x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
MARYLAND (Liberty Property Trust)
|
23-7768996
|
|
PENNSYLVANIA (Liberty Property Limited Partnership)
|
23-2766549
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification Number)
|
|
|
|
|
650 East Swedesford Road
|
|
|
Wayne,
|
Pennsylvania
|
19087
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
Title of each class
|
|
Trading Symbol(s)
|
|
Name of each
exchange on which registered
|
Common Shares of Beneficial Interest, $0.001 par value
|
|
LPT
|
|
New York Stock Exchange
|
Large Accelerated Filer
|
x
|
Accelerated Filer
|
o
|
Non-Accelerated Filer
|
o
|
Smaller Reporting Company
|
o
|
|
|
Emerging Growth Company
|
o
|
•
|
enhances investors' understanding of the Trust and the Operating Partnership by enabling investors to view the business as a whole in the same manner as management views and operates the business;
|
•
|
eliminates duplicative disclosure and provides a more streamlined and readable presentation since a substantial portion of the Company's disclosure applies to both the Trust and the Operating Partnership; and
|
•
|
creates time and cost efficiencies through the preparation of one combined report instead of two separate reports.
|
•
|
consolidated financial statements;
|
•
|
the following notes to the consolidated financial statements;
|
◦
|
Income per Common Share of the Trust and Income per Common Unit of the Operating Partnership;
|
◦
|
Noncontrolling Interests of the Trust and Limited Partners' Equity and Noncontrolling Interest of the Operating Partnership
|
Index
|
|
Page
|
|
|
|
PART I.
|
|
|
|
|
|
Item 1.
|
|
|
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
Item 2.
|
||
|
|
|
Item 3.
|
||
|
|
|
Item 4.
|
||
|
|
|
PART II.
|
||
|
|
|
Item 1.
|
||
|
|
|
Item 1A.
|
||
|
|
|
Item 2.
|
||
|
|
|
Item 3.
|
|
June 30, 2019
|
|
December 31, 2018
|
||||
ASSETS
|
|
|
|
||||
Real estate:
|
|
|
|
||||
Land and land improvements
|
$
|
1,339,483
|
|
|
$
|
1,236,514
|
|
Building and improvements
|
4,612,859
|
|
|
4,397,049
|
|
||
Less accumulated depreciation
|
(1,004,624
|
)
|
|
(941,299
|
)
|
||
Operating real estate
|
4,947,718
|
|
|
4,692,264
|
|
||
Development in progress
|
416,035
|
|
|
462,572
|
|
||
Land held for development
|
303,135
|
|
|
296,244
|
|
||
Net real estate
|
5,666,888
|
|
|
5,451,080
|
|
||
Cash and cash equivalents
|
21,039
|
|
|
84,923
|
|
||
Restricted cash
|
17,392
|
|
|
10,899
|
|
||
Accounts receivable
|
12,458
|
|
|
14,109
|
|
||
Deferred rent receivable
|
118,230
|
|
|
111,372
|
|
||
Deferred financing and leasing costs, net of accumulated amortization (June 30, 2019, $183,418; December 31, 2018, $165,553)
|
163,566
|
|
|
157,823
|
|
||
Investments in and advances to unconsolidated joint ventures
|
350,768
|
|
|
350,981
|
|
||
Assets held for sale
|
386,726
|
|
|
502,207
|
|
||
Right of use asset
|
17,931
|
|
|
—
|
|
||
Prepaid expenses and other assets
|
127,261
|
|
|
251,000
|
|
||
Total assets
|
$
|
6,882,259
|
|
|
$
|
6,934,394
|
|
LIABILITIES
|
|
|
|
||||
Mortgage loans, net
|
$
|
351,493
|
|
|
$
|
395,202
|
|
Unsecured notes, net
|
2,632,881
|
|
|
2,285,698
|
|
||
Credit facilities
|
100,000
|
|
|
411,846
|
|
||
Accounts payable
|
46,405
|
|
|
62,943
|
|
||
Accrued interest
|
28,021
|
|
|
22,309
|
|
||
Dividend and distributions payable
|
62,241
|
|
|
60,560
|
|
||
Lease liabilities
|
18,617
|
|
|
—
|
|
||
Other liabilities
|
200,867
|
|
|
270,396
|
|
||
Liabilities held for sale
|
19,033
|
|
|
21,131
|
|
||
Total liabilities
|
3,459,558
|
|
|
3,530,085
|
|
||
Noncontrolling interest - operating partnership - 213,483 and 301,483 preferred units outstanding as of June 30, 2019 and December 31, 2018, respectively
|
5,337
|
|
|
7,537
|
|
||
EQUITY
|
|
|
|
||||
Liberty Property Trust shareholders’ equity
|
|
|
|
||||
Common shares of beneficial interest, $.001 par value, 283,987,000 shares authorized; 148,297,283 and 147,899,354 shares issued and outstanding as of June 30, 2019 and December 31, 2018, respectively
|
148
|
|
|
148
|
|
||
Additional paid-in capital
|
3,687,085
|
|
|
3,691,778
|
|
||
Accumulated other comprehensive loss
|
(57,674
|
)
|
|
(55,243
|
)
|
||
Distributions in excess of net income
|
(274,311
|
)
|
|
(306,822
|
)
|
||
Total Liberty Property Trust shareholders’ equity
|
3,355,248
|
|
|
3,329,861
|
|
||
Noncontrolling interest – operating partnership - 3,513,049 and 3,520,205 common units outstanding as of June 30, 2019 and December 31, 2018, respectively
|
61,839
|
|
|
61,471
|
|
||
Noncontrolling interest – consolidated joint ventures
|
277
|
|
|
5,440
|
|
||
Total equity
|
3,417,364
|
|
|
3,396,772
|
|
||
Total liabilities, noncontrolling interest - operating partnership and equity
|
$
|
6,882,259
|
|
|
$
|
6,934,394
|
|
|
Three Months Ended
|
||||||
|
June 30, 2019
|
|
June 30, 2018
|
||||
REVENUE
|
|
|
|
||||
Rental revenue
|
$
|
160,359
|
|
|
$
|
146,107
|
|
Development service fee income
|
978
|
|
|
19,824
|
|
||
Total revenue
|
161,337
|
|
|
165,931
|
|
||
EXPENSES
|
|
|
|
||||
Rental property
|
14,104
|
|
|
13,247
|
|
||
Real estate taxes
|
23,487
|
|
|
21,793
|
|
||
General and administrative
|
9,693
|
|
|
8,832
|
|
||
Leasing expense
|
3,318
|
|
|
2,767
|
|
||
Other operating expense
|
3,256
|
|
|
1,577
|
|
||
Interest expense
|
25,406
|
|
|
21,454
|
|
||
Depreciation and amortization
|
43,032
|
|
|
40,076
|
|
||
Development service fee expense
|
847
|
|
|
79,808
|
|
||
Impairment charges - real estate assets
|
—
|
|
|
26,000
|
|
||
Total expenses
|
123,143
|
|
|
215,554
|
|
||
|
|
|
|
||||
Interest and other income
|
7,998
|
|
|
2,700
|
|
||
Gain on property dispositions
|
5,462
|
|
|
48,584
|
|
||
Equity in earnings of unconsolidated joint ventures
|
2,181
|
|
|
7,428
|
|
||
Income from continuing operations before income taxes
|
53,835
|
|
|
9,089
|
|
||
Income taxes
|
261
|
|
|
(911
|
)
|
||
Income from continuing operations
|
54,096
|
|
|
8,178
|
|
||
Discontinued operations (including gain on asset sales, net of impairments and debt extinguishment loss, of $41.2 million and a net loss, of $0.2 million for the three months ended June 30, 2019 and 2018, respectively)
|
48,239
|
|
|
12,712
|
|
||
Net income
|
102,335
|
|
|
20,890
|
|
||
Noncontrolling interest – operating partnership
|
(2,443
|
)
|
|
(585
|
)
|
||
Noncontrolling interest – consolidated joint ventures
|
(123
|
)
|
|
(691
|
)
|
||
Net income available to common shareholders
|
$
|
99,769
|
|
|
$
|
19,614
|
|
|
|
|
|
||||
Net income
|
$
|
102,335
|
|
|
$
|
20,890
|
|
Other comprehensive loss - foreign currency translation
|
(5,894
|
)
|
|
(14,138
|
)
|
||
Other comprehensive (loss) income - derivative instruments
|
(116
|
)
|
|
102
|
|
||
Other comprehensive loss
|
(6,010
|
)
|
|
(14,036
|
)
|
||
Total comprehensive income
|
96,325
|
|
|
6,854
|
|
||
Less: comprehensive income attributable to noncontrolling interest
|
(2,427
|
)
|
|
(949
|
)
|
||
Comprehensive income attributable to common shareholders
|
$
|
93,898
|
|
|
$
|
5,905
|
|
Earnings per common share
|
|
|
|
||||
Basic:
|
|
|
|
||||
Income from continuing operations
|
$
|
0.36
|
|
|
$
|
0.05
|
|
Income from discontinued operations
|
0.32
|
|
|
0.08
|
|
||
Income per common share – basic
|
$
|
0.68
|
|
|
$
|
0.13
|
|
Diluted:
|
|
|
|
||||
Income from continuing operations
|
$
|
0.35
|
|
|
$
|
0.05
|
|
Income from discontinued operations
|
0.32
|
|
|
0.08
|
|
||
Income per common share – diluted
|
$
|
0.67
|
|
|
$
|
0.13
|
|
Weighted average number of common shares outstanding
|
|
|
|
||||
Basic
|
147,805
|
|
|
147,274
|
|
||
Diluted
|
148,668
|
|
|
148,333
|
|
||
Amounts attributable to common shareholders
|
|
|
|
||||
Income from continuing operations
|
$
|
52,764
|
|
|
$
|
7,308
|
|
Discontinued operations
|
47,005
|
|
|
12,306
|
|
||
Net income available to common shareholders
|
$
|
99,769
|
|
|
$
|
19,614
|
|
|
Six Months Ended
|
||||||
|
June 30, 2019
|
|
June 30, 2018
|
||||
REVENUE
|
|
|
|
||||
Rental revenue
|
$
|
316,732
|
|
|
$
|
291,482
|
|
Development service fee income
|
1,842
|
|
|
46,176
|
|
||
Total revenue
|
318,574
|
|
|
337,658
|
|
||
EXPENSES
|
|
|
|
||||
Rental property
|
27,768
|
|
|
26,464
|
|
||
Real estate taxes
|
45,860
|
|
|
43,295
|
|
||
General and administrative
|
25,298
|
|
|
23,159
|
|
||
Leasing expense
|
6,526
|
|
|
5,579
|
|
||
Other operating expense
|
5,524
|
|
|
4,079
|
|
||
Interest expense
|
50,903
|
|
|
42,944
|
|
||
Depreciation and amortization
|
86,430
|
|
|
79,582
|
|
||
Development service fee expense
|
1,680
|
|
|
107,875
|
|
||
Impairment charges - real estate assets
|
99
|
|
|
26,000
|
|
||
Total expenses
|
250,088
|
|
|
358,977
|
|
||
|
|
|
|
|
|
||
Interest and other income
|
11,256
|
|
|
5,220
|
|
||
Gain on property dispositions
|
5,957
|
|
|
52,742
|
|
||
Equity in earnings of unconsolidated joint ventures
|
9,190
|
|
|
14,192
|
|
||
Income from continuing operations before income taxes
|
94,889
|
|
|
50,835
|
|
||
Income taxes
|
(571
|
)
|
|
(1,440
|
)
|
||
Income from continuing operations
|
94,318
|
|
|
49,395
|
|
||
Discontinued operations (including gain on asset sales, net of impairments and debt extinguishment loss, of $50.1 million and $89.8 million and for the six months ended June 30, 2019 and 2018, respectively)
|
63,766
|
|
|
115,220
|
|
||
Net income
|
158,084
|
|
|
164,615
|
|
||
Noncontrolling interest – operating partnership
|
(3,817
|
)
|
|
(4,042
|
)
|
||
Noncontrolling interest – consolidated joint ventures
|
(167
|
)
|
|
(778
|
)
|
||
Net income available to common shareholders
|
$
|
154,100
|
|
|
$
|
159,795
|
|
|
|
|
|
||||
Net income
|
$
|
158,084
|
|
|
$
|
164,615
|
|
Other comprehensive loss - foreign currency translation
|
(518
|
)
|
|
(6,206
|
)
|
||
Other comprehensive (loss) income - derivative instruments
|
(1,970
|
)
|
|
487
|
|
||
Other comprehensive loss
|
(2,488
|
)
|
|
(5,719
|
)
|
||
Total comprehensive income
|
155,596
|
|
|
158,896
|
|
||
Less: comprehensive income attributable to noncontrolling interest
|
(3,927
|
)
|
|
(4,687
|
)
|
||
Comprehensive income attributable to common shareholders
|
$
|
151,669
|
|
|
$
|
154,209
|
|
Earnings per common share
|
|
|
|
||||
Basic:
|
|
|
|
||||
Income from continuing operations
|
$
|
0.62
|
|
|
$
|
0.33
|
|
Income from discontinued operations
|
0.42
|
|
|
0.76
|
|
||
Income per common share – basic
|
$
|
1.04
|
|
|
$
|
1.09
|
|
Diluted:
|
|
|
|
||||
Income from continuing operations
|
$
|
0.62
|
|
|
$
|
0.32
|
|
Income from discontinued operations
|
0.42
|
|
|
0.76
|
|
||
Income per common share – diluted
|
$
|
1.04
|
|
|
$
|
1.08
|
|
Weighted average number of common shares outstanding
|
|
|
|
||||
Basic
|
147,706
|
|
|
147,184
|
|
||
Diluted
|
148,606
|
|
|
148,104
|
|
||
Amounts attributable to common shareholders
|
|
|
|
||||
Income from continuing operations
|
$
|
92,000
|
|
|
$
|
47,447
|
|
Discontinued operations
|
62,100
|
|
|
112,348
|
|
||
Net income available to common shareholders
|
$
|
154,100
|
|
|
$
|
159,795
|
|
|
|
Three Months Ended June 30, 2019
|
|||||||||||||||||||||||||||||||||||||
|
|
NUMBER OF COMMON SHARES
|
|
COMMON SHARES OF
BENEFICIAL INTEREST |
|
ADDITIONAL PAID-IN CAPITAL
|
|
ACCUMULATED OTHER COMPREHENSIVE LOSS
|
|
DISTRIBUTIONS IN EXCESS OF NET INCOME
|
|
TOTAL LIBERTY PROPERTY TRUST SHAREHOLDERS’
EQUITY |
|
NONCONTROLLING INTEREST - OPERATING PARTNERSHIP
|
|
NONCONTROLLING INTEREST -
CONSOLIDATED JOINT VENTURES |
|
TOTAL EQUITY
|
|
NONCONTROLLING INTEREST - OPERATING PARTNERSHIP (MEZZANINE)
|
|||||||||||||||||||
Balance at April 1, 2019
|
|
148,258,042
|
|
|
$
|
148
|
|
|
$
|
3,697,783
|
|
|
$
|
(51,803
|
)
|
|
$
|
(313,279
|
)
|
|
$
|
3,332,849
|
|
|
$
|
61,280
|
|
|
$
|
4,684
|
|
|
$
|
3,398,813
|
|
|
$
|
5,337
|
|
Net proceeds from the issuance of common shares
|
|
32,085
|
|
|
—
|
|
|
1,090
|
|
|
—
|
|
|
—
|
|
|
1,090
|
|
|
—
|
|
|
—
|
|
|
1,090
|
|
|
—
|
|
|||||||||
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
99,769
|
|
|
99,769
|
|
|
2,359
|
|
|
123
|
|
|
102,251
|
|
|
84
|
|
|||||||||
Distributions
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(60,801
|
)
|
|
(60,801
|
)
|
|
(1,536
|
)
|
|
(123
|
)
|
|
(62,460
|
)
|
|
(84
|
)
|
|||||||||
Share-based compensation net of shares related to tax withholdings
|
|
—
|
|
|
—
|
|
|
1,437
|
|
|
—
|
|
|
—
|
|
|
1,437
|
|
|
—
|
|
|
—
|
|
|
1,437
|
|
|
—
|
|
|||||||||
Other comprehensive loss - foreign currency translation
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,758
|
)
|
|
—
|
|
|
(5,758
|
)
|
|
(136
|
)
|
|
—
|
|
|
(5,894
|
)
|
|
—
|
|
|||||||||
Other comprehensive loss - derivative instruments
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(113
|
)
|
|
—
|
|
|
(113
|
)
|
|
(3
|
)
|
|
—
|
|
|
(116
|
)
|
|
—
|
|
|||||||||
Acquisition of noncontrolling interest
|
|
—
|
|
|
—
|
|
|
(13,350
|
)
|
|
—
|
|
|
—
|
|
|
(13,350
|
)
|
|
—
|
|
|
(4,407
|
)
|
|
(17,757
|
)
|
|
—
|
|
|||||||||
Redemption of noncontrolling interests – common units
|
|
7,156
|
|
|
—
|
|
|
125
|
|
|
—
|
|
|
—
|
|
|
125
|
|
|
(125
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Balance at June 30, 2019
|
|
148,297,283
|
|
|
$
|
148
|
|
|
$
|
3,687,085
|
|
|
$
|
(57,674
|
)
|
|
$
|
(274,311
|
)
|
|
$
|
3,355,248
|
|
|
$
|
61,839
|
|
|
$
|
277
|
|
|
$
|
3,417,364
|
|
|
$
|
5,337
|
|
|
|
Three Months Ended June 30, 2018
|
|||||||||||||||||||||||||||||||||||||
|
|
NUMBER OF COMMON SHARES
|
|
COMMON SHARES OF
BENEFICIAL INTEREST
|
|
ADDITIONAL PAID-IN CAPITAL
|
|
ACCUMULATED OTHER COMPREHENSIVE LOSS
|
|
DISTRIBUTIONS IN EXCESS OF NET INCOME
|
|
TOTAL LIBERTY PROPERTY TRUST SHAREHOLDERS’
EQUITY
|
|
NONCONTROLLING INTEREST - OPERATING PARTNERSHIP
|
|
NONCONTROLLING INTEREST -
CONSOLIDATED
JOINT
VENTURES
|
|
TOTAL EQUITY
|
|
NONCONTROLLING INTEREST - OPERATING PARTNERSHIP (MEZZANINE)
|
|||||||||||||||||||
Balance at April 1, 2018
|
|
147,773,141
|
|
|
$
|
148
|
|
|
$
|
3,683,660
|
|
|
$
|
(29,674
|
)
|
|
$
|
(468,883
|
)
|
|
$
|
3,185,251
|
|
|
$
|
58,186
|
|
|
$
|
4,851
|
|
|
$
|
3,248,288
|
|
|
$
|
7,537
|
|
Net proceeds from the issuance of common shares
|
|
23,477
|
|
|
—
|
|
|
1,260
|
|
|
—
|
|
|
—
|
|
|
1,260
|
|
|
—
|
|
|
—
|
|
|
1,260
|
|
|
—
|
|
|||||||||
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
19,614
|
|
|
19,614
|
|
|
467
|
|
|
691
|
|
|
20,772
|
|
|
118
|
|
|||||||||
Distributions
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(59,117
|
)
|
|
(59,117
|
)
|
|
(1,408
|
)
|
|
(119
|
)
|
|
(60,644
|
)
|
|
(118
|
)
|
|||||||||
Share-based compensation net of shares related to tax withholdings
|
|
—
|
|
|
—
|
|
|
1,585
|
|
|
—
|
|
|
—
|
|
|
1,585
|
|
|
—
|
|
|
—
|
|
|
1,585
|
|
|
—
|
|
|||||||||
Other comprehensive loss - foreign currency translation
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(13,809
|
)
|
|
—
|
|
|
(13,809
|
)
|
|
(329
|
)
|
|
—
|
|
|
(14,138
|
)
|
|
—
|
|
|||||||||
Other comprehensive income - derivative instruments
|
|
—
|
|
|
—
|
|
|
—
|
|
|
100
|
|
|
—
|
|
|
100
|
|
|
2
|
|
|
—
|
|
|
102
|
|
|
—
|
|
|||||||||
Balance at June 30, 2018
|
|
147,796,618
|
|
|
$
|
148
|
|
|
$
|
3,686,505
|
|
|
$
|
(43,383
|
)
|
|
$
|
(508,386
|
)
|
|
$
|
3,134,884
|
|
|
$
|
56,918
|
|
|
$
|
5,423
|
|
|
$
|
3,197,225
|
|
|
$
|
7,537
|
|
|
|
Six Months Ended June 30, 2019
|
|||||||||||||||||||||||||||||||||||||
|
|
NUMBER OF COMMON SHARES
|
|
COMMON SHARES OF
BENEFICIAL INTEREST |
|
ADDITIONAL PAID-IN CAPITAL
|
|
ACCUMULATED OTHER COMPREHENSIVE LOSS
|
|
DISTRIBUTIONS IN EXCESS OF NET INCOME
|
|
TOTAL LIBERTY PROPERTY TRUST SHAREHOLDERS’
EQUITY |
|
NONCONTROLLING INTEREST - OPERATING PARTNERSHIP
|
|
NONCONTROLLING INTEREST -
CONSOLIDATED JOINT VENTURES |
|
TOTAL EQUITY
|
|
NONCONTROLLING INTEREST - OPERATING PARTNERSHIP (MEZZANINE)
|
|||||||||||||||||||
Balance at January 1, 2019
|
|
147,899,354
|
|
|
$
|
148
|
|
|
$
|
3,691,778
|
|
|
$
|
(55,243
|
)
|
|
$
|
(306,822
|
)
|
|
$
|
3,329,861
|
|
|
$
|
61,471
|
|
|
$
|
5,440
|
|
|
$
|
3,396,772
|
|
|
$
|
7,537
|
|
Net proceeds from the issuance of common shares
|
|
390,773
|
|
|
—
|
|
|
4,999
|
|
|
—
|
|
|
—
|
|
|
4,999
|
|
|
—
|
|
|
—
|
|
|
4,999
|
|
|
—
|
|
|||||||||
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
154,100
|
|
|
154,100
|
|
|
3,649
|
|
|
167
|
|
|
157,916
|
|
|
168
|
|
|||||||||
Distributions
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(121,589
|
)
|
|
(121,589
|
)
|
|
(3,099
|
)
|
|
(167
|
)
|
|
(124,855
|
)
|
|
(168
|
)
|
|||||||||
Share-based compensation net of shares related to tax withholdings
|
|
—
|
|
|
—
|
|
|
3,533
|
|
|
—
|
|
|
—
|
|
|
3,533
|
|
|
—
|
|
|
—
|
|
|
3,533
|
|
|
—
|
|
|||||||||
Other comprehensive loss - foreign currency translation
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(507
|
)
|
|
—
|
|
|
(507
|
)
|
|
(11
|
)
|
|
—
|
|
|
(518
|
)
|
|
—
|
|
|||||||||
Other comprehensive loss - derivative instruments
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,924
|
)
|
|
—
|
|
|
(1,924
|
)
|
|
(46
|
)
|
|
—
|
|
|
(1,970
|
)
|
|
—
|
|
|||||||||
Acquisition of noncontrolling interest
|
|
—
|
|
|
—
|
|
|
(13,350
|
)
|
|
—
|
|
|
—
|
|
|
(13,350
|
)
|
|
—
|
|
|
(5,163
|
)
|
|
(18,513
|
)
|
|
—
|
|
|||||||||
Redemption of noncontrolling interests – common units
|
|
7,156
|
|
|
—
|
|
|
125
|
|
|
—
|
|
|
—
|
|
|
125
|
|
|
(125
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Redemption of noncontrolling interest - preferred units
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,200
|
)
|
|||||||||
Balance at June 30, 2019
|
|
148,297,283
|
|
|
$
|
148
|
|
|
$
|
3,687,085
|
|
|
$
|
(57,674
|
)
|
|
$
|
(274,311
|
)
|
|
$
|
3,355,248
|
|
|
$
|
61,839
|
|
|
$
|
277
|
|
|
$
|
3,417,364
|
|
|
$
|
5,337
|
|
|
|
Six Months Ended June 30, 2018
|
|||||||||||||||||||||||||||||||||||||
|
|
NUMBER OF COMMON SHARES
|
|
COMMON SHARES OF
BENEFICIAL INTEREST |
|
ADDITIONAL PAID-IN CAPITAL
|
|
ACCUMULATED OTHER COMPREHENSIVE LOSS
|
|
DISTRIBUTIONS IN EXCESS OF NET INCOME
|
|
TOTAL LIBERTY PROPERTY TRUST SHAREHOLDERS’
EQUITY |
|
NONCONTROLLING INTEREST - OPERATING PARTNERSHIP
|
|
NONCONTROLLING INTEREST -
CONSOLIDATED JOINT VENTURES |
|
TOTAL EQUITY
|
|
NONCONTROLLING INTEREST - OPERATING PARTNERSHIP (MEZZANINE)
|
|||||||||||||||||||
Balance at January 1, 2018
|
|
147,450,691
|
|
|
$
|
147
|
|
|
$
|
3,674,978
|
|
|
$
|
(37,797
|
)
|
|
$
|
(549,970
|
)
|
|
$
|
3,087,358
|
|
|
$
|
56,159
|
|
|
$
|
4,849
|
|
|
$
|
3,148,366
|
|
|
$
|
7,537
|
|
Net proceeds from the issuance of common shares
|
|
345,927
|
|
|
1
|
|
|
4,526
|
|
|
—
|
|
|
—
|
|
|
4,527
|
|
|
—
|
|
|
—
|
|
|
4,527
|
|
|
—
|
|
|||||||||
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
159,795
|
|
|
159,795
|
|
|
3,806
|
|
|
778
|
|
|
164,379
|
|
|
236
|
|
|||||||||
Distributions
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(118,211
|
)
|
|
(118,211
|
)
|
|
(2,914
|
)
|
|
(204
|
)
|
|
(121,329
|
)
|
|
(236
|
)
|
|||||||||
Share-based compensation net of shares related to tax withholdings
|
|
—
|
|
|
—
|
|
|
7,001
|
|
|
—
|
|
|
—
|
|
|
7,001
|
|
|
—
|
|
|
—
|
|
|
7,001
|
|
|
—
|
|
|||||||||
Other comprehensive loss - foreign currency translation
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,062
|
)
|
|
—
|
|
|
(6,062
|
)
|
|
(144
|
)
|
|
—
|
|
|
(6,206
|
)
|
|
—
|
|
|||||||||
Other comprehensive income - derivative instruments
|
|
—
|
|
|
—
|
|
|
—
|
|
|
476
|
|
|
—
|
|
|
476
|
|
|
11
|
|
|
—
|
|
|
487
|
|
|
—
|
|
|||||||||
Balance at June 30, 2018
|
|
147,796,618
|
|
|
$
|
148
|
|
|
$
|
3,686,505
|
|
|
$
|
(43,383
|
)
|
|
$
|
(508,386
|
)
|
|
$
|
3,134,884
|
|
|
$
|
56,918
|
|
|
$
|
5,423
|
|
|
$
|
3,197,225
|
|
|
$
|
7,537
|
|
|
Six Months Ended
|
||||||
|
June 30, 2019
|
|
June 30, 2018
|
||||
OPERATING ACTIVITIES
|
|
|
|
||||
Net income
|
$
|
158,084
|
|
|
$
|
164,615
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
Depreciation and amortization
|
88,708
|
|
|
88,459
|
|
||
Amortization of deferred financing costs
|
2,311
|
|
|
1,922
|
|
||
Expensed pursuit costs
|
208
|
|
|
383
|
|
||
Impairment charges - real estate assets
|
14,391
|
|
|
26,000
|
|
||
Loss on debt extinguishment
|
7,618
|
|
|
—
|
|
||
Equity in earnings of unconsolidated joint ventures
|
(9,190
|
)
|
|
(14,192
|
)
|
||
Gain on property dispositions
|
(77,981
|
)
|
|
(142,514
|
)
|
||
Share-based compensation
|
11,073
|
|
|
11,261
|
|
||
Development service fee accrual
|
—
|
|
|
62,256
|
|
||
Other
|
(8,179
|
)
|
|
(2,069
|
)
|
||
Changes in operating assets and liabilities:
|
|
|
|
||||
Accounts receivable
|
1,534
|
|
|
2,446
|
|
||
Deferred rent receivable
|
(7,925
|
)
|
|
(10,289
|
)
|
||
Prepaid expenses and other assets
|
6,514
|
|
|
27,199
|
|
||
Accounts payable
|
(15,769
|
)
|
|
(5,341
|
)
|
||
Accrued interest
|
5,712
|
|
|
285
|
|
||
Other liabilities
|
(64,743
|
)
|
|
(11,798
|
)
|
||
Net cash provided by operating activities
|
112,366
|
|
|
198,623
|
|
||
INVESTING ACTIVITIES
|
|
|
|
||||
Investment in properties – acquisitions
|
(156,870
|
)
|
|
(211,335
|
)
|
||
Investment in properties – other
|
(18,836
|
)
|
|
(22,104
|
)
|
||
Investments in and advances to unconsolidated joint ventures
|
(4,809
|
)
|
|
(73,922
|
)
|
||
Distributions from unconsolidated joint ventures
|
14,139
|
|
|
16,522
|
|
||
Net proceeds from disposition of properties/land
|
210,970
|
|
|
313,055
|
|
||
Investment in development in progress
|
(119,124
|
)
|
|
(96,196
|
)
|
||
Investment in land held for development
|
(22,966
|
)
|
|
(105,827
|
)
|
||
Payment of deferred leasing costs
|
(19,943
|
)
|
|
(13,399
|
)
|
||
Release of escrows and other
|
109,546
|
|
|
126,203
|
|
||
Net cash used in investing activities
|
(7,893
|
)
|
|
(67,003
|
)
|
||
FINANCING ACTIVITIES
|
|
|
|
||||
Net proceeds from issuance of common shares
|
4,999
|
|
|
4,527
|
|
||
Share repurchases, including shares related to tax withholdings
|
(8,601
|
)
|
|
(4,500
|
)
|
||
Redemption of preferred units
|
(2,200
|
)
|
|
—
|
|
||
Proceeds from unsecured notes
|
349,097
|
|
|
—
|
|
||
Repayments of mortgage loans including prepayment penalty
|
(49,915
|
)
|
|
(30,377
|
)
|
||
Proceeds from credit facility
|
122,505
|
|
|
698,163
|
|
||
Repayments on credit facility
|
(434,351
|
)
|
|
(662,879
|
)
|
||
Payment of deferred financing costs
|
(3,120
|
)
|
|
—
|
|
||
Acquisition of noncontrolling interests
|
(18,513
|
)
|
|
—
|
|
||
Distribution paid on common shares
|
(119,941
|
)
|
|
(118,089
|
)
|
||
Distribution to partners/noncontrolling interests
|
(3,401
|
)
|
|
(3,296
|
)
|
||
Net cash used in financing activities
|
(163,441
|
)
|
|
(116,451
|
)
|
||
Net (decrease) increase in cash, cash equivalents and restricted cash
|
(58,968
|
)
|
|
15,169
|
|
||
Increase (decrease) in cash, cash equivalents and restricted cash related to foreign currency translation
|
1,577
|
|
|
(1,778
|
)
|
||
Cash, cash equivalents and restricted cash at beginning of period
|
95,822
|
|
|
25,685
|
|
||
Cash, cash equivalents and restricted cash at end of period
|
$
|
38,431
|
|
|
$
|
39,076
|
|
|
June 30, 2019
|
|
December 31, 2018
|
||||
ASSETS
|
|
|
|
||||
Real estate:
|
|
|
|
||||
Land and land improvements
|
$
|
1,339,483
|
|
|
$
|
1,236,514
|
|
Building and improvements
|
4,612,859
|
|
|
4,397,049
|
|
||
Less accumulated depreciation
|
(1,004,624
|
)
|
|
(941,299
|
)
|
||
Operating real estate
|
4,947,718
|
|
|
4,692,264
|
|
||
Development in progress
|
416,035
|
|
|
462,572
|
|
||
Land held for development
|
303,135
|
|
|
296,244
|
|
||
Net real estate
|
5,666,888
|
|
|
5,451,080
|
|
||
Cash and cash equivalents
|
21,039
|
|
|
84,923
|
|
||
Restricted cash
|
17,392
|
|
|
10,899
|
|
||
Accounts receivable
|
12,458
|
|
|
14,109
|
|
||
Deferred rent receivable
|
118,230
|
|
|
111,372
|
|
||
Deferred financing and leasing costs, net of accumulated amortization (June 30, 2019, $183,418; December 31, 2018, $165,553)
|
163,566
|
|
|
157,823
|
|
||
Investments in and advances to unconsolidated joint ventures
|
350,768
|
|
|
350,981
|
|
||
Assets held for sale
|
386,726
|
|
|
502,207
|
|
||
Right of use asset
|
17,931
|
|
|
—
|
|
||
Prepaid expenses and other assets
|
127,261
|
|
|
251,000
|
|
||
Total assets
|
$
|
6,882,259
|
|
|
$
|
6,934,394
|
|
LIABILITIES
|
|
|
|
||||
Mortgage loans, net
|
$
|
351,493
|
|
|
$
|
395,202
|
|
Unsecured notes, net
|
2,632,881
|
|
|
2,285,698
|
|
||
Credit facilities
|
100,000
|
|
|
411,846
|
|
||
Accounts payable
|
46,405
|
|
|
62,943
|
|
||
Accrued interest
|
28,021
|
|
|
22,309
|
|
||
Distributions payable
|
62,241
|
|
|
60,560
|
|
||
Lease liabilities
|
18,617
|
|
|
—
|
|
||
Other liabilities
|
200,867
|
|
|
270,396
|
|
||
Liabilities held for sale
|
19,033
|
|
|
21,131
|
|
||
Total liabilities
|
3,459,558
|
|
|
3,530,085
|
|
||
Limited partners’ equity - 213,483 and 301,483 preferred units outstanding as of June 30, 2019 and December 31, 2018, respectively
|
5,337
|
|
|
7,537
|
|
||
OWNERS’ EQUITY
|
|
|
|
||||
General partner’s equity - 148,297,283 and 147,899,354 common units outstanding as of June 30, 2019 and December 31, 2018, respectively
|
3,355,248
|
|
|
3,329,861
|
|
||
Limited partners’ equity – 3,513,049 and 3,520,205 common units outstanding as of June 30, 2019 and December 31, 2018, respectively
|
61,839
|
|
|
61,471
|
|
||
Noncontrolling interest – consolidated joint ventures
|
277
|
|
|
5,440
|
|
||
Total owners’ equity
|
3,417,364
|
|
|
3,396,772
|
|
||
Total liabilities, limited partners’ equity and owners’ equity
|
$
|
6,882,259
|
|
|
$
|
6,934,394
|
|
|
Three Months Ended
|
||||||
|
June 30, 2019
|
|
June 30, 2018
|
||||
REVENUE
|
|
|
|
||||
Rental revenue
|
$
|
160,359
|
|
|
$
|
146,107
|
|
Development service fee income
|
978
|
|
|
19,824
|
|
||
Total revenue
|
161,337
|
|
|
165,931
|
|
||
EXPENSES
|
|
|
|
||||
Rental property
|
14,104
|
|
|
13,247
|
|
||
Real estate taxes
|
23,487
|
|
|
21,793
|
|
||
General and administrative
|
9,693
|
|
|
8,832
|
|
||
Leasing expense
|
3,318
|
|
|
2,767
|
|
||
Other operating expense
|
3,256
|
|
|
1,577
|
|
||
Interest expense
|
25,406
|
|
|
21,454
|
|
||
Depreciation and amortization
|
43,032
|
|
|
40,076
|
|
||
Development service fee expense
|
847
|
|
|
79,808
|
|
||
Impairment charges - real estate assets
|
—
|
|
|
26,000
|
|
||
Total expenses
|
123,143
|
|
|
215,554
|
|
||
|
|
|
|
||||
Interest and other income
|
7,998
|
|
|
2,700
|
|
||
Gain on property dispositions
|
5,462
|
|
|
48,584
|
|
||
Equity in earnings of unconsolidated joint ventures
|
2,181
|
|
|
7,428
|
|
||
Income from continuing operations before income taxes
|
53,835
|
|
|
9,089
|
|
||
Income taxes
|
261
|
|
|
(911
|
)
|
||
Income from continuing operations
|
54,096
|
|
|
8,178
|
|
||
Discontinued operations (including gain on asset sales, net of impairments and debt extinguishment loss, of $41.2 million and a net loss, of $0.2 million for the three months ended June 30, 2019 and 2018, respectively)
|
48,239
|
|
|
12,712
|
|
||
Net income
|
102,335
|
|
|
20,890
|
|
||
Noncontrolling interest – consolidated joint ventures
|
(123
|
)
|
|
(691
|
)
|
||
Preferred unit distributions
|
(84
|
)
|
|
(118
|
)
|
||
Net income available to common unitholders
|
$
|
102,128
|
|
|
$
|
20,081
|
|
Net income
|
$
|
102,335
|
|
|
$
|
20,890
|
|
Other comprehensive loss - foreign currency translation
|
(5,894
|
)
|
|
(14,138
|
)
|
||
Other comprehensive (loss) income - derivative instruments
|
(116
|
)
|
|
102
|
|
||
Other comprehensive loss
|
(6,010
|
)
|
|
(14,036
|
)
|
||
Total comprehensive income
|
$
|
96,325
|
|
|
$
|
6,854
|
|
Earnings per common unit
|
|
|
|
||||
Basic:
|
|
|
|
||||
Income from continuing operations
|
$
|
0.36
|
|
|
$
|
0.05
|
|
Income from discontinued operations
|
0.32
|
|
|
0.08
|
|
||
Income per common unit - basic
|
$
|
0.68
|
|
|
$
|
0.13
|
|
Diluted:
|
|
|
|
||||
Income from continuing operations
|
$
|
0.35
|
|
|
$
|
0.05
|
|
Income from discontinued operations
|
0.32
|
|
|
0.08
|
|
||
Income per common unit - diluted
|
$
|
0.67
|
|
|
$
|
0.13
|
|
Weighted average number of common units outstanding
|
|
|
|
||||
Basic
|
151,319
|
|
|
150,794
|
|
||
Diluted
|
152,182
|
|
|
151,853
|
|
||
Net income allocated to general partners
|
$
|
99,769
|
|
|
$
|
19,614
|
|
Net income allocated to limited partners
|
$
|
2,443
|
|
|
$
|
585
|
|
|
Six Months Ended
|
||||||
|
June 30, 2019
|
|
June 30, 2018
|
||||
REVENUE
|
|
|
|
||||
Rental revenue
|
$
|
316,732
|
|
|
$
|
291,482
|
|
Development service fee income
|
1,842
|
|
|
46,176
|
|
||
Total revenue
|
318,574
|
|
|
337,658
|
|
||
EXPENSES
|
|
|
|
||||
Rental property
|
27,768
|
|
|
26,464
|
|
||
Real estate taxes
|
45,860
|
|
|
43,295
|
|
||
General and administrative
|
25,298
|
|
|
23,159
|
|
||
Leasing expense
|
6,526
|
|
|
5,579
|
|
||
Other operating expense
|
5,524
|
|
|
4,079
|
|
||
Interest expense
|
50,903
|
|
|
42,944
|
|
||
Depreciation and amortization
|
86,430
|
|
|
79,582
|
|
||
Development service fee expense
|
1,680
|
|
|
107,875
|
|
||
Impairment charges - real estate assets
|
99
|
|
|
26,000
|
|
||
Total expenses
|
250,088
|
|
|
358,977
|
|
||
|
|
|
|
|
|
||
Interest and other income
|
11,256
|
|
|
5,220
|
|
||
Gain on property dispositions
|
5,957
|
|
|
52,742
|
|
||
Equity in earnings of unconsolidated joint ventures
|
9,190
|
|
|
14,192
|
|
||
Income from continuing operations before income taxes
|
94,889
|
|
|
50,835
|
|
||
Income taxes
|
(571
|
)
|
|
(1,440
|
)
|
||
Income from continuing operations
|
94,318
|
|
|
49,395
|
|
||
Discontinued operations (including gain on asset sales, net of impairments and debt extinguishment loss, of $50.1 million and $89.8 million and for the six months ended June 30, 2019 and 2018, respectively)
|
63,766
|
|
|
115,220
|
|
||
Net income
|
158,084
|
|
|
164,615
|
|
||
Noncontrolling interest – consolidated joint ventures
|
(167
|
)
|
|
(778
|
)
|
||
Preferred unit distributions
|
(168
|
)
|
|
(236
|
)
|
||
Income available to common unitholders
|
$
|
157,749
|
|
|
$
|
163,601
|
|
Net income
|
$
|
158,084
|
|
|
$
|
164,615
|
|
Other comprehensive loss - foreign currency translation
|
(518
|
)
|
|
(6,206
|
)
|
||
Other comprehensive (loss) income - derivative instruments
|
(1,970
|
)
|
|
487
|
|
||
Other comprehensive loss
|
(2,488
|
)
|
|
(5,719
|
)
|
||
Total comprehensive income
|
$
|
155,596
|
|
|
$
|
158,896
|
|
Earnings per common unit
|
|
|
|
||||
Basic:
|
|
|
|
||||
Income from continuing operations
|
$
|
0.62
|
|
|
$
|
0.33
|
|
Income from discontinued operations
|
0.42
|
|
|
0.76
|
|
||
Income per common unit - basic
|
$
|
1.04
|
|
|
$
|
1.09
|
|
Diluted:
|
|
|
|
||||
Income from continuing operations
|
$
|
0.62
|
|
|
$
|
0.32
|
|
Income from discontinued operations
|
0.42
|
|
|
0.76
|
|
||
Income per common unit - diluted
|
$
|
1.04
|
|
|
$
|
1.08
|
|
Weighted average number of common units outstanding
|
|
|
|
||||
Basic
|
151,223
|
|
|
150,704
|
|
||
Diluted
|
152,123
|
|
|
151,624
|
|
||
Net income allocated to general partners
|
$
|
154,100
|
|
|
$
|
159,795
|
|
Net income allocated to limited partners
|
$
|
3,817
|
|
|
$
|
4,042
|
|
|
Three Months Ended June 30, 2019
|
||||||||||||||||||||||||
|
GENERAL PARTNER'S COMMON UNITS
|
|
LIMITED PARTNERS' COMMON UNITS
|
|
GENERAL
PARTNER’S
EQUITY
|
|
LIMITED PARTNERS’
EQUITY –
COMMON UNITS
|
|
NONCONTROLLING
INTEREST –
CONSOLIDATED
JOINT VENTURES
|
|
TOTAL
OWNERS’
EQUITY
|
|
LIMITED PARTNERS' EQUITY - PREFERRED
|
||||||||||||
Balance at April 1, 2019
|
148,258,042
|
|
|
3,520,205
|
|
|
$
|
3,332,849
|
|
|
$
|
61,280
|
|
|
$
|
4,684
|
|
|
$
|
3,398,813
|
|
|
$
|
5,337
|
|
Contributions from partners
|
32,085
|
|
|
—
|
|
|
2,527
|
|
|
—
|
|
|
—
|
|
|
2,527
|
|
|
—
|
|
|||||
Distributions to partners
|
—
|
|
|
—
|
|
|
(60,801
|
)
|
|
(1,536
|
)
|
|
(123
|
)
|
|
(62,460
|
)
|
|
(84
|
)
|
|||||
Other comprehensive loss - foreign currency translation
|
—
|
|
|
—
|
|
|
(5,758
|
)
|
|
(136
|
)
|
|
—
|
|
|
(5,894
|
)
|
|
—
|
|
|||||
Other comprehensive loss - derivative instruments
|
—
|
|
|
—
|
|
|
(113
|
)
|
|
(3
|
)
|
|
—
|
|
|
(116
|
)
|
|
—
|
|
|||||
Net income
|
—
|
|
|
—
|
|
|
99,769
|
|
|
2,359
|
|
|
123
|
|
|
102,251
|
|
|
84
|
|
|||||
Redemption of limited partners common units for common shares
|
7,156
|
|
|
(7,156
|
)
|
|
125
|
|
|
(125
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Acquisition of noncontrolling interest
|
|
|
|
|
(13,350
|
)
|
|
—
|
|
|
(4,407
|
)
|
|
(17,757
|
)
|
|
—
|
|
|||||||
Balance at June 30, 2019
|
148,297,283
|
|
|
3,513,049
|
|
|
$
|
3,355,248
|
|
|
$
|
61,839
|
|
|
$
|
277
|
|
|
$
|
3,417,364
|
|
|
$
|
5,337
|
|
|
Three Months Ended June 30, 2018
|
||||||||||||||||||||||||
|
GENERAL PARTNER'S COMMON UNITS
|
|
LIMITED PARTNERS' COMMON UNITS
|
|
GENERAL
PARTNER’S
EQUITY
|
|
LIMITED PARTNERS’
EQUITY –
COMMON UNITS
|
|
NONCONTROLLING
INTEREST –
CONSOLIDATED
JOINT VENTURES
|
|
TOTAL
OWNERS’
EQUITY
|
|
LIMITED PARTNERS' EQUITY - PREFERRED
|
||||||||||||
Balance at April 1, 2018
|
147,773,141
|
|
|
3,520,205
|
|
|
$
|
3,185,251
|
|
|
$
|
58,186
|
|
|
$
|
4,851
|
|
|
$
|
3,248,288
|
|
|
$
|
7,537
|
|
Contributions from partners
|
23,477
|
|
|
—
|
|
|
2,845
|
|
|
—
|
|
|
—
|
|
|
2,845
|
|
|
—
|
|
|||||
Distributions to partners
|
—
|
|
|
—
|
|
|
(59,117
|
)
|
|
(1,408
|
)
|
|
(119
|
)
|
|
(60,644
|
)
|
|
(118
|
)
|
|||||
Other comprehensive loss - foreign currency translation
|
—
|
|
|
—
|
|
|
(13,809
|
)
|
|
(329
|
)
|
|
—
|
|
|
(14,138
|
)
|
|
—
|
|
|||||
Other comprehensive income - derivative instruments
|
—
|
|
|
—
|
|
|
100
|
|
|
2
|
|
|
—
|
|
|
102
|
|
|
—
|
|
|||||
Net income
|
—
|
|
|
—
|
|
|
19,614
|
|
|
467
|
|
|
691
|
|
|
20,772
|
|
|
118
|
|
|||||
Balance at June 30, 2018
|
147,796,618
|
|
|
3,520,205
|
|
|
$
|
3,134,884
|
|
|
$
|
56,918
|
|
|
$
|
5,423
|
|
|
$
|
3,197,225
|
|
|
$
|
7,537
|
|
|
Six Months Ended June 30, 2019
|
||||||||||||||||||||||||
|
GENERAL PARTNER'S COMMON UNITS
|
|
LIMITED PARTNERS' COMMON UNITS
|
|
GENERAL
PARTNER’S
EQUITY
|
|
LIMITED PARTNERS’
EQUITY –
COMMON UNITS
|
|
NONCONTROLLING
INTEREST –
CONSOLIDATED
JOINT VENTURES
|
|
TOTAL
OWNERS’
EQUITY
|
|
LIMITED PARTNERS' EQUITY - PREFERRED
|
||||||||||||
Balance at January 1, 2019
|
147,899,354
|
|
|
3,520,205
|
|
|
$
|
3,329,861
|
|
|
$
|
61,471
|
|
|
$
|
5,440
|
|
|
$
|
3,396,772
|
|
|
$
|
7,537
|
|
Contributions from partners
|
390,773
|
|
|
—
|
|
|
8,532
|
|
|
—
|
|
|
—
|
|
|
8,532
|
|
|
—
|
|
|||||
Distributions to partners
|
—
|
|
|
—
|
|
|
(121,589
|
)
|
|
(3,099
|
)
|
|
(167
|
)
|
|
(124,855
|
)
|
|
(168
|
)
|
|||||
Other comprehensive loss - foreign currency translation
|
—
|
|
|
—
|
|
|
(507
|
)
|
|
(11
|
)
|
|
—
|
|
|
(518
|
)
|
|
—
|
|
|||||
Other comprehensive loss - derivative instruments
|
—
|
|
|
—
|
|
|
(1,924
|
)
|
|
(46
|
)
|
|
—
|
|
|
(1,970
|
)
|
|
—
|
|
|||||
Net income
|
—
|
|
|
—
|
|
|
154,100
|
|
|
3,649
|
|
|
167
|
|
|
157,916
|
|
|
168
|
|
|||||
Redemption of limited partners common units for common shares
|
7,156
|
|
|
(7,156
|
)
|
|
125
|
|
|
(125
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Acquisition of noncontrolling interest
|
—
|
|
|
—
|
|
|
(13,350
|
)
|
|
—
|
|
|
(5,163
|
)
|
|
(18,513
|
)
|
|
—
|
|
|||||
Redemption of noncontrolling interest preferred units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,200
|
)
|
|||||
Balance at June 30, 2019
|
148,297,283
|
|
|
3,513,049
|
|
|
$
|
3,355,248
|
|
|
$
|
61,839
|
|
|
$
|
277
|
|
|
$
|
3,417,364
|
|
|
$
|
5,337
|
|
|
Six Months Ended June 30, 2018
|
||||||||||||||||||||||||
|
GENERAL PARTNER'S COMMON UNITS
|
|
LIMITED PARTNERS' COMMON UNITS
|
|
GENERAL
PARTNER’S
EQUITY
|
|
LIMITED PARTNERS’
EQUITY –
COMMON UNITS
|
|
NONCONTROLLING
INTEREST –
CONSOLIDATED
JOINT VENTURES
|
|
TOTAL
OWNERS’
EQUITY
|
|
LIMITED PARTNERS' EQUITY - PREFERRED
|
||||||||||||
Balance at January 1, 2018
|
147,450,691
|
|
|
3,520,205
|
|
|
$
|
3,087,358
|
|
|
$
|
56,159
|
|
|
$
|
4,849
|
|
|
$
|
3,148,366
|
|
|
$
|
7,537
|
|
Contributions from partners
|
345,927
|
|
|
—
|
|
|
11,528
|
|
|
—
|
|
|
—
|
|
|
11,528
|
|
|
—
|
|
|||||
Distributions to partners
|
—
|
|
|
—
|
|
|
(118,211
|
)
|
|
(2,914
|
)
|
|
(204
|
)
|
|
(121,329
|
)
|
|
(236
|
)
|
|||||
Other comprehensive loss - foreign currency translation
|
—
|
|
|
—
|
|
|
(6,062
|
)
|
|
(144
|
)
|
|
—
|
|
|
(6,206
|
)
|
|
—
|
|
|||||
Other comprehensive income - derivative instruments
|
—
|
|
|
—
|
|
|
476
|
|
|
11
|
|
|
—
|
|
|
487
|
|
|
—
|
|
|||||
Net income
|
—
|
|
|
—
|
|
|
159,795
|
|
|
3,806
|
|
|
778
|
|
|
164,379
|
|
|
236
|
|
|||||
Balance at June 30, 2018
|
147,796,618
|
|
|
3,520,205
|
|
|
$
|
3,134,884
|
|
|
$
|
56,918
|
|
|
$
|
5,423
|
|
|
$
|
3,197,225
|
|
|
$
|
7,537
|
|
|
Six Months Ended
|
||||||
|
June 30, 2019
|
|
June 30, 2018
|
||||
OPERATING ACTIVITIES
|
|
|
|
||||
Net income
|
$
|
158,084
|
|
|
$
|
164,615
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
Depreciation and amortization
|
88,708
|
|
|
88,459
|
|
||
Amortization of deferred financing costs
|
2,311
|
|
|
1,922
|
|
||
Expensed pursuit costs
|
208
|
|
|
383
|
|
||
Impairment charges - real estate assets
|
14,391
|
|
|
26,000
|
|
||
Loss on debt extinguishment
|
7,618
|
|
|
—
|
|
||
Equity in earnings of unconsolidated joint ventures
|
(9,190
|
)
|
|
(14,192
|
)
|
||
Gain on property dispositions
|
(77,981
|
)
|
|
(142,514
|
)
|
||
Noncash compensation
|
11,073
|
|
|
11,261
|
|
||
Development service fee accrual
|
—
|
|
|
62,256
|
|
||
Other
|
(8,179
|
)
|
|
(2,069
|
)
|
||
Changes in operating assets and liabilities:
|
|
|
|
||||
Accounts receivable
|
1,534
|
|
|
2,446
|
|
||
Deferred rent receivable
|
(7,925
|
)
|
|
(10,289
|
)
|
||
Prepaid expenses and other assets
|
6,514
|
|
|
27,199
|
|
||
Accounts payable
|
(15,769
|
)
|
|
(5,341
|
)
|
||
Accrued interest
|
5,712
|
|
|
285
|
|
||
Other liabilities
|
(64,743
|
)
|
|
(11,798
|
)
|
||
Net cash provided by operating activities
|
112,366
|
|
|
198,623
|
|
||
INVESTING ACTIVITIES
|
|
|
|
||||
Investment in properties – acquisitions
|
(156,870
|
)
|
|
(211,335
|
)
|
||
Investment in properties – other
|
(18,836
|
)
|
|
(22,104
|
)
|
||
Investments in and advances to unconsolidated joint ventures
|
(4,809
|
)
|
|
(73,922
|
)
|
||
Distributions from unconsolidated joint ventures
|
14,139
|
|
|
16,522
|
|
||
Net proceeds from disposition of properties/land
|
210,970
|
|
|
313,055
|
|
||
Investment in development in progress
|
(119,124
|
)
|
|
(96,196
|
)
|
||
Investment in land held for development
|
(22,966
|
)
|
|
(105,827
|
)
|
||
Payment of deferred leasing costs
|
(19,943
|
)
|
|
(13,399
|
)
|
||
Release of escrows and other
|
109,546
|
|
|
126,203
|
|
||
Net cash used in investing activities
|
(7,893
|
)
|
|
(67,003
|
)
|
||
FINANCING ACTIVITIES
|
|
|
|
||||
Redemption of preferred units
|
(2,200
|
)
|
|
—
|
|
||
Proceeds from unsecured notes
|
349,097
|
|
|
—
|
|
||
Repayments of mortgage loans including prepayment penalty
|
(49,915
|
)
|
|
(30,377
|
)
|
||
Proceeds from credit facility
|
122,505
|
|
|
698,163
|
|
||
Repayments on credit facility
|
(434,351
|
)
|
|
(662,879
|
)
|
||
Payment of deferred financing costs
|
(3,120
|
)
|
|
—
|
|
||
Acquisition of noncontrolling interests
|
(18,513
|
)
|
|
—
|
|
||
Capital contributions
|
4,999
|
|
|
4,527
|
|
||
Distributions to partners/noncontrolling interests
|
(131,943
|
)
|
|
(125,885
|
)
|
||
Net cash used in financing activities
|
(163,441
|
)
|
|
(116,451
|
)
|
||
Net (decrease) increase in cash, cash equivalents and restricted cash
|
(58,968
|
)
|
|
15,169
|
|
||
Increase (decrease) in cash, cash equivalents and restricted cash related to foreign currency translation
|
1,577
|
|
|
(1,778
|
)
|
||
Cash, cash equivalents and restricted cash at beginning of period
|
95,822
|
|
|
25,685
|
|
||
Cash, cash equivalents and restricted cash at end of period
|
$
|
38,431
|
|
|
$
|
39,076
|
|
Year
|
Amount
|
||
|
(in thousands)
|
||
2019 (remainder of year)
|
$
|
735
|
|
2020
|
1,373
|
|
|
2021
|
1,235
|
|
|
2022
|
1,136
|
|
|
2023
|
1,036
|
|
|
Thereafter
|
40,770
|
|
|
Total minimum payments
|
$
|
46,285
|
|
Imputed interest
|
(27,311
|
)
|
|
Amortization
|
(357
|
)
|
|
Lease liabilities
|
$
|
18,617
|
|
Deferred rent
|
(686
|
)
|
|
Right of use asset
|
$
|
17,931
|
|
Year
|
Amount
|
||
|
(in thousands)
|
||
2019
|
$
|
1,512
|
|
2020
|
1,356
|
|
|
2021
|
1,205
|
|
|
2022
|
1,082
|
|
|
2023
|
981
|
|
|
Thereafter
|
40,799
|
|
|
|
$
|
46,935
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||
|
June 30, 2019
|
|
June 30, 2019
|
||||
Rental income - operating leases - continuing operations
|
$
|
123,544
|
|
|
$
|
244,617
|
|
Rental income - operating leases - discontinued operations
|
8,581
|
|
|
19,250
|
|
||
Variable lease income - operating leases - continuing operations
|
36,815
|
|
|
72,115
|
|
||
Variable lease income - operating leases - discontinued operations
|
2,737
|
|
|
5,845
|
|
|
(in thousands)
|
||
Remainder of 2019
|
$
|
257,238
|
|
2020
|
494,928
|
|
|
2021
|
439,299
|
|
|
2022
|
369,584
|
|
|
2023
|
300,516
|
|
|
2024
|
242,833
|
|
|
Thereafter
|
863,024
|
|
|
Total
|
$
|
2,967,422
|
|
|
Three Months Ended
|
|
Three Months Ended
|
||||||||||||||||||
|
June 30, 2019
|
|
June 30, 2018
|
||||||||||||||||||
|
Income
(Numerator)
|
|
Weighted
Average
Shares
(Denominator)
|
|
Per Share
|
|
Income
(Numerator)
|
|
Weighted
Average
Shares
(Denominator)
|
|
Per Share
|
||||||||||
Income from continuing operations net of noncontrolling interest - basic
|
$
|
52,764
|
|
|
147,805
|
|
|
$
|
0.36
|
|
|
$
|
7,308
|
|
|
147,274
|
|
|
$
|
0.05
|
|
Dilutive shares for long-term compensation plans
|
—
|
|
|
863
|
|
|
|
|
—
|
|
|
1,059
|
|
|
|
||||||
Income from continuing operations net of noncontrolling interest - diluted
|
$
|
52,764
|
|
|
148,668
|
|
|
$
|
0.35
|
|
|
$
|
7,308
|
|
|
148,333
|
|
|
$
|
0.05
|
|
Discontinued operations net of noncontrolling interests - basic
|
$
|
47,005
|
|
|
147,805
|
|
|
$
|
0.32
|
|
|
$
|
12,306
|
|
|
147,274
|
|
|
$
|
0.08
|
|
Dilutive shares for long-term compensation plans
|
—
|
|
|
863
|
|
|
|
|
—
|
|
|
1,059
|
|
|
|
||||||
Discontinued operations net of noncontrolling interests - diluted
|
$
|
47,005
|
|
|
148,668
|
|
|
$
|
0.32
|
|
|
$
|
12,306
|
|
|
148,333
|
|
|
$
|
0.08
|
|
Net income available to common shareholders - basic
|
$
|
99,769
|
|
|
147,805
|
|
|
$
|
0.68
|
|
|
$
|
19,614
|
|
|
147,274
|
|
|
$
|
0.13
|
|
Dilutive shares for long-term compensation plans
|
—
|
|
|
863
|
|
|
|
|
—
|
|
|
1,059
|
|
|
|
||||||
Net income available to common shareholders - diluted
|
$
|
99,769
|
|
|
148,668
|
|
|
$
|
0.67
|
|
|
$
|
19,614
|
|
|
148,333
|
|
|
$
|
0.13
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Six Months Ended
|
|
Six Months Ended
|
||||||||||||||||||
|
June 30, 2019
|
|
June 30, 2018
|
||||||||||||||||||
|
Income
(Numerator) |
|
Weighted
Average Shares (Denominator) |
|
Per Share
|
|
Income
(Numerator) |
|
Weighted
Average Shares (Denominator) |
|
Per Share
|
||||||||||
Income from continuing operations net of noncontrolling interest - basic
|
$
|
92,000
|
|
|
147,706
|
|
|
$
|
0.62
|
|
|
$
|
47,447
|
|
|
147,184
|
|
|
$
|
0.33
|
|
Dilutive shares for long-term compensation plans
|
—
|
|
|
900
|
|
|
|
|
—
|
|
|
920
|
|
|
|
||||||
Income from continuing operations net of noncontrolling interest - diluted
|
$
|
92,000
|
|
|
148,606
|
|
|
$
|
0.62
|
|
|
$
|
47,447
|
|
|
148,104
|
|
|
$
|
0.32
|
|
Discontinued operations net of noncontrolling interests - basic
|
$
|
62,100
|
|
|
147,706
|
|
|
$
|
0.42
|
|
|
$
|
112,348
|
|
|
147,184
|
|
|
$
|
0.76
|
|
Dilutive shares for long-term compensation plans
|
—
|
|
|
900
|
|
|
|
|
—
|
|
|
920
|
|
|
|
||||||
Discontinued operations net of noncontrolling interests - diluted
|
$
|
62,100
|
|
|
148,606
|
|
|
$
|
0.42
|
|
|
$
|
112,348
|
|
|
148,104
|
|
|
$
|
0.76
|
|
Net income available to common shareholders - basic
|
$
|
154,100
|
|
|
147,706
|
|
|
$
|
1.04
|
|
|
$
|
159,795
|
|
|
147,184
|
|
|
$
|
1.09
|
|
Dilutive shares for long-term compensation plans
|
—
|
|
|
900
|
|
|
|
|
—
|
|
|
920
|
|
|
|
||||||
Net income available to common shareholders - diluted
|
$
|
154,100
|
|
|
148,606
|
|
|
$
|
1.04
|
|
|
$
|
159,795
|
|
|
148,104
|
|
|
$
|
1.08
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Three Months Ended
|
||||||||||||||||||
|
June 30, 2019
|
|
June 30, 2018
|
||||||||||||||||||
|
Income (Numerator)
|
|
Weighted
Average Units
(Denominator)
|
|
Per Unit
|
|
Income
(Numerator)
|
|
Weighted
Average Units
(Denominator)
|
|
Per Unit
|
||||||||||
Income from continuing operations - net of noncontrolling interest - consolidated joint ventures
|
$
|
54,093
|
|
|
|
|
|
|
$
|
7,597
|
|
|
|
|
|
||||||
Less: Preferred unit distributions
|
(84
|
)
|
|
|
|
|
|
(118
|
)
|
|
|
|
|
||||||||
Income from continuing operations available to common unitholders - basic
|
$
|
54,009
|
|
|
151,319
|
|
|
$
|
0.36
|
|
|
$
|
7,479
|
|
|
150,794
|
|
|
$
|
0.05
|
|
Dilutive units for long-term compensation plans
|
—
|
|
|
863
|
|
|
|
|
—
|
|
|
1,059
|
|
|
|
||||||
Income from continuing operations available to common unitholders - diluted
|
$
|
54,009
|
|
|
152,182
|
|
|
$
|
0.35
|
|
|
$
|
7,479
|
|
|
151,853
|
|
|
$
|
0.05
|
|
Income from discontinued operations net of noncontrolling interest consolidated joint venture - basic
|
$
|
48,119
|
|
|
151,319
|
|
|
$
|
0.32
|
|
|
$
|
12,602
|
|
|
150,794
|
|
|
$
|
0.08
|
|
Dilutive units for long-term compensation plans
|
—
|
|
|
863
|
|
|
|
|
—
|
|
|
1,059
|
|
|
|
||||||
Income from discontinued operations net of noncontrolling interest consolidated joint venture - basic
|
$
|
48,119
|
|
|
152,182
|
|
|
$
|
0.32
|
|
|
$
|
12,602
|
|
|
151,853
|
|
|
$
|
0.08
|
|
Income available to common unitholders - basic
|
$
|
102,128
|
|
|
151,319
|
|
|
$
|
0.68
|
|
|
$
|
20,081
|
|
|
150,794
|
|
|
$
|
0.13
|
|
Dilutive units for long-term compensation plans
|
—
|
|
|
863
|
|
|
|
|
—
|
|
|
1,059
|
|
|
|
||||||
Income available to common unitholders - diluted
|
$
|
102,128
|
|
|
152,182
|
|
|
$
|
0.67
|
|
|
$
|
20,081
|
|
|
151,853
|
|
|
$
|
0.13
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
|
|
Six Months Ended
|
||||||||||||||||||
|
June 30, 2019
|
|
June 30, 2018
|
||||||||||||||||||
|
Income
(Numerator)
|
|
Weighted
Average Units
(Denominator)
|
|
Per Unit
|
|
Income
(Numerator)
|
|
Weighted
Average Units
(Denominator)
|
|
Per Unit
|
||||||||||
Net income - net of noncontrolling interest - consolidated joint ventures
|
$
|
94,338
|
|
|
|
|
|
|
$
|
48,804
|
|
|
|
|
|
||||||
Less: Preferred unit distributions
|
(168
|
)
|
|
|
|
|
|
(236
|
)
|
|
|
|
|
||||||||
Income from continuing operations available to common unitholders - basic
|
94,170
|
|
|
151,223
|
|
|
$
|
0.62
|
|
|
48,568
|
|
|
150,704
|
|
|
$
|
0.33
|
|
||
Dilutive units for long-term compensation plans
|
—
|
|
|
900
|
|
|
|
|
—
|
|
|
920
|
|
|
|
||||||
Income from continuing operations available to common unitholders - diluted
|
$
|
94,170
|
|
|
152,123
|
|
|
$
|
0.62
|
|
|
$
|
48,568
|
|
|
151,624
|
|
|
$
|
0.32
|
|
Income from discontinued operations net of noncontrolling interest consolidated joint venture - basic
|
$
|
63,579
|
|
|
151,223
|
|
|
$
|
0.42
|
|
|
$
|
115,033
|
|
|
150,704
|
|
|
$
|
0.76
|
|
Dilutive units for long-term compensation plans
|
—
|
|
|
900
|
|
|
|
|
—
|
|
|
920
|
|
|
|
||||||
Income from discontinued operations net of noncontrolling interest consolidated joint venture - basic
|
$
|
63,579
|
|
|
152,123
|
|
|
$
|
0.42
|
|
|
$
|
115,033
|
|
|
151,624
|
|
|
$
|
0.76
|
|
Net income available to common unitholders - basic
|
$
|
157,749
|
|
|
151,223
|
|
|
$
|
1.04
|
|
|
$
|
163,601
|
|
|
150,704
|
|
|
$
|
1.09
|
|
Dilutive units for long-term compensation plans
|
—
|
|
|
900
|
|
|
|
|
—
|
|
|
920
|
|
|
|
||||||
Net income available to common unitholders - diluted
|
$
|
157,749
|
|
|
152,123
|
|
|
$
|
1.04
|
|
|
$
|
163,601
|
|
|
151,624
|
|
|
$
|
1.08
|
|
|
|
As of and for the six months ended June 30,
|
||||||
|
|
2019
|
|
2018
|
||||
Foreign Currency Translation:
|
|
|
|
|
||||
Beginning balance
|
|
$
|
(52,862
|
)
|
|
$
|
(38,701
|
)
|
Translation adjustment
|
|
(518
|
)
|
|
(6,206
|
)
|
||
Ending balance
|
|
(53,380
|
)
|
|
(44,907
|
)
|
||
|
|
|
|
|
||||
Derivative Instruments:
|
|
|
|
|
||||
Beginning balance
|
|
(3,550
|
)
|
|
150
|
|
||
Unrealized gain
|
|
(1,973
|
)
|
|
425
|
|
||
Reclassification adjustment (1)
|
|
3
|
|
|
62
|
|
||
Ending balance
|
|
(5,520
|
)
|
|
637
|
|
||
Total accumulated other comprehensive loss
|
|
(58,900
|
)
|
|
(44,270
|
)
|
||
Less: portion included in noncontrolling interest – operating partnership
|
|
1,226
|
|
|
887
|
|
||
Total accumulated other comprehensive loss included in shareholders' equity/owners' equity
|
|
$
|
(57,674
|
)
|
|
$
|
(43,383
|
)
|
(1)
|
Amounts reclassified out of Accumulated Other Comprehensive Loss/General & Limited Partner's Equity into contractual interest expense.
|
|
Three Months Ended June 30, 2019
|
|
Six Months Ended June 30, 2019
|
|||||||||||||||||||||||
|
Number of Buildings
|
|
Acres of Developable Land
|
|
Leaseable Square Feet
|
|
Purchase Price (in thousands)
|
|
Number of Buildings
|
|
Acres of Developable Land
|
|
Leaseable Square Feet
|
|
Purchase Price (in thousands)
|
|||||||||||
Dallas
|
—
|
|
|
—
|
|
—
|
|
—
|
|
|
$
|
—
|
|
|
2
|
|
|
—
|
|
|
509,733
|
|
|
$
|
44,400
|
|
Southern California
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
289,683
|
|
|
31,285
|
|
|||
United Kingdom
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
25.0
|
|
|
—
|
|
|
2,658
|
|
|||
Other:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Atlanta
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
154.7
|
|
|
—
|
|
|
5,000
|
|
|||
New Jersey
|
1
|
|
|
—
|
|
|
218,000
|
|
|
26,500
|
|
|
3
|
|
|
—
|
|
|
488,254
|
|
|
78,275
|
|
|||
|
1
|
|
|
—
|
|
|
218,000
|
|
|
$
|
26,500
|
|
|
6
|
|
|
179.7
|
|
|
1,287,670
|
|
|
$
|
161,618
|
|
|
Three Months Ended June 30, 2019
|
|
Six Months Ended June 30, 2019
|
||||||||||||||||||||||
|
Number of Buildings
|
|
Acres of Developable Land
|
|
Leaseable Square Feet
|
|
Gross Proceeds (in thousands)
|
|
Number of Buildings
|
|
Acres of Developable Land
|
|
Leaseable Square Feet
|
|
Gross Proceeds (in thousands)
|
||||||||||
Chicago/Minneapolis
|
—
|
|
|
11.3
|
|
|
—
|
|
|
$
|
2,865
|
|
|
—
|
|
|
11.3
|
|
|
—
|
|
|
$
|
2,865
|
|
Florida
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
150,751
|
|
|
23,400
|
|
||
Houston
|
—
|
|
|
4.0
|
|
|
—
|
|
|
1,505
|
|
|
—
|
|
|
4.0
|
|
|
—
|
|
|
1,505
|
|
||
Philadelphia
|
1
|
|
|
—
|
|
|
153,242
|
|
|
99,250
|
|
|
1
|
|
|
—
|
|
|
153,242
|
|
|
99,250
|
|
||
Southeastern PA
|
3
|
|
|
18.0
|
|
|
74,180
|
|
|
10,200
|
|
|
3
|
|
|
18.0
|
|
|
74,180
|
|
|
10,200
|
|
||
Other:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Arizona
|
—
|
|
|
8.8
|
|
|
—
|
|
|
11,500
|
|
|
—
|
|
|
8.8
|
|
|
—
|
|
|
11,500
|
|
||
New Jersey
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.8
|
|
|
—
|
|
|
4,000
|
|
||
DC Metro
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
146,472
|
|
|
61,750
|
|
||
|
4
|
|
|
42.1
|
|
|
227,422
|
|
|
$
|
125,320
|
|
|
8
|
|
|
42.9
|
|
|
524,645
|
|
|
$
|
214,470
|
|
•
|
Carolinas/Richmond;
|
•
|
Chicago/Minneapolis;
|
•
|
Cincinnati/Columbus/Indianapolis;
|
•
|
Dallas
|
•
|
Florida;
|
•
|
Houston;
|
•
|
Lehigh/Central PA;
|
•
|
Philadelphia;
|
•
|
Southern California; and
|
•
|
United Kingdom.
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
|
June 30, 2019
|
|
June 30, 2018
|
|
June 30, 2019
|
|
June 30, 2018
|
||||||||
Revenue
|
|
|
|
|
|
|
|
|
|||||||||
|
Carolinas/Richmond
|
|
$
|
20,666
|
|
|
$
|
19,513
|
|
|
$
|
40,752
|
|
|
$
|
39,306
|
|
|
Chicago/Minneapolis
|
|
17,404
|
|
|
16,622
|
|
|
34,819
|
|
|
33,139
|
|
||||
|
Cincinnati/Columbus/Indianapolis
|
|
4,689
|
|
|
4,547
|
|
|
9,030
|
|
|
9,369
|
|
||||
|
Dallas
|
|
5,782
|
|
|
4,678
|
|
|
11,299
|
|
|
8,763
|
|
||||
|
Florida
|
|
16,064
|
|
|
15,862
|
|
|
32,347
|
|
|
31,270
|
|
||||
|
Houston
|
|
16,638
|
|
|
16,091
|
|
|
32,729
|
|
|
31,954
|
|
||||
|
Lehigh/Central PA
|
|
39,503
|
|
|
38,525
|
|
|
79,710
|
|
|
76,610
|
|
||||
|
Philadelphia
|
|
10,925
|
|
|
10,717
|
|
|
22,263
|
|
|
23,061
|
|
||||
|
Southern California
|
|
10,600
|
|
|
7,516
|
|
|
20,150
|
|
|
14,311
|
|
||||
|
United Kingdom
|
|
5,959
|
|
|
3,783
|
|
|
11,957
|
|
|
8,056
|
|
||||
|
Other
|
|
23,398
|
|
|
31,629
|
|
|
46,949
|
|
|
65,734
|
|
||||
Segment-level revenue
|
|
171,628
|
|
|
169,483
|
|
|
342,005
|
|
|
341,573
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||
Reconciliation to total revenue
|
|
|
|
|
|
|
|
|
|||||||||
|
Development service fee income
|
|
978
|
|
|
19,824
|
|
|
1,842
|
|
|
46,176
|
|
||||
|
Discontinued operations
|
|
(11,318
|
)
|
|
(23,085
|
)
|
|
(25,095
|
)
|
|
(49,702
|
)
|
||||
|
Other
|
|
49
|
|
|
(291
|
)
|
|
(178
|
)
|
|
(389
|
)
|
||||
Total revenue
|
|
$
|
161,337
|
|
|
$
|
165,931
|
|
|
$
|
318,574
|
|
|
$
|
337,658
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net operating income
|
|
|
|
|
|
|
|
|
|
||||||||
|
Carolinas/Richmond
|
|
$
|
14,836
|
|
|
$
|
13,930
|
|
|
$
|
29,281
|
|
|
$
|
27,820
|
|
|
Chicago/Minneapolis
|
|
10,831
|
|
|
9,700
|
|
|
21,144
|
|
|
19,313
|
|
||||
|
Cincinnati/Columbus/Indianapolis
|
|
3,052
|
|
|
3,040
|
|
|
5,819
|
|
|
6,277
|
|
||||
|
Dallas
|
|
3,731
|
|
|
2,888
|
|
|
7,268
|
|
|
5,353
|
|
||||
|
Florida
|
|
10,752
|
|
|
10,528
|
|
|
22,161
|
|
|
21,096
|
|
||||
|
Houston
|
|
9,394
|
|
|
8,756
|
|
|
18,193
|
|
|
18,066
|
|
||||
|
Lehigh/Central PA
|
|
28,278
|
|
|
27,576
|
|
|
56,818
|
|
|
54,604
|
|
||||
|
Philadelphia
|
|
8,694
|
|
|
7,921
|
|
|
17,219
|
|
|
16,826
|
|
||||
|
Southern California
|
|
7,248
|
|
|
5,765
|
|
|
14,680
|
|
|
10,848
|
|
||||
|
United Kingdom
|
|
4,942
|
|
|
2,311
|
|
|
8,237
|
|
|
5,495
|
|
||||
|
Other
|
|
15,176
|
|
|
21,267
|
|
|
29,495
|
|
|
43,559
|
|
||||
Net operating income
|
|
116,934
|
|
|
113,682
|
|
|
230,315
|
|
|
229,257
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||
Reconciliation to income from continuing operations
|
|
|
|
|
|
|
|
|
|||||||||
|
Interest expense (1)
|
|
(25,872
|
)
|
|
(23,202
|
)
|
|
(52,077
|
)
|
|
(46,661
|
)
|
||||
|
Development service fee income
|
|
978
|
|
|
19,824
|
|
|
1,842
|
|
|
46,176
|
|
||||
|
Development service fee expense
|
|
(847
|
)
|
|
(79,808
|
)
|
|
(1,680
|
)
|
|
(107,875
|
)
|
||||
|
Depreciation/amortization expense (1) (2)
|
|
(31,778
|
)
|
|
(31,932
|
)
|
|
(65,363
|
)
|
|
(65,340
|
)
|
||||
|
Impairment charges - real estate assets
|
|
—
|
|
|
(26,000
|
)
|
|
(99
|
)
|
|
(26,000
|
)
|
||||
|
Gain on property dispositions
|
|
5,462
|
|
|
48,584
|
|
|
5,957
|
|
|
52,742
|
|
||||
|
Equity in earnings of unconsolidated joint ventures
|
|
2,181
|
|
|
7,428
|
|
|
9,190
|
|
|
14,192
|
|
||||
|
General and administrative expense (1) (2)
|
|
(9,563
|
)
|
|
(8,302
|
)
|
|
(25,304
|
)
|
|
(23,054
|
)
|
||||
|
Leasing cost
|
|
(3,318
|
)
|
|
(2,767
|
)
|
|
(6,526
|
)
|
|
(5,579
|
)
|
||||
|
Other operating expenses (2)
|
|
(3,256
|
)
|
|
(1,577
|
)
|
|
(5,524
|
)
|
|
(4,079
|
)
|
||||
|
Discontinued operations excluding gain and impairment on property dispositions
|
|
580
|
|
|
(12,952
|
)
|
|
(6,034
|
)
|
|
(25,448
|
)
|
||||
|
Income taxes (1) (2)
|
|
(5
|
)
|
|
6
|
|
|
(5
|
)
|
|
18
|
|
||||
|
Other
|
|
2,600
|
|
|
5,194
|
|
|
9,626
|
|
|
11,046
|
|
||||
Income from continuing operations
|
|
$
|
54,096
|
|
|
$
|
8,178
|
|
|
$
|
94,318
|
|
|
$
|
49,395
|
|
(1)
|
Includes activity in discontinued operations.
|
(2)
|
Excludes costs that are included in determining net operating income.
|
|
June 30, 2019
|
|
December 31, 2018
|
||||
Carolinas/Richmond
|
$
|
524,408
|
|
|
$
|
525,041
|
|
Chicago/Minnesota
|
584,471
|
|
|
591,792
|
|
||
Cincinnati/Columbus/Indianapolis
|
133,848
|
|
|
131,400
|
|
||
Dallas
|
305,282
|
|
|
261,538
|
|
||
Florida
|
546,815
|
|
|
547,232
|
|
||
Houston
|
605,443
|
|
|
568,756
|
|
||
Lehigh/Central PA
|
1,205,634
|
|
|
1,210,220
|
|
||
Philadelphia
|
624,370
|
|
|
624,373
|
|
||
Southern California
|
713,262
|
|
|
660,688
|
|
||
United Kingdom
|
405,707
|
|
|
463,162
|
|
||
Other
|
1,165,094
|
|
|
1,153,518
|
|
||
Segment-level total assets
|
6,814,334
|
|
|
6,737,720
|
|
||
Corporate Other
|
67,925
|
|
|
196,674
|
|
||
Total assets
|
$
|
6,882,259
|
|
|
$
|
6,934,394
|
|
|
|
Held for sale as of June 30, 2019
|
|
Sold during the six months ended June 30, 2019
|
|
Sold during the year ended December 31, 2018
|
|
Total
|
||||
Properties included in discontinued operations
|
|
14
|
|
|
8
|
|
|
37
|
|
|
59
|
|
Properties included in continuing operations
|
|
3
|
|
|
—
|
|
|
2
|
|
|
5
|
|
Properties sold or classified as held for sale
|
|
17
|
|
|
8
|
|
|
39
|
|
|
64
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
June 30, 2019
|
|
June 30, 2018
|
|
June 30, 2019
|
|
June 30, 2018
|
||||||||
Revenues
|
|
$
|
11,318
|
|
|
$
|
23,085
|
|
|
$
|
25,095
|
|
|
$
|
49,702
|
|
Operating expenses
|
|
(3,452
|
)
|
|
(5,253
|
)
|
|
(7,787
|
)
|
|
(11,952
|
)
|
||||
Depreciation and amortization
|
|
(62
|
)
|
|
(3,073
|
)
|
|
(2,129
|
)
|
|
(8,472
|
)
|
||||
Impairment charges - real estate assets
|
|
(4,018
|
)
|
|
—
|
|
|
(14,292
|
)
|
|
—
|
|
||||
Interest and other income (expense)
|
|
(39
|
)
|
|
(29
|
)
|
|
(60
|
)
|
|
(58
|
)
|
||||
Income taxes
|
|
(261
|
)
|
|
(30
|
)
|
|
(293
|
)
|
|
(55
|
)
|
||||
Loss on debt extinguishment
|
|
(7,618
|
)
|
|
—
|
|
|
(7,618
|
)
|
|
—
|
|
||||
Interest expense
|
|
(466
|
)
|
|
(1,748
|
)
|
|
(1,174
|
)
|
|
(3,717
|
)
|
||||
Gain (loss) on property dispositions
|
|
52,837
|
|
|
(240
|
)
|
|
72,024
|
|
|
89,772
|
|
||||
Income from discontinued operations
|
|
48,239
|
|
|
12,712
|
|
|
63,766
|
|
|
115,220
|
|
||||
Noncontrolling interest - operating partnership
|
|
(1,114
|
)
|
|
(296
|
)
|
|
(1,479
|
)
|
|
(2,685
|
)
|
||||
Noncontrolling interest - consolidated joint venture
|
|
(120
|
)
|
|
(110
|
)
|
|
(187
|
)
|
|
(187
|
)
|
||||
Income from discontinued operations available to common shareholders
|
|
$
|
47,005
|
|
|
$
|
12,306
|
|
|
$
|
62,100
|
|
|
$
|
112,348
|
|
|
June 30, 2019
|
|
December 31, 2018
|
||||||||||||||||||||
|
Included in Continuing Operations
|
|
Included in Discontinued Operations
|
|
Total
|
|
Included in Continuing Operations
|
|
Included in Discontinued Operations
|
|
Total
|
||||||||||||
Land and land improvements
|
$
|
3,056
|
|
|
$
|
91,677
|
|
|
$
|
94,733
|
|
|
$
|
1,301
|
|
|
$
|
113,080
|
|
|
$
|
114,381
|
|
Buildings and improvements
|
25,119
|
|
|
253,295
|
|
|
278,414
|
|
|
5,638
|
|
|
384,737
|
|
|
390,375
|
|
||||||
Development in progress
|
—
|
|
|
10,269
|
|
|
10,269
|
|
|
—
|
|
|
9,597
|
|
|
9,597
|
|
||||||
Land held for development
|
21,120
|
|
|
—
|
|
|
21,120
|
|
|
26,253
|
|
|
—
|
|
|
26,253
|
|
||||||
Accumulated depreciation
|
(6,559
|
)
|
|
(36,946
|
)
|
|
(43,505
|
)
|
|
(1,546
|
)
|
|
(70,242
|
)
|
|
(71,788
|
)
|
||||||
Deferred financing and leasing costs, net
|
1,099
|
|
|
10,848
|
|
|
11,947
|
|
|
58
|
|
|
13,697
|
|
|
13,755
|
|
||||||
Other assets
|
1,153
|
|
|
12,595
|
|
|
13,748
|
|
|
164
|
|
|
19,470
|
|
|
19,634
|
|
||||||
Total assets held for sale
|
$
|
44,988
|
|
|
$
|
341,738
|
|
|
$
|
386,726
|
|
|
$
|
31,868
|
|
|
$
|
470,339
|
|
|
$
|
502,207
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total liabilities held for sale
|
$
|
2,941
|
|
|
$
|
16,092
|
|
|
$
|
19,033
|
|
|
$
|
141
|
|
|
$
|
20,990
|
|
|
$
|
21,131
|
|
ISSUE
|
|
AMOUNT
|
|
UNITS
|
|
LIQUIDATION
PREFERENCE
|
|
DIVIDEND
RATE
|
||||||
|
|
(in 000’s)
|
|
|
|
|
||||||||
Series I-2
|
|
$
|
5,337
|
|
|
213
|
|
|
$
|
25
|
|
|
6.25
|
%
|
|
|
Mortgage Loans
|
|
Unsecured Notes
|
||||||||||||
|
|
Carrying Value
|
|
Fair Value
|
|
Carrying Value
|
|
Fair Value
|
||||||||
As of December 31, 2018
|
|
$
|
395,202
|
|
|
$
|
397,167
|
|
|
$
|
2,285,698
|
|
|
$
|
2,295,699
|
|
As of June 30, 2019
|
|
$
|
351,493
|
|
|
$
|
402,794
|
|
|
$
|
2,632,881
|
|
|
$
|
2,795,031
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
June 30, 2019
|
|
June 30, 2018
|
|
June 30, 2019
|
|
June 30, 2018
|
||||||||
Amount of gain related to the effective portion recognized in other comprehensive (loss) income
|
$
|
(147
|
)
|
|
$
|
148
|
|
|
$
|
412
|
|
|
$
|
550
|
|
Total Amount of Interest Expense Presented in the Consolidated Statements of Comprehensive Income
|
25,406
|
|
|
21,454
|
|
|
50,903
|
|
|
42,944
|
|
||||
|
|
|
|
|
|
|
|
|
Derivatives
|
||||||||
|
|
|
Fair Value at:
|
||||||
|
Balance Sheet Location
|
|
June 30, 2019
|
|
December 31, 2018
|
||||
Derivatives designated as hedging instruments:
|
|
|
|
|
|
||||
Interest Rate Swaps
|
Other Liabilities
|
|
$
|
567
|
|
|
$
|
677
|
|
Interest Rate Treasury Locks
|
Other Liabilities
|
|
—
|
|
|
3,972
|
|
||
Total
|
|
|
$
|
567
|
|
|
$
|
4,649
|
|
•
|
$12.0 million in improvements on certain buildings and land parcels;
|
•
|
$44.5 million in future land acquisitions which it expects to complete during the year ending December 31, 2019;
|
•
|
up to $16.9 million of tenant improvements not yet completed; and
|
•
|
infrastructure improvements of approximately $1.0 million.
|
|
2019
|
|
2018
|
||||
Write-off of fully depreciated/amortized property and deferred costs - properties included in continuing operations
|
$
|
1,110
|
|
|
$
|
14,609
|
|
Write-off of fully depreciated/amortized property and deferred costs - properties included in discontinued operations
|
$
|
—
|
|
|
$
|
1,886
|
|
Write-off of depreciated property and deferred costs due to sale - properties included in continuing operations
|
$
|
—
|
|
|
$
|
19,564
|
|
Write-off of depreciated property and deferred costs due to sale and related debt repayment - properties included in discontinued operations
|
$
|
28,221
|
|
|
$
|
96,936
|
|
Changes in accrued development capital expenditures - properties included in continuing operations
|
$
|
(651
|
)
|
|
$
|
10,063
|
|
Changes in accrued development capital expenditures - properties included in discontinued operations
|
$
|
—
|
|
|
$
|
(1,424
|
)
|
Unrealized (loss) gain on cash flow hedge
|
$
|
(1,970
|
)
|
|
$
|
487
|
|
Capitalized equity-based compensation
|
$
|
705
|
|
|
$
|
240
|
|
|
2019
|
|
2018
|
||||
Cash and cash equivalents at beginning of period
|
$
|
84,923
|
|
|
$
|
11,882
|
|
Restricted cash at beginning of period
|
10,899
|
|
|
13,803
|
|
||
Cash and cash equivalents and restricted cash at beginning of period
|
$
|
95,822
|
|
|
$
|
25,685
|
|
|
|
|
|
||||
Cash and cash equivalents at end of period
|
$
|
21,039
|
|
|
$
|
24,211
|
|
Restricted cash at end of period
|
17,392
|
|
|
14,865
|
|
||
Cash and cash equivalents and restricted cash at end of period
|
$
|
38,431
|
|
|
$
|
39,076
|
|
|
Number of Operating Industrial Properties
|
|
Number of Operating Non-Core Properties
|
|
Total Number of Properties
|
|
Total Square Feet
|
||||
Wholly Owned Properties in Operation
|
494
|
|
|
18
|
|
|
512
|
|
|
94,019
|
|
JV Properties in Operation (at 100%)
|
48
|
|
|
18
|
|
|
66
|
|
|
14,854
|
|
Properties in Operation
|
542
|
|
|
36
|
|
|
578
|
|
|
108,873
|
|
|
June 30, 2019
|
|
December 31, 2018
|
||
Wholly owned operating industrial properties
|
94.8
|
%
|
|
95.7
|
%
|
Wholly owned operating non-core properties
|
95.9
|
%
|
|
85.0
|
%
|
Wholly owned total
|
94.8
|
%
|
|
95.4
|
%
|
|
|
|
|
||
Joint venture operating industrial properties
|
98.2
|
%
|
|
99.5
|
%
|
Joint venture operating non-core properties
|
97.8
|
%
|
|
97.0
|
%
|
Joint venture total
|
98.1
|
%
|
|
98.9
|
%
|
|
Rental Revenue Per Square Foot(1)
|
|
Total Square Feet Occupied
|
|
Percent Occupied
|
||||||||||||||
|
June 30
|
|
June 30
|
|
June 30
|
||||||||||||||
|
2019
|
|
2018
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Wholly Owned Properties in Operation:
|
$
|
7.21
|
|
|
$
|
6.96
|
|
|
87,896
|
|
|
82,418
|
|
|
94.8
|
%
|
|
96.9
|
%
|
JV Properties in Operation: (2)
|
$
|
6.69
|
|
|
$
|
6.25
|
|
|
11,118
|
|
|
10,752
|
|
|
98.2
|
%
|
|
97.6
|
%
|
Properties in Operation:
|
$
|
7.15
|
|
|
$
|
6.88
|
|
|
99,014
|
|
|
93,170
|
|
|
95.2
|
%
|
|
97.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Non-Core Properties
|
$
|
45.98
|
|
|
$
|
38.87
|
|
|
4,735
|
|
|
6,579
|
|
|
97.3
|
%
|
|
96.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Square Feet
|
||||||||||
|
Wholly Owned Properties in Operation
|
|
JV Properties in Operation
|
|
Properties in Operation
|
||||||
Vacancy Activity
|
|
|
|
|
|
||||||
Vacancy at January 1, 2019
|
3,782,667
|
|
|
157,584
|
|
|
3,940,251
|
|
|||
Acquisition vacant space
|
176,000
|
|
|
—
|
|
|
176,000
|
|
|||
Completed development vacant space
|
437,505
|
|
|
—
|
|
|
437,505
|
|
|||
Disposition vacant space
|
—
|
|
|
—
|
|
|
—
|
|
|||
Expirations
|
13,904,460
|
|
|
2,442,533
|
|
|
16,346,993
|
|
|||
Property structural changes/other
|
—
|
|
|
—
|
|
|
—
|
|
|||
Leasing activity(1)
|
(13,434,491
|
)
|
|
(2,300,301
|
)
|
|
(15,734,792
|
)
|
|||
Non-Core Activity
|
(23,709
|
)
|
|
(18,179
|
)
|
|
(41,888
|
)
|
|||
Vacancy at June 30, 2019
|
4,842,432
|
|
|
281,637
|
|
|
5,124,069
|
|
|||
|
|
|
|
|
|
|
|||||
Capital expenditures - turnover costs per square foot (2)
|
$
|
2.28
|
|
|
$
|
2.60
|
|
|
$
|
2.33
|
|
(1)
|
Total leasing activity year to date is 14.6 million square feet for the Wholly Owned properties in Operation, 2.3 million square feet for the JV Properties in Operation and 16.9 million square feet for the total Properties in Operation. Total leasing activity on Properties in Operation includes leases on development and redevelopment properties.
|
(2)
|
Capital expenditures - turnover costs include tenant improvement and lease transaction costs.
|
|
Three Months Ended
|
|
Percentage Increase (Decrease)
|
|
Six Months Ended
|
|
Percentage Increase (Decrease)
|
|
||||||||||||||
|
June 30
|
|
|
June 30
|
|
|
||||||||||||||||
|
2019
|
|
2018
|
|
|
2019
|
|
2018
|
|
|
||||||||||||
Carolinas/Richmond
|
$
|
14,836
|
|
|
$
|
13,930
|
|
|
6.5
|
%
|
|
$
|
29,281
|
|
|
$
|
27,820
|
|
|
5.3
|
%
|
|
Chicago/Minneapolis
|
10,831
|
|
|
9,700
|
|
|
11.7
|
%
|
(1)
|
21,144
|
|
|
19,313
|
|
|
9.5
|
%
|
|
||||
Cincinnati/Columbus/Indianapolis
|
3,052
|
|
|
3,040
|
|
|
0.4
|
%
|
|
5,819
|
|
|
6,277
|
|
|
(7.3
|
%)
|
|
||||
Dallas
|
3,731
|
|
|
2,888
|
|
|
29.2
|
%
|
(2)
|
7,268
|
|
|
5,353
|
|
|
35.8
|
%
|
(2)
|
||||
Florida
|
10,752
|
|
|
10,528
|
|
|
2.1
|
%
|
|
22,161
|
|
|
21,096
|
|
|
5.0
|
%
|
|
||||
Houston
|
9,394
|
|
|
8,756
|
|
|
7.3
|
%
|
|
18,193
|
|
|
18,066
|
|
|
0.7
|
%
|
|
||||
Lehigh/Central PA
|
28,278
|
|
|
27,576
|
|
|
2.5
|
%
|
|
56,818
|
|
|
54,604
|
|
|
4.1
|
%
|
|
||||
Philadelphia
|
8,694
|
|
|
7,921
|
|
|
9.8
|
%
|
|
17,219
|
|
|
16,826
|
|
|
2.3
|
%
|
|
||||
Southern California
|
7,248
|
|
|
5,765
|
|
|
25.7
|
%
|
(2)
|
14,680
|
|
|
10,848
|
|
|
35.3
|
%
|
(2)
|
||||
United Kingdom
|
4,942
|
|
|
2,311
|
|
|
113.8
|
%
|
(2)
|
8,237
|
|
|
5,495
|
|
|
49.9
|
%
|
(2)
|
||||
Other
|
15,176
|
|
|
21,267
|
|
|
(28.6
|
%)
|
(3)
|
29,495
|
|
|
43,559
|
|
|
(32.3
|
%)
|
(3)
|
||||
Total NOI
|
$
|
116,934
|
|
|
$
|
113,682
|
|
|
2.9
|
%
|
|
$
|
230,315
|
|
|
$
|
229,257
|
|
|
0.5
|
%
|
|
(1)
|
The increase was primarily due to an increase in average occupancy.
|
(2)
|
The increase was primarily due to an increase in average gross investment in operating real estate.
|
(3)
|
The decrease was primarily due to a decrease in average gross investment in operating real estate.
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
June 30
|
|
June 30
|
||||||||||||
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Average occupancy %
|
95.3
|
%
|
|
98.3
|
%
|
|
95.7
|
%
|
|
98.0
|
%
|
||||
Average rental rate - rental revenue (1)
|
$
|
7.07
|
|
|
$
|
6.91
|
|
|
$
|
7.03
|
|
|
$
|
6.85
|
|
(1)
|
Rental revenue represents the GAAP rent including variable payments per square foot at June 30, 2019 or 2018 for tenants in occupancy.
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
June 30, 2019
|
|
June 30, 2018
|
|
June 30, 2019
|
|
June 30, 2018
|
||||||||
Reconciliation of non-GAAP financial measure – Industrial Same Store:
|
|
|
|
|
|
|
|
||||||||
Net income
|
$
|
102,335
|
|
|
$
|
20,890
|
|
|
$
|
158,084
|
|
|
$
|
164,615
|
|
Discontinued operations
|
(48,239
|
)
|
|
(12,712
|
)
|
|
(63,766
|
)
|
|
(115,220
|
)
|
||||
Equity in earnings of unconsolidated joint ventures
|
(2,181
|
)
|
|
(7,428
|
)
|
|
(9,190
|
)
|
|
(14,192
|
)
|
||||
Income taxes
|
(261
|
)
|
|
911
|
|
|
571
|
|
|
1,440
|
|
||||
Gain on property dispositions
|
(5,462
|
)
|
|
(48,584
|
)
|
|
(5,957
|
)
|
|
(52,742
|
)
|
||||
Interest expense
|
25,406
|
|
|
21,454
|
|
|
50,903
|
|
|
42,944
|
|
||||
Interest and other income
|
(7,998
|
)
|
|
(2,700
|
)
|
|
(11,256
|
)
|
|
(5,220
|
)
|
||||
Impairment charges - real estate assets
|
—
|
|
|
26,000
|
|
|
99
|
|
|
26,000
|
|
||||
Development service fee expense
|
847
|
|
|
79,808
|
|
|
1,680
|
|
|
107,875
|
|
||||
Depreciation and amortization expense
|
43,032
|
|
|
40,076
|
|
|
86,430
|
|
|
79,582
|
|
||||
Other operating expense
|
3,256
|
|
|
1,577
|
|
|
5,524
|
|
|
4,079
|
|
||||
Leasing expense
|
3,318
|
|
|
2,767
|
|
|
6,526
|
|
|
5,579
|
|
||||
General and administrative expense
|
9,693
|
|
|
8,832
|
|
|
25,298
|
|
|
23,159
|
|
||||
Development service fee income
|
(978
|
)
|
|
(19,824
|
)
|
|
(1,842
|
)
|
|
(46,176
|
)
|
||||
Termination fees
|
(208
|
)
|
|
(512
|
)
|
|
(505
|
)
|
|
(1,627
|
)
|
||||
Non-same store properties NOI
|
(14,095
|
)
|
|
(2,339
|
)
|
|
(25,497
|
)
|
|
(5,094
|
)
|
||||
Industrial Same Store property level operating income
|
108,465
|
|
|
108,216
|
|
|
217,102
|
|
|
215,002
|
|
||||
Less straight line rent adjustment
|
1,132
|
|
|
3,936
|
|
|
2,915
|
|
|
8,577
|
|
||||
Industrial Same Store cash basis property level operating income
|
$
|
107,333
|
|
|
$
|
104,280
|
|
|
$
|
214,187
|
|
|
$
|
206,425
|
|
|
|
|
|
|
|
|
|
||||||||
Industrial Same Store:
|
|
|
|
|
|
|
|
||||||||
Rental revenue
|
$
|
140,283
|
|
|
$
|
140,044
|
|
|
$
|
280,627
|
|
|
$
|
279,050
|
|
Operating expenses:
|
|
|
|
|
|
|
|
||||||||
Rental property expense
|
(12,625
|
)
|
|
(12,229
|
)
|
|
(25,264
|
)
|
|
(24,864
|
)
|
||||
Real estate taxes
|
(19,193
|
)
|
|
(19,599
|
)
|
|
(38,261
|
)
|
|
(39,184
|
)
|
||||
Industrial Same Store property level operating income
|
108,465
|
|
|
108,216
|
|
|
217,102
|
|
|
215,002
|
|
||||
Less straight line rent adjustment
|
1,132
|
|
|
3,936
|
|
|
2,915
|
|
|
8,577
|
|
||||
Industrial Same Store cash basis property level operating income
|
$
|
107,333
|
|
|
$
|
104,280
|
|
|
$
|
214,187
|
|
|
$
|
206,425
|
|
|
|
For the Three Months Ended
|
|
For the Six Months Ended
|
||||||||||||
|
|
June 30, 2019
|
|
June 30, 2018
|
|
June 30, 2019
|
|
June 30, 2018
|
||||||||
Rental revenue
|
|
$
|
11,318
|
|
|
$
|
23,085
|
|
|
$
|
25,095
|
|
|
$
|
49,702
|
|
Operating expenses
|
|
(3,452
|
)
|
|
(5,253
|
)
|
|
(7,787
|
)
|
|
(11,952
|
)
|
||||
Depreciation and amortization
|
|
(62
|
)
|
|
(3,073
|
)
|
|
(2,129
|
)
|
|
(8,472
|
)
|
||||
Loss on debt extinguishment
|
|
(7,618
|
)
|
|
—
|
|
|
(7,618
|
)
|
|
—
|
|
||||
Interest expense
|
|
(466
|
)
|
|
(1,748
|
)
|
|
(1,174
|
)
|
|
(3,717
|
)
|
||||
Impairment charges - real estate assets
|
|
(4,018
|
)
|
|
—
|
|
|
(14,292
|
)
|
|
—
|
|
||||
Interest and other income (expense)
|
|
(39
|
)
|
|
(29
|
)
|
|
(60
|
)
|
|
(58
|
)
|
||||
Income taxes
|
|
(261
|
)
|
|
(30
|
)
|
|
(293
|
)
|
|
(55
|
)
|
||||
Gain (loss) on property dispositions
|
|
52,837
|
|
|
(240
|
)
|
|
72,024
|
|
|
89,772
|
|
||||
Income from discontinued operations
|
|
$
|
48,239
|
|
|
$
|
12,712
|
|
|
$
|
63,766
|
|
|
$
|
115,220
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
|
|||||||||||
|
|
Mortgages
|
|
|
|
|
|
|
|
Average
|
|||||||||||||
|
|
Principal
|
|
Principal
|
|
Unsecured
|
|
Credit
|
|
|
|
Interest
|
|||||||||||
|
|
Amortization
|
|
Maturities
|
|
Notes
|
|
Facilities
|
|
Total
|
|
Rate
|
|||||||||||
2019
|
|
$
|
2,313
|
|
|
$
|
46,922
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
49,235
|
|
|
4.0
|
%
|
2020
|
|
1,673
|
|
|
67,361
|
|
|
350,000
|
|
|
—
|
|
|
419,034
|
|
|
4.7
|
%
|
|||||
2021
|
|
545
|
|
|
65,009
|
|
|
—
|
|
|
100,000
|
|
|
165,554
|
|
|
3.6
|
%
|
|||||
2022
|
|
116
|
|
|
—
|
|
|
400,000
|
|
|
—
|
|
|
400,116
|
|
|
4.1
|
%
|
|||||
2023
|
|
123
|
|
|
—
|
|
|
300,000
|
|
|
—
|
|
|
300,123
|
|
|
3.4
|
%
|
|||||
2024
|
|
130
|
|
|
—
|
|
|
450,000
|
|
|
—
|
|
|
450,130
|
|
|
4.4
|
%
|
|||||
2025
|
|
138
|
|
|
—
|
|
|
400,000
|
|
|
—
|
|
|
400,138
|
|
|
3.8
|
%
|
|||||
2026
|
|
—
|
|
|
1,946
|
|
|
400,000
|
|
|
—
|
|
|
401,946
|
|
|
3.3
|
%
|
|||||
2027
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|||||
2028 and thereafter
|
|
—
|
|
|
164,400
|
|
|
350,000
|
|
|
—
|
|
|
514,400
|
|
|
3.8
|
%
|
|||||
Subtotal
|
|
5,038
|
|
|
345,638
|
|
|
2,650,000
|
|
|
100,000
|
|
|
3,100,676
|
|
|
3.9
|
%
|
|||||
Reconciling items (1)
|
|
817
|
|
|
—
|
|
|
(17,119
|
)
|
|
—
|
|
|
(16,302
|
)
|
|
|
||||||
Total for consolidated balance sheet
|
|
$
|
5,855
|
|
|
$
|
345,638
|
|
|
$
|
2,632,881
|
|
|
$
|
100,000
|
|
|
$
|
3,084,374
|
|
|
|
(1)
|
Includes deferred financing costs, premium/discount and market adjustments.
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
June 30, 2019
|
|
June 30, 2018
|
|
June 30, 2019
|
|
June 30, 2018
|
||||||||
Reconciliation of net income available to common shareholders to NAREIT FFO available to common shareholders:
|
|
|
|
|
|
|
|
||||||||
Net income available to common shareholders
|
$
|
99,769
|
|
|
$
|
19,614
|
|
|
$
|
154,100
|
|
|
$
|
159,795
|
|
Adjustments:
|
|
|
|
|
|
|
|
||||||||
Depreciation and amortization of unconsolidated joint ventures
|
3,026
|
|
|
3,236
|
|
|
6,158
|
|
|
6,438
|
|
||||
Depreciation and amortization
|
42,704
|
|
|
42,682
|
|
|
87,737
|
|
|
87,172
|
|
||||
Loss on property dispositions / impairment - depreciable real estate assets of unconsolidated joint ventures
|
4,098
|
|
|
—
|
|
|
4,098
|
|
|
—
|
|
||||
Loss (gain) on property dispositions / impairment - depreciable real estate assets continuing operations
|
13
|
|
|
(48,614
|
)
|
|
(35
|
)
|
|
(51,210
|
)
|
||||
(Gain) loss on property dispositions / impairment - depreciable real estate assets discontinued operations
|
(48,383
|
)
|
|
238
|
|
|
(57,296
|
)
|
|
(89,811
|
)
|
||||
Noncontrolling interest share in addback for depreciation and amortization and gain on property dispositions / impairment - depreciable real estate assets
|
(34
|
)
|
|
57
|
|
|
(944
|
)
|
|
1,103
|
|
||||
NAREIT FFO available to common shareholders – basic
|
$
|
101,193
|
|
|
$
|
17,213
|
|
|
$
|
193,818
|
|
|
$
|
113,487
|
|
Noncontrolling interest share in addback for depreciation and amortization and gain on property dispositions / impairment charges - depreciable real estate assets
|
34
|
|
|
(57
|
)
|
|
944
|
|
|
(1,103
|
)
|
||||
Noncontrolling interest less preferred unit distributions
|
2,359
|
|
|
467
|
|
|
3,649
|
|
|
3,806
|
|
||||
NAREIT FFO available to common shareholders – diluted
|
$
|
103,586
|
|
|
$
|
17,623
|
|
|
$
|
198,411
|
|
|
$
|
116,190
|
|
Basic NAREIT FFO available to common shareholders per weighted average share
|
$
|
0.68
|
|
|
$
|
0.12
|
|
|
$
|
1.31
|
|
|
$
|
0.77
|
|
Diluted NAREIT FFO available to common shareholders per weighted average share
|
$
|
0.68
|
|
|
$
|
0.12
|
|
|
$
|
1.30
|
|
|
$
|
0.77
|
|
Reconciliation of weighted average shares:
|
|
|
|
|
|
|
|
||||||||
Weighted average common shares
|
147,805
|
|
|
147,274
|
|
|
147,706
|
|
|
147,184
|
|
||||
Dilutive shares for long term compensation plans
|
863
|
|
|
1,059
|
|
|
900
|
|
|
920
|
|
||||
Diluted shares for net income
|
148,668
|
|
|
148,333
|
|
|
148,606
|
|
|
148,104
|
|
||||
Weighted average common units
|
3,514
|
|
|
3,520
|
|
|
3,517
|
|
|
3,520
|
|
||||
Diluted shares for NAREIT FFO
|
152,182
|
|
|
151,853
|
|
|
152,123
|
|
|
151,624
|
|
Item 1.
|
Legal Proceedings
|
Item 1A.
|
Risk Factors
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
Item 3.
|
Defaults upon Senior Securities
|
Item 4.
|
Mine Safety Disclosures
|
Item 5.
|
Other Information
|
Item 6.
|
Exhibits
|
|
|
|
|
31.1*
|
|
|
|
|
|
31.2*
|
|
|
|
|
|
31.3*
|
|
|
|
|
|
31.4*
|
|
|
|
|
|
32.1**
|
|
|
|
|
|
32.2**
|
|
|
|
|
|
32.3**
|
|
|
|
|
|
32.4**
|
|
|
|
|
|
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 Extension Labels Linkbase.
|
|
|
|
|
101.PRE*
|
XBRL Taxonomy Extension Presentation Linkbase Document.
|
/s/ WILLIAM P. HANKOWSKY
|
|
August 2, 2019
|
William P. Hankowsky
|
|
Date
|
Chairman of the Board of Trustees, President and Chief Executive Officer (Principal Executive Officer)
|
|
|
|
|
|
/s/ CHRISTOPHER J. PAPA
|
|
August 2, 2019
|
Christopher J. Papa
|
|
Date
|
Executive Vice President and Chief Financial Officer (Principal Financial Officer)
|
|
|
BY:
|
Liberty Property Trust
|
|
|
|
General Partner
|
|
|
|
|
|
|
/s/ WILLIAM P. HANKOWSKY
|
|
August 2, 2019
|
|
William P. Hankowsky
|
|
Date
|
|
Chairman of the Board of Trustees, President and Chief Executive Officer (Principal Executive Officer)
|
|
|
|
|
|
|
|
/s/ CHRISTOPHER J. PAPA
|
|
August 2, 2019
|
|
Christopher J. Papa
|
|
Date
|
|
Executive Vice President and Chief Financial Officer (Principal Financial Officer)
|
|
|
Date:
|
August 2, 2019
|
By: /s/ WILLIAM P. HANKOWSKY
|
|
|
William P. Hankowsky
|
|
|
Chairman, President and Chief Executive Officer
|
Date:
|
August 2, 2019
|
By: /s/ CHRISTOPHER J. PAPA
|
|
|
Christopher J. Papa
|
|
|
Executive Vice President and Chief Financial Officer
|
Date:
|
August 2, 2019
|
By: /s/ WILLIAM P. HANKOWSKY
|
|
|
William P. Hankowsky
|
|
|
Chairman, President and Chief Executive Officer of
|
|
|
Liberty Property Trust, the Registrant’s sole general partner
|
Date:
|
August 2, 2019
|
By: /s/ CHRISTOPHER J. PAPA
|
|
|
Christopher J. Papa
|
|
|
Executive Vice President and Chief Financial Officer
of Liberty Property Trust, the Registrant’s sole general partner
|
/s/ WILLIAM P. HANKOWSKY
|
|
William P. Hankowsky
|
|
Chairman, President and Chief Executive Officer
|
|
|
|
Date:
|
August 2, 2019
|
/s/ CHRISTOPHER J. PAPA
|
|
Christopher J. Papa
|
|
Executive Vice President and Chief Financial Officer
|
|
|
|
Date:
|
August 2, 2019
|
/s/ WILLIAM P. HANKOWSKY
|
|
William P. Hankowsky
|
|
Chairman, President and Chief Executive Officer
of Liberty Property Trust, the Company’s sole general partner
|
|
|
|
Date:
|
August 2, 2019
|
/s/ CHRISTOPHER J. PAPA
|
|
Christopher J. Papa
|
|
Executive Vice President and Chief Financial Officer
of Liberty Property Trust, the Company’s sole general partner
|
|
|
|
Date:
|
August 2, 2019
|