Exhibit 99.1
FOR IMMEDIATE RELEASE
AMB PROPERTY CORPORATION® ANNOUNCES THIRD QUARTER 2008 RESULTS
SAN FRANCISCO, October 16, 2008 AMB Property Corporation® (NYSE: AMB), a leading
global developer and owner of industrial real estate, today reported results for the third quarter
and first nine months of 2008. Funds from operations per fully diluted share and unit (FFOPS) was
$0.70 for the third quarter of 2008, as compared to $0.99 for the same quarter in 2007.
The year-over-year variance is primarily related to timing of gains on contribution of development
properties to the companys private capital co-investment ventures. FFOPS for the nine months ended
September 30, 2008 was $2.41, as compared to $2.31 for the same period in 2007.
Net income available to common stockholders per fully diluted share (EPS) for the third quarter
of 2008 was $0.24, as compared to $0.69 for the same quarter in 2007. EPS for the nine months ended
September 30, 2008 was $1.37, as compared to $2.04 for the same period in 2007.
Owned and Managed Portfolio Operating Results
AMBs operating portfolio was 95.4 percent occupied at September 30, 2008, up 20 basis points from
June 30, 2008. Cash-basis same store net operating income (SSNOI), without the effects
of lease termination fees, increased 3.5 percent in the third quarter and 4.9 percent in the first
nine months of 2008, over the same periods in 2007. For the trailing four quarters ended September
30, 2008, average rent change on renewals and rollovers in AMBs operating portfolio increased
4.1 percent, following an average increase of 4.3 percent for the trailing four quarters ended
June 30, 2008.
We continue to run AMB for the long term. Our operating fundamentals remained solid through the
third quarter as a result of our long-established focus on the best markets around the globe, said
Hamid R. Moghadam, AMBs chairman & CEO. The environment became more challenging at the beginning
of the fourth quarter, so it may be difficult to keep this pace of growth into 2009. However, we
are confident that AMBs strategy, people and portfolio will outperform on a relative basis, even
in a more difficult economic environment. We remain focused on sound execution and long-term value
preservation.
Investment Activity
During the quarter, the company commenced development on 1.6 million square feet in the Americas
and Europe, with an estimated total investment of $132 million. At quarter end, AMBs development
pipeline, which included investments held through unconsolidated joint ventures, totaled
approximately 17.8 million square feet globally, with an
estimated total investment of
$1.5 billion.
The companys development business includes contributions of stabilized properties to affiliated
private capital co-investment ventures or sale of projects to third parties. During the third
quarter, AMB contributed or sold 2.2 million square feet in the Americas and Asia, including
contributions to three of its co-investment ventures, for an aggregate value of approximately $192
million.
|
|
|
|
|
|
|
|
Page 2 |
Also during the quarter, AMB acquired 1.6 million square feet of industrial distribution space for
an aggregate acquisition cost of approximately $140 million. Property and land acquisitions during
the quarter expanded AMBs presence in target markets in the Americas and Asia, including Beijing
and Guangzhou, which were market entries for AMB.
Given the current turbulence, lack of clarity on pricing and availability of capital we intend to
be increasingly selective with our capital deployment decisions. We plan to start projects only
where the market demand is sound and where profit expectations justify the risks. As such, we
expect the pace of development starts to slow considerably from our previous outlook, Mr. Moghadam
added.
Financing Activities
The instability in the credit markets, which have become more volatile over the past few weeks,
has made financing transactions increasingly difficult, said Thomas S. Olinger, AMBs chief
financial officer. While the timing, availability and pricing have become unpredictable, our
balance sheet remains strong and we have the capacity to continue to support our business.
During the quarter, AMB closed a $230 million, two-year secured term loan priced at LIBOR plus 130
basis points. The loan includes a one-year extension, which can be exercised at the companys
option. Additionally, AMB closed on $768 million in property level financings in the U.S., Europe
and Japan.
2008 Guidance
Due to the change in the timing of certain transactions, caused primarily by the turmoil in
financing markets, the company is lowering its full year 2008 FFO guidance to $3.05 to $3.10 per
share. Full year EPS guidance has also been lowered to $1.58 to $1.63 per share. The company will
provide details of its revised outlook for 2009 during their third quarter earnings conference
call.
Organizational Update
As previously announced in the quarter, AMB acquired the remaining 42 percent equity interest in G.
Accion, S.A. de C.V. (G. Accion) that it had not previously owned. G. Accion is now a wholly
owned subsidiary and has been renamed AMB Property Mexico. This newly unified platform will
continue to develop, lease, acquire and operate industrial real estate in Mexico.
During the quarter, AMB and the City and County of San Francisco Employees Retirement System
contributed their interests in AMB Partners II, a co-investment venture comprising 10.3 million
square feet of U.S. industrial property, to AMB Institutional Alliance Fund III in exchange for
partnership interests in Fund III.
Supplemental Earnings Measure
Included in the footnotes to the companys attached financial statements is a discussion of why
management believes FFOPS is a useful supplemental measure of operating performance, ways in which
investors might use FFOPS when assessing the companys financial performance and FFOPSs
limitations as a measurement tool. Reconciliation from net income to funds from
|
|
|
|
|
|
|
|
Page 3 |
operations and FFOPS is provided in the attached tables and published in the companys quarterly
supplemental analyst package, available on the companys website at www.amb.com.
The company believes that net income, as defined by GAAP, is the most appropriate earnings measure.
However, the company considers cash-basis same store net operating income (SSNOI)
to be a useful supplemental measure of its operating performance. Properties that are considered
part of the same store pool include all properties that were owned as of the end of both the
current and prior year reporting periods and exclude development properties for both the current
and prior reporting periods. The same store pool is set annually and excludes properties purchased
and developments stabilized after December 31, 2006. In deriving SSNOI, the company defines NOI as
rental revenues, including reimbursements, less property operating expenses, both of which are
calculated in accordance with GAAP. Property operating expenses exclude depreciation, amortization,
general and administrative expenses and interest expense. The company defines SSNOI to also exclude
straight-line rents and amortization of lease intangibles. The company considers SSNOI to be an
appropriate and useful supplemental performance measure because it reflects the operating
performance of the real estate portfolio excluding effects of non-cash adjustments and provides a
better measure of actual cash basis rental growth for a year-over-year comparison. In addition, the
company believes that SSNOI helps the investing public compare the companys operating performance
with that of other companies. While SSNOI is a relevant and widely used measure of operating
performance of real estate investment trusts, it does not represent cash flow from operations or
net income as defined by GAAP and should not be considered as an alternative to those measures in
evaluating the companys liquidity or operating performance. SSNOI also does not reflect general
and administrative expenses, interest expense, depreciation and amortization costs, capital
expenditures and leasing costs, or trends in development and construction activities that could
materially impact its results from operations. Further, the companys computation of SSNOI may not
be comparable to that of other real estate companies, as they may use different methodologies for
calculating SSNOI. Reconciliation from net income to SSNOI is published in the companys quarterly
supplemental analyst package, available on the companys website at www.amb.com.
Owned and managed is defined by the company as assets in which the company has at least a
10 percent ownership interest, is the property or asset manager, and which it intends to hold for
the long-term.
Conference Call and Supplemental Information
The company will host a conference call to discuss its third quarter 2008 results on Thursday,
October 16, 2008 at 1:00 PM EDT. Stockholders and interested parties may listen to a live broadcast
of the conference call by dialing 877 447 8218 (from the U.S. and Canada) or
+1 706 643 7823 (from all other countries) and using reservation code 64987472. A webcast can be
accessed through a link titled Q3 2008 Earnings Conference Call located on the home page of the
companys website at www.amb.com.
If you are unable to listen to the live conference call, a telephone and webcast replay will be
available after 3:00 PM EDT on Thursday, October 16, 2008 until 8:00 PM EST on Friday, November 14,
2008. The telephone replay can be accessed by dialing 800 642 1687 (from the U.S. and Canada) or +1
706 645 9291 (from all other countries) and using reservation code 64987472. The webcast replay can
be accessed through the link on the companys website at www.amb.com.
|
|
|
|
|
|
|
|
Page 4 |
AMB Property Corporation.® Local partner to global trade.
AMB Property Corporation® is a leading global developer and owner of industrial real
estate, focused on major hub and gateway distribution markets in the Americas, Europe and Asia.
As of September 30, 2008, AMB owned, or had investments in, on a consolidated basis or
through unconsolidated joint ventures, properties and development projects expected to total
approximately 158.4 million square feet (14.7 million square meters) in 49 markets within
15 countries. AMB invests in properties located predominantly in the infill submarkets of its
targeted markets. The companys portfolio is comprised of High Throughput Distribution®
facilitiesindustrial properties built for speed and located near airports, seaports and ground
transportation systems.
AMBs press releases are available on the company website at www.amb.com or by contacting the
Investor Relations department at +1 415 394 9000.
Some of the information included in this press release contains forward-looking statements, such as
those related to continued demand for our product, status of key operating metrics, our ability to
capitalize on trends and realize growth, effectiveness of our strategies, performance of our
portfolio, occupancy levels, rent growth, SSNOI growth, our development projects (including
completion, timing of stabilization, our ability to lease such projects, square feet at
stabilization or completion, costs and total investment amounts), our ability to contribute
properties to and acquire properties in our private capital co-investment ventures, our ability to
accomplish future business plans, strength of our balance sheet, our ability to access credit
markets and enter into credit and financing agreements and to meet our forecasts (including our FFO
and EPS guidance) and business goals, which are made pursuant to the safe-harbor provisions of
Section 21E of the Securities Exchange Act of 1934, as amended, and Section 27A of the Securities
Act of 1933, as amended. Because these forward-looking statements involve risks and uncertainties,
there are important factors that could cause our actual results to differ materially from those in
the forward-looking statements, and you should not rely on the forward-looking statements as
predictions of future events. The events or circumstances reflected in forward-looking statements
might not occur. You can identify forward-looking statements by the use of forward- looking
terminology such as believes, expects, may, will, should, seeks, approximately,
intends, plans, pro forma, estimates or anticipates or the negative of these words and
phrases or similar words or phrases. You can also identify forward-looking statements by
discussions of strategy, plans or intentions. Forward-looking statements are necessarily dependent
on assumptions, data or methods that may be incorrect or imprecise and we may not be able to
realize them. We caution you not to place undue reliance on forward-looking statements, which
reflect our analysis only and speak only as of the date of this press release or the dates
indicated in the statements. We assume no obligation to update or supplement forward-looking
statements. The following factors, among others, could cause actual results and future events to
differ materially from those set forth or contemplated in the forward-looking statements: defaults
on or non-renewal of leases by tenants or renewal at lower than expected rent, increased interest
rates and operating costs or greater than expected capital expenditures, our failure to obtain
necessary outside financing, re-financing risks, risks related to our obligations in the event of
certain defaults under joint venture and other debt, risks related to debt and equity security
financings (including dilution risk), difficulties in identifying properties to acquire and in
effecting acquisitions, our failure to successfully integrate acquired properties and operations,
our failure to divest properties we have contracted to sell or to timely reinvest proceeds from any
divestitures, risks and uncertainties affecting property development, redevelopment, value-added
conversion and construction (including construction delays, cost overruns, our inability to obtain
necessary permits and public opposition to these activities), our failure to qualify and maintain
our status as a real estate investment trust, risks related to our tax structuring, failure to
maintain our current credit agency ratings, environmental uncertainties, risks related to natural
disasters, financial market fluctuations, changes in general economic conditions or in the real
estate sector, inflation risks, changes in real estate and zoning laws, a downturn in the U.S.,
California or global economy, risks related to doing business internationally and global expansion,
risks of opening offices globally, risks of changing personnel and roles, losses in excess of our
insurance coverage, unknown liabilities acquired in connection with acquired properties or
otherwise and increases in real property tax rates. Our success also depends upon economic trends
generally, including interest rates, income tax laws, governmental regulation, legislation,
population changes and certain other matters discussed under the heading Risk Factors and
elsewhere in our annual report on Form 10-K for the year ended December 31, 2007.
AMB CONTACTS
|
|
|
|
|
|
|
|
|
Tracy A. Ward |
|
Rachel E.M. Bennett |
Vice President, Investor Relations |
|
Director, Media & Public Relations |
Direct
|
|
+1 415 733 9565
|
|
|
|
Direct
|
|
+1 415 733 9532 |
Fax
|
|
+1 415 477 2044
|
|
|
|
Fax
|
|
+1 415 477 2063 |
Email
|
|
tward@amb.com
|
|
|
|
Email
|
|
rbennett@amb.com |
|
|
|
|
|
|
|
|
Page 5 |
CONSOLIDATED STATEMENTS OF OPERATIONS(1)
(in thousands, except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Quarters ended |
|
|
For the Nine Months ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental revenues |
|
$ |
152,993 |
|
|
$ |
157,805 |
|
|
$ |
487,071 |
|
|
$ |
474,752 |
|
Private capital revenues(2) |
|
|
9,502 |
|
|
|
7,564 |
|
|
|
60,838 |
|
|
|
22,007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
162,495 |
|
|
|
165,369 |
|
|
|
547,909 |
|
|
|
496,759 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property operating costs |
|
|
(44,157 |
) |
|
|
(42,664 |
) |
|
|
(138,375 |
) |
|
|
(128,785 |
) |
Depreciation and amortization |
|
|
(46,985 |
) |
|
|
(40,628 |
) |
|
|
(129,493 |
) |
|
|
(121,641 |
) |
General and administrative |
|
|
(34,415 |
) |
|
|
(35,145 |
) |
|
|
(103,361 |
) |
|
|
(95,259 |
) |
Fund costs |
|
|
(312 |
) |
|
|
(261 |
) |
|
|
(919 |
) |
|
|
(779 |
) |
Impairment losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(257 |
) |
Other expenses(3) |
|
|
1,088 |
|
|
|
(944 |
) |
|
|
1,926 |
|
|
|
(2,995 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total costs and expenses |
|
|
(124,781 |
) |
|
|
(119,642 |
) |
|
|
(370,222 |
) |
|
|
(349,716 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Development gains, net of taxes |
|
|
28,026 |
|
|
|
48,298 |
|
|
|
76,248 |
|
|
|
89,486 |
|
Gains from sale or contribution of real estate interests, net |
|
|
|
|
|
|
|
|
|
|
19,967 |
|
|
|
74,843 |
|
Equity in earnings of unconsolidated co-investment ventures |
|
|
5,372 |
|
|
|
3,425 |
|
|
|
14,359 |
|
|
|
7,286 |
|
Other income(3) |
|
|
(4,229 |
) |
|
|
7,956 |
|
|
|
(51 |
) |
|
|
20,012 |
|
Interest expense, including amortization |
|
|
(32,319 |
) |
|
|
(29,326 |
) |
|
|
(100,955 |
) |
|
|
(97,486 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income and expenses |
|
|
(3,150 |
) |
|
|
30,353 |
|
|
|
9,568 |
|
|
|
94,141 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations before minority interests |
|
|
34,564 |
|
|
|
76,080 |
|
|
|
187,255 |
|
|
|
241,184 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minority interests share of income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Co-investment venture partners share of income |
|
|
(4,194 |
) |
|
|
(5,890 |
) |
|
|
(29,393 |
) |
|
|
(21,088 |
) |
Co-investment venture partners and limited partnership unitholders share of development gains |
|
|
(1,090 |
) |
|
|
(2,115 |
) |
|
|
(7,204 |
) |
|
|
(5,196 |
) |
Preferred unitholders |
|
|
(1,431 |
) |
|
|
(1,431 |
) |
|
|
(4,295 |
) |
|
|
(6,610 |
) |
Limited partnership unitholders |
|
|
137 |
|
|
|
(581 |
) |
|
|
(2,518 |
) |
|
|
(4,903 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total minority interests share of income |
|
|
(6,578 |
) |
|
|
(10,017 |
) |
|
|
(43,410 |
) |
|
|
(37,797 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
|
27,986 |
|
|
|
66,063 |
|
|
|
143,845 |
|
|
|
203,387 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income attributable to discontinued operations, net of minority interests |
|
|
177 |
|
|
|
3,135 |
|
|
|
2,066 |
|
|
|
9,345 |
|
Gains from disposition of real estate, net of minority interests |
|
|
(12 |
) |
|
|
3,912 |
|
|
|
2,191 |
|
|
|
4,329 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total discontinued operations |
|
|
165 |
|
|
|
7,047 |
|
|
|
4,257 |
|
|
|
13,674 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
28,151 |
|
|
|
73,110 |
|
|
|
148,102 |
|
|
|
217,061 |
|
Preferred stock dividends |
|
|
(3,952 |
) |
|
|
(3,952 |
) |
|
|
(11,856 |
) |
|
|
(11,856 |
) |
Preferred unit redemption (issuance costs) discount |
|
|
|
|
|
|
(3 |
) |
|
|
|
|
|
|
(2,930 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income available to common stockholders |
|
$ |
24,199 |
|
|
$ |
69,155 |
|
|
$ |
136,246 |
|
|
$ |
202,275 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common share (diluted) |
|
$ |
0.24 |
|
|
$ |
0.69 |
|
|
$ |
1.37 |
|
|
$ |
2.04 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares (diluted) |
|
|
98,952 |
|
|
|
100,914 |
|
|
|
99,457 |
|
|
|
99,311 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
On July 1, 2008, the partners of AMB Partners II (previously, a consolidated
co-investment venture) contributed their interests in AMB Partners II to AMB Institutional Alliance
Fund III in exchange for interests in AMB Institutional Alliance Fund III, an unconsolidated
co-investment venture. |
|
(2) |
|
Includes incentive and promote distributions for 2008 of $33.0 million for AMB
Institutional Alliance Fund III received during the quarter ended June 30, 2008 and of $1.0 million
for the dissolution of AMB Erie co-investment venture received during the quarter ended March 31,
2008. |
|
(3) |
|
Includes changes in liabilities and assets associated with AMBs deferred
compensation plan. |
|
|
|
|
|
Page 6 |
CONSOLIDATED STATEMENTS OF FUNDS FROM OPERATIONS(1)
(in thousands, except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Quarters ended |
|
|
For the Nine Months ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
Net income available to common stockholders |
|
$ |
24,199 |
|
|
$ |
69,155 |
|
|
$ |
136,246 |
|
|
$ |
202,275 |
|
Gains (losses) from sale or contribution of real estate, net of minority
interests |
|
|
12 |
|
|
|
(3,912 |
) |
|
|
(22,158 |
) |
|
|
(79,172 |
) |
Depreciation and amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total depreciation and amortization |
|
|
46,985 |
|
|
|
40,628 |
|
|
|
129,493 |
|
|
|
121,641 |
|
Discontinued operations depreciation |
|
|
4 |
|
|
|
354 |
|
|
|
61 |
|
|
|
1,853 |
|
Non-real estate depreciation |
|
|
(1,997 |
) |
|
|
(1,387 |
) |
|
|
(5,786 |
) |
|
|
(3,965 |
) |
Adjustments to derive FFO from consolidated co-investment ventures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Co-investment venture partners minority interests (Net income) |
|
|
4,194 |
|
|
|
5,890 |
|
|
|
29,393 |
|
|
|
21,088 |
|
Limited partnership unitholders minority interests (Net income) |
|
|
(137 |
) |
|
|
581 |
|
|
|
2,518 |
|
|
|
4,903 |
|
Limited partnership unitholders minority interests (Development profits) |
|
|
1,090 |
|
|
|
2,115 |
|
|
|
2,795 |
|
|
|
3,861 |
|
Discontinued operations minority interests (Net income) |
|
|
8 |
|
|
|
139 |
|
|
|
316 |
|
|
|
423 |
|
FFO attributable to minority interests |
|
|
(8,819 |
) |
|
|
(15,731 |
) |
|
|
(41,812 |
) |
|
|
(47,347 |
) |
Adjustments to derive FFO from unconsolidated co-investment ventures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AMBs share of net income |
|
|
(5,372 |
) |
|
|
(3,425 |
) |
|
|
(14,359 |
) |
|
|
(7,286 |
) |
AMBs share of FFO |
|
|
11,589 |
|
|
|
9,828 |
|
|
|
32,727 |
|
|
|
21,308 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds from operations |
|
$ |
71,756 |
|
|
$ |
104,235 |
|
|
$ |
249,434 |
|
|
$ |
239,582 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFO per common share and unit (diluted) |
|
$ |
0.70 |
|
|
$ |
0.99 |
|
|
$ |
2.41 |
|
|
$ |
2.31 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares and units (diluted) |
|
|
102,922 |
|
|
|
105,110 |
|
|
|
103,430 |
|
|
|
103,777 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Funds From Operations (FFO) and Funds From Operations Per Share and Unit
(FFOPS). AMB believes that net income, as defined by U.S. GAAP, is the most appropriate earnings
measure. However, AMB considers funds from operations, or FFO, and FFO per share and unit, or
FFOPS, to be useful supplemental measures of its operating performance. AMB defines FFOPS as FFO
per fully diluted weighted average share of AMBs common stock and operating partnership units. AMB
calculates FFO as net income, calculated in accordance with U.S. GAAP, less gains (or losses) from
dispositions of real estate held for investment purposes and real estate-related depreciation, and
adjustments to derive AMBs pro rata share of FFO of consolidated and unconsolidated joint
ventures. AMB does not adjust FFO to eliminate the effects of non-recurring charges. AMB includes
the gains from development, including those from value added conversion projects, before
depreciation recapture, as a component of FFO. AMB believes that value-added conversion
dispositions are in substance land sales and as such should be included in FFO, consistent with the
real estate investment trust industrys long standing practice to include gains on the sale of land
in FFO. However, AMBs interpretation of FFO or FFOPS may not be consistent with the views of
others in the real estate investment trust industry, who may consider it to be a divergence from
the National Association of Real Estate Investment Trusts (NAREIT) definition, and may not be
comparable to FFO or FFOPS reported by other real estate investment trusts that interpret the
current NAREIT definition differently than AMB does. |
In connection with the formation of a co-investment venture, AMB may warehouse assets that are
acquired with the intent to contribute these assets to the newly formed venture. Some of the
properties held for contribution may, under certain circumstances, be required to be depreciated
under U.S. GAAP. If this circumstance arises, AMB intends to include in its calculation of FFO
gains or losses related to the contribution of previously depreciated real estate to joint
ventures. Although such a change, if instituted, will be a departure from the current NAREIT
definition, AMB believes such calculation of FFO will better reflect the value created as a result
of the contributions. To date, AMB has not included gains or losses from the contribution of
previously depreciated warehoused assets in FFO.
AMB believes that FFO and FFOPS are meaningful supplemental measures of its operating performance
because historical cost accounting for real estate assets in accordance with U.S. GAAP implicitly
assumes that the value of real estate assets diminishes predictably over time, as reflected through
depreciation and amortization expenses. However, since real estate values have historically risen
or fallen with market and other conditions, many industry investors and analysts have considered
presentation of operating results for real estate companies that use historical cost accounting to
be insufficient. Thus, FFO and FFOPS are supplemental measures of operating performance for real
estate investment trusts that exclude historical cost depreciation and amortization, among other
items, from net income, as defined by U.S. GAAP. AMB believes that the use of FFO and FFOPS,
combined with the required U.S. GAAP presentations, has been beneficial in improving the
understanding of operating results of real estate investment trusts among the investing public and
making comparisons of operating results among such companies more meaningful. AMB considers FFO and
FFOPS to be useful measures for reviewing comparative operating and financial performance because,
by excluding gains or losses related to sales of previously depreciated operating real estate
assets and real estate depreciation and amortization, FFO and FFOPS can help the investing public
compare the operating performance of a companys real estate between periods or as compared to
other companies. While FFO and FFOPS are relevant and widely used measures of operating performance
of real estate investment trusts, these measures do not represent cash flow from operations or net
income as defined by U.S. GAAP and should not be considered as alternatives to those measures in
evaluating AMBs liquidity or operating performance. FFO and FFOPS also do not consider the costs
associated with capital expenditures related to AMBs real estate assets nor are FFO or FFOPS
necessarily indicative of cash available to fund AMBs future cash requirements.
|
|
|
|
|
Page 7 |
The following table reconciles projected FFO from projected net income for the year ended December
31, 2008:
|
|
|
|
|
|
|
|
|
|
|
2008 |
|
|
|
Low |
|
|
High |
|
Projected net income |
|
$ |
1.58 |
|
|
$ |
1.63 |
|
AMBs share of projected depreciation and amortization |
|
|
1.60 |
|
|
|
1.60 |
|
AMBs share of projected gains on disposition of operating properties |
|
|
(0.07 |
) |
|
|
(0.07 |
) |
Impact of additional dilutive securities, other, rounding |
|
|
(0.06 |
) |
|
|
(0.06 |
) |
|
|
|
|
|
|
|
Projected Funds From Operations (FFO) |
|
$ |
3.05 |
|
|
$ |
3.10 |
|
|
|
|
|
|
|
|
Amounts are expressed per share, except FFO which is expressed per share and unit.
|
|
|
|
|
Page 8 |
CONSOLIDATED BALANCE SHEETS (1)(2)
(dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
As of |
|
|
|
September 30, 2008 |
|
|
December 31, 2007 |
|
Assets |
|
|
|
|
|
|
|
|
Investments in real estate |
|
|
|
|
|
|
|
|
Total investments in properties |
|
$ |
6,315,790 |
|
|
$ |
6,709,545 |
|
Accumulated depreciation |
|
|
(928,831 |
) |
|
|
(916,686 |
) |
|
|
|
|
|
|
|
Net investments in properties |
|
|
5,386,959 |
|
|
|
5,792,859 |
|
Investments in unconsolidated co-investment ventures |
|
|
433,649 |
|
|
|
356,194 |
|
Properties held for contribution, net |
|
|
693,805 |
|
|
|
488,339 |
|
Properties held for divestiture, net |
|
|
81,347 |
|
|
|
40,513 |
|
|
|
|
|
|
|
|
Net investments in real estate |
|
|
6,595,760 |
|
|
|
6,677,905 |
|
Cash and cash equivalents and restricted cash |
|
|
309,547 |
|
|
|
250,416 |
|
Accounts receivable, net |
|
|
163,118 |
|
|
|
184,270 |
|
Other assets |
|
|
249,393 |
|
|
|
149,812 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
7,317,818 |
|
|
$ |
7,262,403 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and stockholders equity |
|
|
|
|
|
|
|
|
Secured debt |
|
$ |
1,384,409 |
|
|
$ |
1,471,087 |
|
Unsecured senior debt |
|
|
1,153,582 |
|
|
|
1,003,123 |
|
Unsecured credit facilities |
|
|
816,875 |
|
|
|
876,105 |
|
Other debt |
|
|
403,357 |
|
|
|
144,529 |
|
Accounts payable and other liabilities |
|
|
411,050 |
|
|
|
306,196 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
4,169,273 |
|
|
|
3,801,040 |
|
Minority interests |
|
|
|
|
|
|
|
|
Co-investment venture partners |
|
|
282,083 |
|
|
|
517,572 |
|
Preferred unitholders |
|
|
77,561 |
|
|
|
77,561 |
|
Limited partnership unitholders |
|
|
92,614 |
|
|
|
102,278 |
|
|
|
|
|
|
|
|
Total minority interests |
|
|
452,258 |
|
|
|
697,411 |
|
Stockholders equity |
|
|
|
|
|
|
|
|
Common equity |
|
|
2,472,875 |
|
|
|
2,540,540 |
|
Preferred equity |
|
|
223,412 |
|
|
|
223,412 |
|
|
|
|
|
|
|
|
Total stockholders equity |
|
|
2,696,287 |
|
|
|
2,763,952 |
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity |
|
$ |
7,317,818 |
|
|
$ |
7,262,403 |
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
During the quarter ended September 30, 2008, AMB acquired the remaining equity
interest (approximately 42%) in G. Accion, a Mexican real estate company. Total assets and total
liabilities include $223,829 and $174,217, respectively, related to G. Accion as of September 30,
2008. |
|
(2) |
|
On July 1, 2008, the partners of AMB Partners II (previously, a consolidated
co-investment venture) contributed their interests in AMB Partners II to AMB Institutional Alliance
Fund III in exchange for interests in AMB Institutional Alliance Fund III, an unconsolidated
co-investment venture. |