lender
|
|||
By: | /s/ Jason R.Weaver | ||
Name: | Jason R.Weaver | ||
Title: | Senior Vice President |
US BANK, NATIONAL ASSOCIATION,
|
|||
as Lender
|
|||
By: | /s/ Jeffrey Hoppen | ||
Name: | Jeffrey Hoppen | ||
Title: | Senior Vice President |
CAPITAL
ONE,
N.A.
|
|||
(successor by merger to Chevy Chase Bank, F.S.B.) as Lender
|
|||
By: | /s/Frederick H. Denecke | ||
Name: | Frederick H. Denecke | ||
Title: | Vice President |
BANK OF THE WEST,
|
|||
as Lender
|
|||
By: | /s/Irina Galiena | ||
Name: | Irina Galiena | ||
Title: | Vice President |
BANK OF THE WEST,
|
|||
as Lender
|
|||
By: | /s/Benjamin Amayo | ||
Name: | Benjamin Amayo | ||
Title: | Vice President |
WELLS FARGO BANK, NATIONAL ASSOCIATION,
|
|||
as Lender
|
|||
By: | /s/Carl Skanderup | ||
Name: | Carl Skanderup | ||
Title: | V.P. |
BANK
OF
MONTREAL,
as Lender
|
|||
By: | /s/Lloyd Baron | ||
Name: | Lloyd Baron | ||
Title: | Vice President |
COMPASS
BANK,
as Lender
|
|||
By: | /s/ Brian Tueff | ||
Name: | Brian Tueff | ||
Title: | SVP |
CITIBANK,
as Lender
|
|||
By: | /s/John C. Rowland | ||
Name: | John C. Rowland | ||
Title: | Vice President |
HSBC
BANK
USA,
NA,
as Lender
|
|||
By: | /s/Karen Kokame | ||
Name: | Karen Kokame | ||
Title: | Vice President |
ESSEX PROPERTY TRUST, INC.,
|
|||
a Maryland corporation, as Guarantor
|
|||
By: | /s/Jordan E. Ritter | ||
Name: | Jordan E. Ritter | ||
Title: | Senior Vice President |
Existing Lenders
|
Original Commitment
|
Increased Commitment
|
||||||
PNC Bank, National Association
|
$ | 65,000,000 | $ | 75,000,000 | ||||
Bank of West
|
$ | 40,000,000 | $ | 40,000,000 | ||||
Union Bank, N.A.
|
$ | 50,000,000 | $ | 60,000,000 | ||||
Wells Fargo, National Association
|
$ | 50,000,000 | $ | 60,000,000 | ||||
Capital One, N.A.
|
$ | 30,000,000 | $ | 30,000,000 | ||||
Comerica Bank
|
$ | 30,000,000 | $ | 30,000,000 | ||||
US Bank, National Association
|
$ | 50,000,000 | $ | 60,000,000 | ||||
Keybank, N.A.
|
$ | 40,000,000 | $ | 40,000,000 | ||||
Compass Bank
|
$ | 30,000,000 | $ | 30,000,000 | ||||
Bank of Montreal
|
$ | 40,000,000 | $ | 40,000,000 | ||||
TOTAL:
|
$ | 425.000.000 | $ | 465 000 000 |
Additional Lenders | Commitment | |||
Citibank
|
$ | 25,000,000 | ||
HSBC Bank USA, N.A.
|
$ | 10,000,000 |
Lender | Commitment | Pro Rata Share | ||||||
PNC Bank, National Association
|
$ | 75,000,000 | 15.00 | % | ||||
Bank of West
|
$ | 40,000,000 | 8.00 | % | ||||
Union Bank, N.A.
|
$ | 60,000,000 | 12.00 | % | ||||
Wells Fargo, National Association
|
$ | 60,000,000 | 12.00 | % | ||||
Capital One, N.A.
|
$ | 30,000,000 | 6.00 | % | ||||
Comerica Bank
|
$ | 30,000,000 | 6.00 | % | ||||
US Bank, National Association
|
$ | 60,000,000 | 12.00 | % | ||||
Keybank, N.A.
|
$ | 40,000,000 | 8.00 | % | ||||
Compass Bank
|
$ | 30,000,000 | 6.00 | % | ||||
Bank of Montreal
|
$ | 40,000,000 | 8.00 | % | ||||
Citibank
|
$ | 25,000,000 | 5.00 | % | ||||
HSBC Bank USA, N.A.
|
$ | 10,000,000 | 2.00 | % | ||||
Total
|
$500!000!000
|
100.00 | % |
"Borrower, Guarantor or a subsidiary of Borrower or Guarantor defaults (taking into account applicable notice and cure periods, if any) in connection with any credit such Person has with any holder of Indebtedness of such Person, (i) and such default consists of the failure to make a payment when due on one or more obligations that are recourse to Borrower, Guarantor or a subsidiary of Borrower or Guarantor whose outstanding principal amount exceeds $50,000,000 individually or in the aggregate and such default has not been waived by the holder of such Indebtedness, or (ii) as a result of such default, one or more obligations that are recourse to Borrower, Guarantor or a subsidiary of Borrower or Guarantor whose outstanding principal
amount exceeds $50,000,000 individually or in the aggregate have been accelerated; or"
|
A general release does not extend to claims which the creditor does not know or suspect to exist in his or her favor at the time of executing the release, which if known by him or her must have materially affected his or her settlement with the debtor.
|
___________ | ___________ |
Borrower's Initials | Guarantor's Initials |
Borrower: | |||||
ESSEX PORTFOLIO, L.P., | |||||
a California limited partnership | |||||
|
By: | ESSEX PROPERTY TRUST, INC., | |||
a Maryland corporation, its general partner | |||||
By: | /s/ Mark J. Mikl | ||||
Name : | Mark J. Mikl | ||||
Title: | Senior Vice President | ||||
925 East Meadow Drive | |||||
Palo Alto, CA 94303 | |||||
Attn: |
Mark
J.
Mikl (facsimile: (650) 843-1514)
Jorden E. Ritter (facsimile: (650) 858-1372)
Michael T. Dance (facsimile: (650) 858-0139)
Internet Website: www.essexpropertytrust.com
|
Agent: | ||
U.S. BANK NATIONAL ASSOCIATION,
|
||
as Administrative Agent | ||
By: | ||
Jeffrey G. Hoppen, Senior Vice President
|
Agent: | ||
U.S. BANK NATIONAL ASSOCIATION,
|
||
as Administrative Agent | ||
By: | /s/ Jeffrey G. Hoppen | |
Jeffrey G. Hoppen, Senior Vice President
|
Lenders: | ||
U.S. BANK NATIONAL ASSOCIATION,
|
||
as Lender
|
||
By: | /s/ Jeffrey G. Hoppen | |
Jeffrey G. Hoppen, Senior Vice President
|
WELLS FARGO BANK, NATIONAL ASSOCIATION,
|
||
as Lender
|
||
By: | /s/ Carl Skanderup | |
Carl Skanderup, Vice President |
UNION
BANK,
N.A.,
|
||
as Lender
|
||
By: | /s/ Thomas E. Little | |
Thomas E. Little, Vice President
|
BANK OF THE WEST,
|
|||
as Lender
|
|||
By: | |||
Name:
|
|||
Title:
|
|||
By: | Ben Arroyo | ||
Name:
|
Ben Arroyo | ||
Title:
|
Vice President |
HSBC BANK USA, NATIONAL ASSOCIATION,
|
||
as Lender
|
||
By: | /s/ Karen K. Kokame | |
Karen
K.
Kokame
|
||
Vice President
|
KEYBANK NATIONAL ASSOCIATION,
|
||
as Lender
|
||
By: | /s/ Jason R. Weaver | |
Jason R. Weaver, Senior Vice President
|
Dated as of July 30, 2012.
|
|||
"Guarantor"
|
|||
ESSEX PROPERTY TRUST, INC., | |||
a Maryland corporation | |||
By: | /s/ Mark J. Mikl | ||
Name : | Mark J. Mikl | ||
Title : | Senior Vice President |
LENDER
|
TERM
COMMITMENT
|
PRO RATA
SHARE
|
||||||
US Bank National Association
|
$ | 53,500,000.00 | 15.285714285714 | % | ||||
Wells Fargo Bank, National Association
|
$ | 48,500,000.00 | 13.857142857143 | % | ||||
Union Bank, N.A.
|
$ | 46,000,000.00 | 13.142857142857 | % | ||||
PNC Bank, National Association
|
$ | 46,000,000.00 | 13.142857142857 | % | ||||
Bank of Montreal
|
$ | 36,000,000.00 | 10.285714285714 | % | ||||
Bank ofthe West
|
$ | 25,000,000.00 | 7.142857142857 | % | ||||
HSBC Bank USA, N.A.
|
$ | 25,000,000.00 | 7.142857142857 | % | ||||
KeyBank National Association
|
$ | 25,000,000.00 | 7.142857142857 | % | ||||
Capital One, N.A.
|
$ | 20,000,000.00 | 5.714285714286 | % | ||||
Citibank, N.A.
|
$ | 15,000,000.00 | 4.285714285714 | % | ||||
Comerica Bank
|
$ | 10,000,000.00 | 2.857142857143 | % | ||||
TOTAL
|
$ | 350,000,000.00 | 100.000000000000 | % |
Quarter
ended
|
Years ended December 31
|
|||||||||||||||||||||||||||||
2012
|
2011
(1)
|
2010
(1)
|
2009
(1)
|
2008
(1)
|
2007
(1)
|
|||||||||||||||||||||||||
Earnings:
|
||||||||||||||||||||||||||||||
Income before discontinued operations
|
$ | 42,490 | $ | 48,868 | $ | 49,163 | $ | 43,279 | $ | 78,556 | $ | 54,819 | ||||||||||||||||||
Gain on sales of real estate
|
- | - | - | (103 | ) | (4,578 | ) | - | ||||||||||||||||||||||
Interest and amortization expense
|
27,541 | 103,168 | 87,585 | 86,016 | 85,063 | 85,896 | ||||||||||||||||||||||||
Total earnings
|
$ | 70,031 | $ | 152,036 | $ | 136,748 | $ | 129,192 | $ | 159,041 | $ | 140,715 | ||||||||||||||||||
Fixed charges:
|
||||||||||||||||||||||||||||||
Interest and amortization expense
|
$ | 27,541 | $ | 103,168 | $ | 87,585 | $ | 86,016 | $ | 85,063 | $ | 85,896 | ||||||||||||||||||
Capitalized interest
|
2,319 | 8,240 | 9,486 | 10,463 | 10,908 | 5,134 | ||||||||||||||||||||||||
Preferred stock dividends
|
1,368 | 4,753 | 2,170 | 4,860 | 9,241 | 9,174 | ||||||||||||||||||||||||
Perpetual preferred unit distributions
|
- | 1,650 | 6,300 | 6,300 | 9,909 | 10,238 | ||||||||||||||||||||||||
Total fixed charges and preferred stock dividends
|
$ | 31,228 | $ | 117,811 | $ | 105,541 | $ | 107,639 | $ | 115,121 | $ | 110,442 | ||||||||||||||||||
Ratio of earnings to fixed charges (excluding preferred stock dividends and preferred unit distributions)
|
2.35 |
X
|
1.36 |
X
|
1.41 |
X
|
1.34 |
X
|
1.66 |
X
|
1.55 |
X
|
||||||||||||||||||
Ratio of earnings to combined fixed charges and preferred stock dividends
|
2.24 |
X
|
1.29 |
X
|
1.30 |
X
|
1.20 |
X
|
1.38 |
X
|
1.27 |
X
|
(1)
|
The results of operations for 2007-2011 have been reclassified and restated to reflect discontinued operations.
|
|
1.
|
I have reviewed this quarterly report on Form 10-Q of Essex Property Trust, Inc.;
|
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure control and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
|
b)
|
Designed such internal control over financial reporting, or caused such internal controls over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date: August 3, 2012 | |
/s/ Michael J. Schall
|
|
Michael J. Schall | |
Chief Executive Officer and President, and Director | |
Essex Property Trust, Inc. |
|
1.
|
I have reviewed this quarterly report on Form 10-Q of Essex Property Trust, Inc.;
|
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure control and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
|
b)
|
Designed such internal control over financial reporting, or caused such internal controls over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
|
5)
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date: August 3, 2012 | |
/s/ Michael T. Dance
|
|
Michael T. Dance
|
|
Chief Financial Officer, Executive Vice President,
|
|
Essex Property Trust, Inc. |
Date: August 3, 2012
|
/s/ Michael J. Schall | |
Michael J. Schall
|
||
Chief Executive Officer and President, and Director,
|
||
Essex Property Trust, Inc. |
Date: August 3, 2012
|
/s/ Michael T. Dance | |
Michael T. Dance
|
||
Chief Financial Officer, Executive Vice President,
|
||
Essex Property Trust, Inc. |