Exhibit 99.3

 

CONSOLIDATED BALANCE SHEETS OF LIBERTY PROPERTY TRUST

(Unaudited and in thousands, except share and unit amounts)

 

   September 30,
2019
   December 31,
2018
 
ASSETS          
Real estate:          
Land and land improvements  $1,393,474   $1,236,514 
Building and improvements   4,785,171    4,397,049 
Less accumulated depreciation   (1,040,249)   (941,299)
Operating real estate   5,138,396    4,692,264 
Development in progress   323,790    462,572 
Land held for development   303,440    296,244 
Net real estate   5,765,626    5,451,080 
Cash and cash equivalents   514,882    84,923 
Restricted cash   14,006    10,899 
Accounts receivable   16,975    14,109 
Deferred rent receivable   124,509    111,372 
Deferred financing and leasing costs, net of accumulated amortization (September 30, 2019, $192,325; December 31, 2018, $165,553)   162,235    157,823 
Investments in and advances to unconsolidated joint ventures   347,880    350,981 
Assets held for sale   226,504    502,207 
Right of use asset   17,664     
Prepaid expenses and other assets   148,451    251,000 
Total assets  $7,338,732   $6,934,394 
LIABILITIES          
Mortgage loans, net  $297,326   $395,202 
Unsecured notes, net   2,633,941    2,285,698 
Credit facilities   100,000    411,846 
Accounts payable   54,953    62,943 
Accrued interest   36,530    22,309 
Dividend and distributions payable   65,921    60,560 
Lease liabilities   18,379     
Other liabilities   204,963    270,396 
Liabilities held for sale   15,939    21,131 
Total liabilities   3,427,952    3,530,085 
Noncontrolling interest - operating partnership - 213,483 and 301,483 preferred units outstanding as of September 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; 157,755,598 and 147,899,354 shares issued and outstanding as of September 30, 2019 and December 31, 2018, respectively   158    148 
Additional paid-in capital   4,145,822    3,691,778 
Accumulated other comprehensive loss   (64,496)   (55,243)
Distributions in excess of net income   (238,629)   (306,822)
Total Liberty Property Trust shareholders’ equity   3,842,855    3,329,861 
Noncontrolling interest – operating partnership - 3,494,049 and 3,520,205 common units outstanding as of September 30, 2019 and December 31, 2018, respectively   62,308    61,471 
Noncontrolling interest – consolidated joint ventures   280    5,440 
Total equity   3,905,443    3,396,772 
Total liabilities, noncontrolling interest - operating partnership and equity  $7,338,732   $6,934,394

 

 

See accompanying notes.

 

1

 

 

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME OF LIBERTY PROPERTY TRUST

(Unaudited and in thousands, except per share amounts)

 

   Three Months Ended 
   September 30,
2019
   September 30,
2018
 
REVENUE          
Rental revenue  $162,912   $148,330 
Development service fee income   257    12,956 
Total revenue   163,169    161,286 
EXPENSES          
Rental property   12,012    12,871 
Real estate taxes   23,001    22,693 
General and administrative   10,186    9,807 
Leasing expense   3,082    2,610 
Other operating expense   3,166    3,169 
Interest expense   25,791    23,133 
Depreciation and amortization   43,972    41,004 
Development service fee expense   168    12,924 
Total expenses   121,378    128,211 
           
Interest and other income   2,630    3,474 
Gain on property dispositions   15,168    2,002 
Equity in earnings of unconsolidated joint ventures   1,776    6,766 
Income from continuing operations before income taxes   61,365    45,317 
Income taxes   (878)   (444)
Income from continuing operations   60,487    44,873 
Discontinued operations (including gain on asset sales, net of impairments, of $37.2 million and $94.9 million for the three months ended September 30, 2019 and 2018, respectively)   42,189    109,198 
Net income   102,676    154,071 
Noncontrolling interest – operating partnership   (2,309)   (3,696)
Noncontrolling interest – consolidated joint ventures   (3)   (232)
Net income available to common shareholders  $100,364   $150,143 
           
Net income  $102,676   $154,071 
Other comprehensive loss - foreign currency translation   (7,056)   (3,015)
Other comprehensive income - derivative instruments   83    6 
Other comprehensive loss   (6,973)   (3,009)
Total comprehensive income   95,703    151,062 
Less: comprehensive income attributable to noncontrolling interest   (2,463)   (3,858)
Comprehensive income attributable to common shareholders  $93,240   $147,204 
Earnings per common share          
Basic:          
Income from continuing operations  $0.39   $0.30 
Income from discontinued operations   0.28    0.72 
Income per common share – basic  $0.67   $1.02 
Diluted:          
Income from continuing operations  $0.39   $0.29 
Income from discontinued operations   0.27    0.72 
Income per common share – diluted  $0.66   $1.01 
Weighted average number of common shares outstanding          
Basic   150,140    147,324 
Diluted   150,979    148,271 
Amounts attributable to common shareholders          
Income from continuing operations  $59,091   $43,713 
Discontinued operations   41,273    106,430 
Net income available to common shareholders  $100,364   $150,143 

  

See accompanying notes.

 

2

 

 

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME OF LIBERTY PROPERTY TRUST

(Unaudited and in thousands, except per share amounts)

 

   Nine Months Ended 
   September 30,
2019
   September 30,
2018
 
REVENUE          
Rental revenue  $479,644   $439,812 
Development service fee income   2,099    59,132 
Total revenue   481,743    498,944 
EXPENSES          
Rental property   39,780    39,340 
Real estate taxes   68,862    65,988 
General and administrative   35,483    32,747 
Leasing expense   9,608    8,189 
Other operating expense   8,690    7,467 
Interest expense   76,644    66,189 
Depreciation and amortization   130,402    120,586 
Development service fee expense   1,848    120,799 
Impairment charges - real estate assets   99    26,000 
Total expenses   371,416    487,305 
           
Interest and other income   13,887    8,737 
Gain on property dispositions   21,125    54,705 
Equity in earnings of unconsolidated joint ventures   10,966    20,958 
Income from continuing operations before income taxes   156,305    96,039 
Income taxes   (1,449)   (1,884)
Income from continuing operations   154,856    94,155 
Discontinued operations (including gain on asset sales, net of impairments and debt extinguishment loss, of $87.4 million and $184.7 million for the nine months ended September 30, 2019 and 2018, respectively)   105,905    224,531 
Net income   260,761    318,686 
Noncontrolling interest – operating partnership   (6,126)   (7,738)
Noncontrolling interest – consolidated joint ventures   (170)   (1,010)
Net income available to common shareholders  $254,465   $309,938 
           
Net income  $260,761   $318,686 
Other comprehensive loss - foreign currency translation   (7,574)   (9,221)
Other comprehensive (loss) income - derivative instruments   (1,887)   493 
Other comprehensive loss   (9,461)   (8,728)
Total comprehensive income   251,300    309,958 
Less: comprehensive income attributable to noncontrolling interest   (6,390)   (8,545)
Comprehensive income attributable to common shareholders  $244,910   $301,413 
Earnings per common share          
Basic:          
Income from continuing operations  $1.02   $0.62 
Income from discontinued operations   0.69    1.48 
Income per common share – basic  $1.71   $2.10 
Diluted:          
Income from continuing operations  $1.01   $0.61 
Income from discontinued operations   0.69    1.48 
Income per common share – diluted  $1.70   $2.09 
Weighted average number of common shares outstanding          
Basic   148,532    147,241 
Diluted   149,383    148,160 
Amounts attributable to common shareholders          
Income from continuing operations  $151,150   $91,051 
Discontinued operations   103,315    218,887 
Net income available to common shareholders  $254,465   $309,938 

 

See accompanying notes.

 

3

 

 

 

CONSOLIDATED STATEMENTS OF EQUITY OF LIBERTY PROPERTY TRUST

(Unaudited and in thousands)

 

   Three Months Ended September 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 July 1, 2019   148,258,042   $                 148   $3,687,085   $                   (57,674)  $            (274,311)  $3,355,248   $              61,839   $                          277   $3,417,364   $                        5,337 
Net proceeds from the issuance of common shares   9,478,556    10    457,108            457,118            457,118     
Net income                   100,364    100,364    2,226    3    102,593    83 
Distributions                   (64,682)   (64,682)   (1,272)       (65,954)   (83)
Share-based compensation net of shares related to tax withholdings           1,295            1,295            1,295     
Other comprehensive loss - foreign currency translation               (6,903)       (6,903)   (153)       (7,056)    
Other comprehensive income - derivative instruments               81        81    2        83     
Redemption of noncontrolling interests – common units   19,000        334            334    (334)            
Balance at September 30, 2019   157,755,598   $158   $4,145,822   $(64,496)  $(238,629)  $3,842,855   $62,308   $280   $3,905,443   $5,337 

 

   Three Months Ended September 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 July 1, 2018   147,796,618   $                148   $3,686,505   $(43,383)  $(508,386)  $3,134,884   $56,918   $5,423   $3,197,225   $7,537 
Net proceeds from the issuance of common shares   15,703        728            728            728     
Net income                   150,143    150,143    3,578    232    153,953    118 
Distributions                   (59,114)   (59,114)   (1,369)   (228)   (60,711)   (118)
Share-based compensation net of shares related to tax withholdings           1,398            1,398            1,398     
Other comprehensive loss - foreign currency translation               (2,945)       (2,945)   (70)       (3,015)    
Other comprehensive income - derivative instruments               6        6            6     
Balance at September 30, 2018   147,812,321   $148   $3,688,631   $(46,322)  $(417,357)  $3,225,100   $59,057   $5,427   $3,289,584   $7,537 

 

See accompanying notes.

 

4

 

 

CONSOLIDATED STATEMENTS OF EQUITY OF LIBERTY PROPERTY TRUST

(Unaudited and in thousands)

 

   Nine Months Ended September 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   9,830,088    10    462,107            462,117            462,117     
Net income                   254,465    254,465    5,875    170    260,510    251 
Distributions                   (186,272)   (186,272)   (4,371)   (167)   (190,810)   (251)
Share-based compensation net of shares related to tax withholdings           4,828            4,828            4,828     
Other comprehensive loss - foreign currency translation               (7,410)       (7,410)   (164)       (7,574)    
Other comprehensive loss - derivative instruments               (1,843)       (1,843)   (44)       (1,887)    
Acquisition of noncontrolling interest           (13,350)           (13,350)       (5,163)   (18,513)    
Redemption of noncontrolling interests – common units   26,156        459            459    (459)            
Redemption of noncontrolling interest - preferred units                                       (2,200)
Balance at September 30, 2019   157,755,598   $158   $4,145,822   $(64,496)  $(238,629)  $3,842,855   $62,308   $280   $3,905,443   $5,337 

 

   Nine Months Ended September 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   361,630    1    5,254            5,255            5,255     
Net income                   309,938    309,938    7,384    1,010    318,332    354 
Distributions                   (177,325)   (177,325)   (4,283)   (432)   (182,040)   (354)
Share-based compensation net of shares related to tax withholdings           8,399            8,399            8,399     
Other comprehensive loss - foreign currency translation               (9,007)       (9,007)   (214)       (9,221)    
Other comprehensive income - derivative instruments               482        482    11        493     
Balance at September 30, 2018   147,812,321   $148   $3,688,631   $(46,322)  $(417,357)  $3,225,100   $59,057   $5,427   $3,289,584   $7,537 

 

See accompanying notes.

 

5

 

 

 

CONSOLIDATED STATEMENTS OF CASH FLOWS OF LIBERTY PROPERTY TRUST

(Unaudited and in thousands)

 

   Nine Months Ended 
   September 30,
2019
   September 30,
2018
 
OPERATING ACTIVITIES          
Net income  $260,761   $318,686 
Adjustments to reconcile net income to net cash provided by operating activities:          
Depreciation and amortization   132,511    132,276 
Amortization of deferred financing costs   3,498    2,876 
Expensed pursuit costs   864    1,675 
Impairment charges - real estate assets   21,581    26,000 
Loss on debt extinguishment   7,618     
Equity in earnings of unconsolidated joint ventures   (10,966)   (20,958)
Distributions from unconsolidated joint ventures   1,500     
Gain on property dispositions   (137,577)   (239,394)
Share-based compensation   12,405    12,310 
Development service fee accrual       61,705 
Other   (8,875)   (3,612)
Changes in operating assets and liabilities:          
Accounts receivable   (3,069)   (1,543)
Deferred rent receivable   (14,366)   (14,782)
Prepaid expenses and other assets   2,102    29,981 
Accounts payable   (4,729)   (6,435)
Accrued interest   14,221    13,695 
Other liabilities   (50,874)   (16,035)
Net cash provided by operating activities   226,605    296,445 
INVESTING ACTIVITIES          
Investment in properties – acquisitions   (208,786)   (293,049)
Investment in properties – other   (31,856)   (34,331)
Investments in and advances to unconsolidated joint ventures   (8,567)   (79,036)
Distributions from unconsolidated joint ventures   20,739    30,055 
Net proceeds from disposition of properties/land   412,474    574,542 
Investment in development in progress   (165,820)   (165,197)
Investment in land held for development   (60,573)   (171,221)
Payment of deferred leasing costs   (25,173)   (18,452)
Release (deposit) of escrows and other   90,660    (128,910)
Net cash provided by (used in) investing activities   23,098    (285,599)
FINANCING ACTIVITIES          
Net proceeds from issuance of common shares   462,117    5,255 
Share repurchases, including shares related to tax withholdings   (8,847)   (4,638)
Redemption of preferred units   (2,200)    
Proceeds from unsecured notes   349,097     
Repayments of mortgage loans including prepayment penalty   (98,467)   (31,954)
Proceeds from credit facility   250,130    1,187,357 
Repayments on credit facility   (561,976)   (975,456)
Payment of deferred financing costs   (2,789)   (15)
Acquisition of noncontrolling interests   (18,513)    
Distribution paid on common shares   (180,735)   (177,210)
Distribution to partners/noncontrolling interests   (4,960)   (5,130)
Net cash provided by (used in) financing activities   182,857    (1,791)
Net increase in cash, cash equivalents and restricted cash   432,560    9,055 
Increase (decrease) in cash, cash equivalents and restricted cash related to foreign currency translation   506    (3,599)
Cash, cash equivalents and restricted cash at beginning of period   95,822    25,685 
Cash, cash equivalents and restricted cash at end of period  $528,888   $31,141 

 

See accompanying notes.

 

6

 

 

CONSOLIDATED BALANCE SHEETS OF

LIBERTY PROPERTY LIMITED PARTNERSHIP

(Unaudited and in thousands, except unit amounts)

 

   September 30,
2019
   December 31,
2018
 
ASSETS          
Real estate:          
Land and land improvements  $1,393,474   $1,236,514 
Building and improvements   4,785,171    4,397,049 
Less accumulated depreciation   (1,040,249)   (941,299)
Operating real estate   5,138,396    4,692,264 
Development in progress   323,790    462,572 
Land held for development   303,440    296,244 
Net real estate   5,765,626    5,451,080 
Cash and cash equivalents   514,882    84,923 
Restricted cash   14,006    10,899 
Accounts receivable   16,975    14,109 
Deferred rent receivable   124,509    111,372 
Deferred financing and leasing costs, net of accumulated amortization (September 30, 2019, $192,325; December 31, 2018, $165,553)   162,235    157,823 
Investments in and advances to unconsolidated joint ventures   347,880    350,981 
Assets held for sale   226,504    502,207 
Right of use asset   17,664     
Prepaid expenses and other assets   148,451    251,000 
Total assets  $7,338,732   $6,934,394 
LIABILITIES          
Mortgage loans, net  $297,326   $395,202 
Unsecured notes, net   2,633,941    2,285,698 
Credit facilities   100,000    411,846 
Accounts payable   54,953    62,943 
Accrued interest   36,530    22,309 
Distributions payable   65,921    60,560 
Lease liabilities   18,379     
Other liabilities   204,963    270,396 
Liabilities held for sale   15,939    21,131 
Total liabilities   3,427,952    3,530,085 
Limited partners’ equity - 213,483 and 301,483 preferred units outstanding as of September 30, 2019 and December 31, 2018, respectively   5,337    7,537 
OWNERS’ EQUITY          
General partner’s equity - 157,755,598 and 147,899,354 common units outstanding as of September 30, 2019 and December 31, 2018, respectively   3,842,855    3,329,861 
Limited partners’ equity – 3,494,049 and 3,520,205 common units outstanding as of September 30, 2019 and December 31, 2018, respectively   62,308    61,471 
Noncontrolling interest – consolidated joint ventures   280    5,440 
Total owners’ equity   3,905,443    3,396,772 
Total liabilities, limited partners’ equity and owners’ equity  $7,338,732   $6,934,394 

 

See accompanying notes.

 

7

 

 

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME OF

LIBERTY PROPERTY LIMITED PARTNERSHIP

(Unaudited and in thousands, except per unit amounts)

 

   Three Months Ended 
   September 30,
2019
   September 30,
2018
 
REVENUE          
Rental revenue  $162,912   $148,330 
Development service fee income   257    12,956 
Total revenue   163,169    161,286 
EXPENSES          
Rental property   12,012    12,871 
Real estate taxes   23,001    22,693 
General and administrative   10,186    9,807 
Leasing expense   3,082    2,610 
Other operating expense   3,166    3,169 
Interest expense   25,791    23,133 
Depreciation and amortization   43,972    41,004 
Development service fee expense   168    12,924 
Total expenses   121,378    128,211 
           
Interest and other income   2,630    3,474 
Gain on property dispositions   15,168    2,002 
Equity in earnings of unconsolidated joint ventures   1,776    6,766 
Income from continuing operations before income taxes   61,365    45,317 
Income taxes   (878)   (444)
Income from continuing operations   60,487    44,873 
Discontinued operations (including gain on asset sales, net of impairments, of $37.2 million and $94.9 million for the three months ended September 30, 2019 and 2018, respectively)   42,189    109,198 
Net income   102,676    154,071 
Noncontrolling interest – consolidated joint ventures   (3)   (232)
Preferred unit distributions   (83)   (118)
Net income available to common unitholders  $102,590   $153,721 
Net income  $102,676   $154,071 
Other comprehensive loss - foreign currency translation   (7,056)   (3,015)
Other comprehensive income - derivative instruments   83    6 
Other comprehensive loss   (6,973)   (3,009)
Total comprehensive income  $95,703   $151,062 
Earnings per common unit          
Basic:          
Income from continuing operations  $0.39   $0.30 
Income from discontinued operations   0.28    0.72 
Income per common unit - basic  $0.67   $1.02 
Diluted:          
Income from continuing operations  $0.39   $0.29 
Income from discontinued operations   0.27    0.72 
Income per common unit - diluted  $0.66   $1.01 
Weighted average number of common units outstanding          
Basic   153,646    150,844 
Diluted   154,485    151,791 
Net income allocated to general partners  $100,364   $150,143 
Net income allocated to limited partners  $2,309   $3,696 

 

See accompanying notes.

 

8

 

 

 

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME OF

LIBERTY PROPERTY LIMITED PARTNERSHIP

(Unaudited and in thousands, except per unit amounts)

 

   Nine Months Ended 
   September 30, 2019   September 30, 2018 
REVENUE          
Rental revenue  $479,644   $439,812 
Development service fee income   2,099    59,132 
Total revenue   481,743    498,944 
EXPENSES          
Rental property   39,780    39,340 
Real estate taxes   68,862    65,988 
General and administrative   35,483    32,747 
Leasing expense   9,608    8,189 
Other operating expense   8,690    7,467 
Interest expense   76,644    66,189 
Depreciation and amortization   130,402    120,586 
Development service fee expense   1,848    120,799 
Impairment charges - real estate assets   99    26,000 
Total expenses   371,416    487,305 
           
Interest and other income   13,887    8,737 
Gain on property dispositions   21,125    54,705 
Equity in earnings of unconsolidated joint ventures   10,966    20,958 
Income from continuing operations before income taxes   156,305    96,039 
Income taxes   (1,449)   (1,884)
Income from continuing operations   154,856    94,155 
Discontinued operations (including gain on asset sales, net of impairments and debt extinguishment loss, of $87.4 million and $184.7 million for the nine months ended September 30, 2019 and 2018, respectively)   105,905    224,531 
Net income   260,761    318,686 
Noncontrolling interest – consolidated joint ventures   (170)   (1,010)
Preferred unit distributions   (251)   (354)
Income available to common unitholders  $260,340   $317,322 
Net income  $260,761   $318,686 
Other comprehensive loss - foreign currency translation   (7,574)   (9,221)
Other comprehensive (loss) income - derivative instruments   (1,887)   493 
Other comprehensive loss   (9,461)   (8,728)
Total comprehensive income  $251,300   $309,958 
Earnings per common unit          
Basic:          
Income from continuing operations  $1.02   $0.62 
Income from discontinued operations   0.69    1.48 
Income per common unit - basic  $1.71   $2.10 
Diluted:          
Income from continuing operations  $1.01   $0.61 
Income from discontinued operations   0.69    1.48 
Income per common unit - diluted  $1.70   $2.09 
Weighted average number of common units outstanding          
Basic   152,045    150,761 
Diluted   152,896    151,680 
Net income allocated to general partners  $254,465   $309,938 
Net income allocated to limited partners  $6,126   $7,738 

 

See accompanying notes.

 

 9

 

 

CONSOLIDATED STATEMENTS OF OWNERS’ EQUITY OF LIBERTY PROPERTY LIMITED

PARTNERSHIP

(Unaudited and in thousands)

 

    Three Months Ended September 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 July 1, 2019   148,258,042    3,513,049   $3,355,248   $61,839   $277   $3,417,364   $5,337 
Contributions from partners   9,478,556        458,413            458,413     
Distributions to partners           (64,682)   (1,272)       (65,954)   (83)
Other comprehensive loss - foreign currency translation           (6,903)   (153)       (7,056)    
Other comprehensive income - derivative instruments           81    2        83     
Net income           100,364    2,226    3    102,593    83 
Redemption of limited partners common units for common shares   19,000    (19,000)   334    (334)            
Balance at September 30, 2019   157,755,598    3,494,049   $3,842,855   $62,308   $280   $3,905,443   $5,337 

 

 

   Three Months Ended September 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 July 1, 2018   147,796,618    3,520,205   $3,134,884   $56,918   $5,423   $3,197,225   $7,537 
Contributions from partners   15,703        2,126            2,126     
Distributions to partners           (59,114)   (1,369)   (228)   (60,711)   (118)
Other comprehensive loss - foreign currency translation           (2,945)   (70)       (3,015)    
Other comprehensive income - derivative instruments           6            6     
Net income           150,143    3,578    232    153,953    118 
Balance at September 30, 2018   147,812,321    3,520,205   $3,225,100   $59,057   $5,427   $3,289,584   $7,537 

 

See accompanying notes.

 

 10

 

 

CONSOLIDATED STATEMENTS OF OWNERS’ EQUITY OF LIBERTY PROPERTY LIMITED

PARTNERSHIP

(Unaudited and in thousands)

 

   Nine Months Ended September 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   9,830,088        466,945            466,945     
Distributions to partners           (186,271)   (4,371)   (167)   (190,809)   (251)
Other comprehensive loss - foreign currency translation           (7,410)   (164)       (7,574)    
Other comprehensive loss - derivative instruments           (1,843)   (44)       (1,887)    
Net income           254,464    5,875    170    260,509    251 
Redemption of limited partners common units for common shares   26,156    (26,156)   459    (459)            
Acquisition of noncontrolling interest           (13,350)       (5,163)   (18,513)    
Redemption of noncontrolling interest preferred units                           (2,200)
Balance at September 30, 2019   157,755,598    3,494,049   $3,842,855   $62,308   $280   $3,905,443   $5,337 

 

   Nine Months Ended September 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   361,630        13,654            13,654     
Distributions to partners           (177,325)   (4,283)   (432)   (182,040)   (354)
Other comprehensive loss - foreign currency translation           (9,007)   (214)       (9,221)    
Other comprehensive income - derivative instruments           482    11        493     
Net income           309,938    7,384    1,010    318,332    354 
Balance at September 30, 2018   147,812,321    3,520,205   $3,225,100   $59,057   $5,427   $3,289,584   $7,537 

 

 

See accompanying notes.

 

 11

 

 

 

CONSOLIDATED STATEMENTS OF CASH FLOWS OF 

LIBERTY PROPERTY LIMITED PARTNERSHIP 

(Unaudited and in thousands)

 

   Nine Months Ended 
   September 30,
2019
   September 30,
2018
 
OPERATING ACTIVITIES          
Net income  $260,761   $318,686 
Adjustments to reconcile net income to net cash provided by operating activities:          
Depreciation and amortization   132,511    132,276 
Amortization of deferred financing costs   3,498    2,876 
Expensed pursuit costs   864    1,675 
Impairment charges - real estate assets   21,581    26,000 
Loss on debt extinguishment   7,618     
Equity in earnings of unconsolidated joint ventures   (10,966)   (20,958)
Distributions from unconsolidated joint ventures   1,500     
Gain on property dispositions   (137,577)   (239,394)
Noncash compensation   12,405    12,310 
Development service fee accrual       61,705 
Other   (8,875)   (3,612)
Changes in operating assets and liabilities:          
Accounts receivable   (3,069)   (1,543)
Deferred rent receivable   (14,366)   (14,782)
Prepaid expenses and other assets   2,102    29,981 
Accounts payable   (4,729)   (6,435)
Accrued interest   14,221    13,695 
Other liabilities   (50,874)   (16,035)
Net cash provided by operating activities   226,605    296,445 
INVESTING ACTIVITIES          
Investment in properties – acquisitions   (208,786)   (293,049)
Investment in properties – other   (31,856)   (34,331)
Investments in and advances to unconsolidated joint ventures   (8,567)   (79,036)
Distributions from unconsolidated joint ventures   20,739    30,055 
Net proceeds from disposition of properties/land   412,474    574,542 
Investment in development in progress   (165,820)   (165,197)
Investment in land held for development   (60,573)   (171,221)
Payment of deferred leasing costs   (25,173)   (18,452)
Release (deposit) of escrows and other   90,660    (128,910)
Net cash provided by (used in) investing activities   23,098    (285,599)
FINANCING ACTIVITIES          
Redemption of preferred units   (2,200)    
Proceeds from unsecured notes   349,097     
Repayments of mortgage loans including prepayment penalty   (98,467)   (31,954)
Proceeds from credit facility   250,130    1,187,357 
Repayments on credit facility   (561,976)   (975,456)
Payment of deferred financing costs   (2,789)   (15)
Acquisition of noncontrolling interests   (18,513)    
Capital contributions   462,117    5,255 
Distributions to partners/noncontrolling interests   (194,542)   (186,978)
Net cash provided by (used in) financing activities   182,857    (1,791)
Net increase in cash, cash equivalents and restricted cash   432,560    9,055 
Increase (decrease) in cash, cash equivalents and restricted cash related to foreign currency translation   506    (3,599)
Cash, cash equivalents and restricted cash at beginning of period   95,822    25,685 
Cash, cash equivalents and restricted cash at end of period  $528,888   $31,141 

 

See accompanying notes

 

12

 

 

Liberty Property Trust and Liberty Property Limited Partnership 

Notes to Consolidated Financial Statements (Unaudited) 

September 30, 2019

 

Note 1: Organization and Basis of Presentation

 

Organization

 

Liberty Property Trust (the “Trust”) is a self-administered and self-managed Maryland real estate investment trust (a “REIT”). Substantially all of the Trust’s assets are owned directly or indirectly, and substantially all of the Trust’s operations are conducted directly or indirectly, by its subsidiary, Liberty Property Limited Partnership, a Pennsylvania limited partnership (the “Operating Partnership” and, together with the Trust and their consolidated subsidiaries, the “Company”). The Trust is the sole general partner and also a limited partner of the Operating Partnership, owning 97.8% of the common equity of the Operating Partnership at September 30, 2019. The Company owns and operates industrial properties in the United States nationally, as well as in the United Kingdom. Prior to the Company's proposed merger with Prologis, Inc. described in Note 17, the Company had intended to divest its remaining office properties (other than its headquarters) over the next few years and focus its efforts and capital solely on its industrial platform. Unless otherwise indicated, the notes to the Consolidated Financial Statements apply to both the Trust and the Operating Partnership. The terms the “Company,” “we,” “our” and “us” mean the Trust and Operating Partnership collectively.

 

The Operating Partnership is a variable interest entity (“VIE”) of the Trust as the limited partners do not have substantive kick-out or participating rights. The Trust is the primary beneficiary of the Operating Partnership as it has the power to direct the activities of the Operating Partnership and the rights to absorb 97.8% of the net income of the Operating Partnership. The Trust has no significant assets or liabilities other than its investment in the Operating Partnership. As the Operating Partnership is already consolidated in the balance sheets of the Trust, the identification of this entity as a VIE has no impact on the consolidated financial statements of the Trust. In addition, the Company holds a 20% interest in Liberty/Comcast 1701 JFK Boulevard, LP which was determined to be a VIE. The Company determined that it is not the primary beneficiary as the Company and its third party partner share control of the joint venture. The Company's maximum exposure to loss is equal to its equity investment in the joint venture which was $73.9 million and $75.1 million as of September 30, 2019 and December 31, 2018, respectively.

 

Basis of Presentation

 

The accompanying unaudited consolidated financial statements of the Company have been prepared in accordance with United States generally accepted accounting principles (“U.S. GAAP”) for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by U.S. GAAP for complete financial statements and should be read in conjunction with the consolidated financial statements and notes thereto included in the Annual Report on Form 10-K of the Company for the year ended December 31, 2018. In the opinion of management, all adjustments (consisting solely of normal recurring adjustments) necessary for a fair presentation of the financial statements for these interim periods have been included. The results of interim periods are not necessarily indicative of the results to be obtained for a full fiscal year.

 

Revenue Recognition

 

In May 2014, the Financial Accounting Standards Board (“FASB”) issued ASU 2014-09, Revenue from Contracts with Customers (Topic 606) (“ASU 2014-09”), which supersedes nearly all existing revenue recognition guidance (except revenue in the scope of other accounting standards, including standards related to leasing). Subsequently, the FASB issued supplementary standards providing additional guidance and targeted improvements to ASU 2014-09 (collectively, the “Revenue Standards”). The Revenue Standards provide a unified model to determine how revenue is recognized. In accordance with the Revenue Standards, the Company performs the following steps: (i) identify the contract with the customer, (ii) identify the performance obligations within the contract, (iii) determine the transaction price, (iv) allocate the transaction price to the performance obligations and (v) recognize revenue when (or as) a performance obligation is satisfied.

 

Upon adoption of the Revenue Standards, the Company evaluated each of its revenue streams: lease agreement revenue, development service fee revenue, deferred land sale revenue and gain or loss on sale of nonfinancial assets. The Company concluded that there are no revenue streams from its lease agreements that are covered by the Revenue Standards with the possible exception of non-lease components as further discussed below.

 

13

 

 

The Revenue Standards did not have an impact on the amount and timing of recognizing the Company's development service fee income. The Company recognizes development service fee income on a variable basis as a percentage of costs incurred on third party development contracts. Property development services, which are a single performance obligation, continue to be satisfied and recognized over time. The Company measures its progress toward completing the performance obligations under each arrangement. The measurement of the transfer of value to the customer for these services utilizes the input method (actual costs incurred against anticipated project costs) since this method best depicts the actual transfer of value promised to the customer. Estimated expected losses on such contracts are accrued in the period in which they are determinable. The total amount of consideration to be received from these projects is assessed on a quarterly basis. Based on existing contracts, substantial completion is anticipated during 2020.

 

The Company recognizes revenues from improving land sites and selling the underlying land on behalf of its development partner to home builders in the United Kingdom. These agreements typically contain a pre-emption clause and a seller's call option. The Company recognizes revenue as the pre-emption period or seller's call option lapses utilizing the output method. There was $4.5 million and $10.4 million in revenue recognized for such contracts during the three and nine months ended September 30, 2019, respectively.

 

The Revenue Standards did not have an impact on the gain or loss on sale of nonfinancial assets. The Revenue Standards require the Company to derecognize nonfinancial assets once it transfers control of a distinct nonfinancial asset or distinct in-substance nonfinancial asset. Additionally, when the Company transfers its controlling interest in a nonfinancial asset, but retains a noncontrolling ownership interest, the Company is required to measure any noncontrolling interest it receives or retains at fair value. The guidance requires companies to recognize a full gain or loss on the transaction. See Notes 5 and 7 for further discussion of sales of nonfinancial assets during the nine months ended September 30, 2019.

 

Estimated gross revenue related to the remaining performance obligations under existing contracts (before allocation of related costs and expenses) as of September 30, 2019 that will be recognized as revenue in future periods was approximately $28.1 million, which is expected to be recognized in 2019 through 2022.

 

Recently Issued Accounting Standards

 

Leases

 

In February 2016, the FASB issued Accounting Standard Update 2016-02, Leases (“ASU 2016-02”). Additional guidance and targeted improvements to ASU 2016-02 were made through the issuances of supplementary ASUs in July 2018, December 2018 and March 2019 (collectively, the "New Lease Standard"). The New Lease Standard sets out the principles for the recognition, measurement, presentation and disclosure of leases for both parties to a contract (i.e., lessees and lessors). It requires lessees to apply a dual approach, classifying leases as either finance or operating leases based on the principle of whether or not the lease is effectively a financed purchase of the leased asset by the lessee. This classification will determine whether the lease expense is recognized based on an effective interest method or on a straight-line basis over the term of the lease. The New Lease Standard requires lessors to account for leases using an approach that is substantially equivalent to prior guidance for sales type leases, direct financing leases and operating leases.

 

The New Lease Standards limit capitalization of certain initial direct costs which were capitalizable under previous lease standards. Such costs, which were expensed during the three and nine months ended September 30, 2019, were $0.1 million and $0.7 million, respectively.

 

The Company adopted the New Lease Standard on January 1, 2019 and applied it using a modified retrospective approach whereby the cumulative effect of the adoption was recognized on the adoption date and prior periods were not restated. There was no net cumulative effect adjustment to retained earnings as of January 1, 2019 as a result of this adoption.

 

14

 

 

The following practical expedients available for implementation were elected:

 

a. whether an expired or existing contract meets the definition of a lease

 

b. the lease classification at the adoption date for existing or expired leases

 

c. whether costs previously capitalized as initial direct costs would continue to be amortized

 

Additionally, the Company has elected the practical expedient not to recognize right of use assets and lease liabilities with a term of one year or less.

 

The Company's leases met the criteria in the New Lease Standard to not separate non-lease components from the related lease component; therefore, the accounting for these leases remained largely unchanged from the previous standard. The Company has elected to exclude sales and other similar taxes from the measurement of lease revenue and expense and the Company has excluded those costs paid directly by lessees to third parties.

 

Lessee Disclosure

 

As of September 30, 2019, the Company had a total of five properties subject to operating ground leases in Florida, New Jersey, Kentucky and the United Kingdom with a weighted average remaining term of 47 years. These leases have remaining terms of 11 to 110 years, expiration dates of June 2030 to June 2129, and renewal options of 25 to 48 years. The Company has included in the lease terms renewal options up to the useful life of the asset constructed on the land. Payments for certain properties are subject to increases at five year intervals based upon the agreed or appraised fair market value of the leased premises on the adjustment date or the Consumer Price Index percentage increase since the base rent date. These future changes in payments are considered variable payments and do not impact the assessment of the asset or liability unless there is a significant event that triggers reassessment, such as an amendment with a change in the terms of the lease. The Company used discount rates in a range of 4.1% to 5.0% for a weighted average discount rate of 4.6%, which was derived from the Company's assessment of credit quality of the Company adjusted to reflect secured borrowing, estimated yield curves and long-term spread adjustments over appropriate tenures. The Company also leases office space from unrelated third-parties. The Company recognized lease expense of $0.5 million and $1.5 million during the three and nine months ended September 30, 2019, respectively, of which $0.5 million and $1.4 million, respectively, was paid in cash. The following schedule indicates the approximate future minimum lease payments for the ground and office leases as of September 30, 2019:

 

Year  Amount 
   (in thousands) 
2019 (remainder of year)  $373 
2020   1,370 
2021   1,234 
2022   1,136 
2023   1,035 
Thereafter   40,684 
Total minimum payments  $45,832 
Imputed interest   (26,941)
Amortization   (512)
Lease liabilities  $18,379 
Deferred rent   (715)
Right of use asset  $17,664 

 

As noted above, the Company adopted the New Lease Standard effective January 1, 2019. Since the Company has applied the provisions on a modified retrospective basis, the following represents approximate future minimum lease payments by year as of December 31, 2018, as applicable under ASC 840, Leases, prior to the adoption of the New Lease Standard.

 

15

 

 

Year  Amount 
   (in thousands) 
2019  $1,512 
2020   1,356 
2021   1,205 
2022   1,082 
2023   981 
Thereafter   40,799 
   $46,935 

 

The Company recorded ground lease expense of $1.5 million for the year ended December 31, 2018.

 

Lessor Disclosures

 

The Company leases its operating properties to customers under agreements that are classified as operating leases. It manages residual risk through investing in properties that it believes will appreciate in value over time.

 

Substantially all of the Company's operating leases contain provisions for specified annual increases over the rents of the prior year. Rental income from operating leases is generally recognized on a straight-line basis over the lease term when the Company has determined that the collectibility of substantially all the lease payments is probable. If the Company determines that it is not probable that substantially all of the lease payments will be collected, the Company accounts for the revenue under the lease on a cash basis. Changes in the assessment of probability are accounted for on a cumulative basis as if the lease had always been accounted for based on the current determination of the likelihood of collection potentially resulting in increased volatility of rental revenue. Some of the Company's leases have options to extend, terminate or purchase the facilities, which are considered when determining the lease term. Tenant rights to purchase an underlying asset are typically at prevailing market rates at the time of purchase. The Company does not include in the measurement of lease receivables certain variable payments, including changes in an index, until the specific events that trigger the variable payments have occurred.

 

Generally operating leases require the tenants to reimburse the Company for property tax and other expenditures that are not considered components of the lease and therefore no consideration is allocated to them as they do not result in the transfer of a good or service to the tenants. The Company has determined that all of its leases qualify for the practical expedient to not separate the lease and non-lease components because (i) the lease components are operating leases and (ii) the timing and pattern of recognition of the non-lease components are the same as the lease components. The Company applies the New Lease Standard to the combined component. Income derived from the Company's leases is recorded in rental revenue in the Company's consolidated statements of comprehensive income. Certain tenants are obligated to pay directly their obligations under their leases for real estate taxes, insurance and certain other expenses. These obligations, which have been assumed by the tenants under the terms of their respective leases, are not reflected in the Company's consolidated financial statements. To the extent any tenant responsible for these obligations under the respective lease defaults on its lease or if it is deemed probable that the tenant will fail to pay for such costs, the Company would record a liability for such obligation.

 

16

 

 

The following details the rental income and variable lease income for the three and nine months ended September 30, 2019 (in thousands):

 

   Three Months Ended
September 30, 2019
   Nine Months Ended
September 30, 2019
 
Rental income - operating leases - continuing operations  $127,125   $371,744 
Rental income - operating leases - discontinued operations   6,233    25,481 
Variable lease income - operating leases - continuing operations   35,787    107,900 
Variable lease income - operating leases - discontinued operations   2,265    8,112 

 

The following amounts reflect the estimated contractual rents due to the Company for the remainder of terms of the Company's operating leases as of September 30, 2019:

 

   (in thousands) 
Remainder of 2019  $220,242 
2020   500,908 
2021   452,679 
2022   382,294 
2023   314,211 
2024   259,139 
Thereafter   977,267 
Total  $3,106,740 

 

Other

 

In August 2017, the FASB issued ASU 2017-12, Derivatives and Hedging: Targeted Improvements to Accounting for Hedging Activities ("ASU 2017-12"). ASU 2017-12 is designed to better align a company’s financial reporting for hedging activities with the economic objectives of those activities. The Company adopted ASU 2017-12 on January 1, 2019 and it did not have a material impact on the Company's consolidated financial statements.

 

In August 2018, the FASB issued ASU 2018-15, Intangibles - Goodwill and Other - Internal-Use Software: Customer's Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That is a Service Contract ("ASU 2018-15"). ASU 2018-15 amends the definition of a hosting arrangement and requires a customer in a hosting arrangement that is a service contract to capitalize certain implementation costs as if the arrangement was an internal-use software project. ASU 2018-15 is effective for the Company beginning January 1, 2020. The Company does not anticipate the impact of ASU 2018-15 will have a material impact on the consolidated financial statements.

 

17

 

 

Note 2: Income per Common Share of the Trust

 

The following table sets forth the computation of basic and diluted income per common share of the Trust (in thousands except per share amounts):

 

   Three Months Ended    Three Months Ended 
   September 30, 2019    September 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  $59,091    150,140   $0.39   $43,713    147,324   $0.30 
Dilutive shares for long-term compensation plans       839            947       
Income from continuing operations net of noncontrolling interest - diluted  $59,091    150,979   $0.39   $43,713    148,271   $0.29 
Discontinued operations net of noncontrolling interests - basic  $41,273    150,140   $0.28   $106,430    147,324   $0.72 
Dilutive shares for long-term compensation plans       839            947       
Discontinued operations net of noncontrolling interests - diluted  $41,273    150,979   $0.27   $106,430    148,271   $0.72 
Net income available to common shareholders - basic  $100,364    150,140   $0.67   $150,143    147,324   $1.02 
Dilutive shares for long-term compensation plans       839            947      
Net income available to common shareholders - diluted  $100,364    150,979   $0.66   $150,143    148,271   $1.01 

 

   Nine Months Ended    Nine Months Ended 
   September 30, 2019    September 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  $151,150    148,532   $1.02   $91,051    147,241   $0.62 
Dilutive shares for long-term compensation plans       851            919      
Income from continuing operations net of noncontrolling interest - diluted  $151,150    149,383   $1.01   $91,051    148,160   $0.61 
Discontinued operations net of noncontrolling interests - basic  $103,315    148,532   $0.69   $218,887    147,241   $1.48 
Dilutive shares for long-term compensation plans       851            919      
Discontinued operations net of noncontrolling interests - diluted  $103,315    149,383   $0.69   $218,887    148,160   $1.48 
Net income available to common shareholders - basic  $254,465    148,532   $1.71   $309,938    147,241   $2.10 
Dilutive shares for long-term compensation plans       851            919       
Net income available to common shareholders - diluted  $254,465    149,383   $1.70   $309,938    148,160   $2.09 

 

Dilutive shares for long-term compensation plans represent the unvested common shares outstanding during the periods as well as the dilutive effect of outstanding options. There were no anti-dilutive options excluded from the computation of diluted income per common share for the three and nine months ended September 30, 2019 or 2018.

 

17

 

 

During the three and nine months ended September 30, 2019, 251,000 and 374,000 common shares, respectively, were issued upon the exercise of options. During the year ended December 31, 2018, 151,000 common shares were issued upon the exercise of options.

 

Equity Offering

 

In September 2019, the Company completed the sale of 9.2 million common shares, at a price of $50.50 per share, for net proceeds of $447.9 million. The net proceeds from this issuance were used to fund the early redemption on October 12, 2019 of the Operating Partnership's $350 million 4.75% senior notes due October 2020, repay outstanding balances on the Company's revolving credit facilities and for general corporate purposes. In conjunction with such early redemption, the Company incurred charges of approximately $9.0 million.

 

Share Repurchase

 

The Company’s Board of Trustees had authorized a share repurchase plan under which the Company may purchase up to $250 million of the Company’s outstanding common shares through September 28, 2019. Purchases made pursuant to the program may be made in either the open market or in privately negotiated transactions from time to time as permitted by securities laws and other legal requirements. There were no purchases under the plan during the three and nine months ended September 30, 2019 or for the year ended December 31, 2018.

 

Note 3: Income per Common Unit of the Operating Partnership

 

The following table sets forth the computation of basic and diluted income per common unit of the Operating Partnership (in thousands, except per unit amounts):

 

   Three Months Ended   Three Months Ended 
   September 30, 2019   September 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  $60,484              $44,865           
Less: Preferred unit distributions   (83)             (118)          
Income from continuing operations available to common unitholders - basic  $60,401    153,646   $0.39   $44,747    150,844   $0.30 
Dilutive units for long-term compensation plans       839             947      
Income from continuing operations available to common unitholders - diluted  $60,401    154,485   $0.39   $44,747    151,791   $0.29 
Income from discontinued operations net of noncontrolling interest consolidated joint venture - basic  $42,189    153,646   $0.28   $108,974    150,844   $0.72 
Dilutive units for long-term compensation plans       839            947      
Income from discontinued operations net of noncontrolling interest consolidated joint venture - basic  $42,189    154,485   $0.27   $108,974    151,791   $0.72 
Income available to common unitholders - basic  $102,590    153,646   $0.67   $153,721    150,844   $1.02 
Dilutive units for long-term compensation plans       839            947      
Income available to common unitholders - diluted  $102,590    154,485   $0.66   $153,721    151,791   $1.01 

 

18

 

 

   Nine Months Ended   Nine Months Ended 
   September 30, 2019   September 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  $154,872              $93,557           
Less: Preferred unit distributions   (251)             (354)           
Income from continuing operations available to common unitholders - basic   154,621    152,045   $1.02    93,203    150,761   $0.62 
Dilutive units for long-term compensation plans       851            919      
Income from continuing operations available to common unitholders - diluted  $154,621    152,896   $1.01   $93,203    151,680   $0.61 
Income from discontinued operations net of noncontrolling interest consolidated joint venture - basic  $105,719    152,045   $0.69   $224,119    150,761   $1.48 
Dilutive units for long-term compensation plans       851            919      
Income from discontinued operations net of noncontrolling interest consolidated joint venture - basic  $105,719    152,896   $0.69   $224,119    151,680   $1.48 
Net income available to common unitholders - basic  $260,340    152,045   $1.71   $317,322    150,761   $2.10 
Dilutive units for long-term compensation plans       851            919      
Net income available to common unitholders - diluted  $260,340    152,896   $1.70   $317,322    151,680   $2.09 

 

Dilutive units for long-term compensation plans represent the unvested common units outstanding during the periods as well as the dilutive effect of outstanding options. There were no anti-dilutive options excluded from the computation of diluted income per common unit for the three and nine months ended September 30, 2019 or 2018.

 

During the three and nine months ended September 30, 2019, 251,000 and 374,000 common units, respectively, were issued upon exercise of options. During the year ended December 31, 2018, 151,000 common units were issued upon the exercise of options.

 

Equity Offering

 

In September 2019, the Company completed the sale of 9.2 million common units, at a price of $50.50 per share, for net proceeds of $447.9 million. The net proceeds from this issuance were used to fund the early redemption on October 12, 2019 of the Operating Partnership's $350 million 4.75% senior notes due October 2020, repay outstanding balances on the Company's revolving credit facilities and for general corporate purposes. In conjunction with such early redemption, the Company incurred charges of approximately $9.0 million.

 

Unit Repurchase

 

The Company’s Board of Trustees had authorized a share repurchase plan under which the Company may purchase up to $250 million of the Company’s outstanding common units through September 28, 2019. Purchases made pursuant to the program may be made in either the open market or in privately negotiated transactions from time to time as permitted by securities laws and other legal requirements. There were no purchases under the plan during the three and nine months ended September 30, 2019 or for the year ended December 31, 2018.

 

19

 

 

 

Note 4: Accumulated Other Comprehensive Loss

 

The following table sets forth the components of Accumulated Other Comprehensive Loss (in thousands):

 

   As of and for the nine months ended September 30, 
   2019   2018 
Foreign Currency Translation:          
Beginning balance  $(52,862)  $(38,701)
Translation adjustment   (7,574)   (9,221)
Ending balance   (60,436)   (47,922)
           
Derivative Instruments:          
Beginning balance   (3,550)   150 
Unrealized gain   (1,820)   620 
Reclassification adjustment (1)   (67)   (127)
Ending balance   (5,437)   643 
Total accumulated other comprehensive loss   (65,873)   (47,279)
Less: portion included in noncontrolling interest – operating partnership   1,377    957 
Total accumulated other comprehensive loss included in shareholders' equity/owners' equity  $(64,496)  $(46,322)

 

(1) Amounts reclassified out of Accumulated Other Comprehensive Loss/General & Limited Partner's Equity into contractual interest expense.

 

Note 5: Real Estate

 

Information on the Operating Properties and land parcels the Company acquired during the three months and nine months ended September 30, 2019 is as follows:

 

   Three Months Ended September 30, 2019   Nine Months Ended September 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)
 
Chicago/Minneapolis       23.5       $13,200        23.5       $13,200 
Dallas                   2        509,733    44,400 
Southern California   1        203,280    55,500    2        492,963    86,785 
United Kingdom                       25.0        2,658 
Other:                                        
Atlanta                       154.7        5,000 
New Jersey                   3        488,254    78,275 
    1    23.5    203,280   $68,700    7    203.2    1,490,950   $230,318 

 

In the nine months ended September 30, 2019, the Company purchased the noncontrolling interest of three consolidated joint ventures in the following reportable segments: four buildings in Philadelphia, one building in New Jersey, one building in Dallas and one building in Southern California as well as 21.7 acres of land in Arizona, for $18.5 million.

 

20

 

 

Information on the Operating Properties and land parcels the Company sold during the three and nine months ended September 30, 2019 is as follows:

 

   Three Months Ended September 30, 2019   Nine Months Ended September 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)
 
Carolinas/Richmond   1        136,000   $14,100    1        136,000   $14,100 
Chicago/Minneapolis                       11.3        2,865 
Florida                   3        150,751    23,400 
Houston       7.6        1,700        11.6        3,205 
Philadelphia   2        156,411    60,650    3        309,653    159,900 
Other:                                        
Arizona                       8.8        11,500 
New Jersey (1)       67.6        4,070        68.4        8,070 
DC Metro   1        290,762    92,500    2        437,234    154,250 
Southeastern PA   2        180,151    30,000    5    18.0    254,331    40,200 
    6    75.2    763,324   $203,020    14    118.1    1,287,969   $417,490 

 

(1) Includes land that the Company sold for $4.1 million to an unconsolidated joint venture in which the Company holds a 25% interest.

 

In connection with the sale of a building in the Philadelphia reportable segment in June 2019 the Company repaid a $35.9 million 4.84% mortgage loan due 2033 encumbering the property and, consequently, recognized a loss of $7.6 million on early extinguishment of debt, which is reported in discontinued operations.

 

In addition to the sale of land parcels described above, the Company also received gross proceeds of $5.5 million from the sale of non-depreciable assets in Tempe, Arizona included in Company’s Other reportable segment in the third quarter of 2019, as well as $4.0 million from the sale of non-depreciable assets in Camden, New Jersey included in the Company’s Philadelphia reportable segment during the nine months ended September 30, 2019.  Including the above-described sales of land and other non-depreciable assets, the Company recognized gains on sales of non-depreciable assets of $7.0 million and $12.9 million during the three and nine months ended September 30, 2019, respectively.

 

In addition to the transactions described above, during the three and nine months ended September 30, 2019, a subsidiary of the Company entered into an agreement with an entity affiliated with an employee of the Company, pursuant to which the Company waived its rights to purchase and develop a particular land parcel in Company’s Philadelphia reportable segment in consideration for reimbursement of a portion of the infrastructure costs totaling $3.2 million previously incurred by the Company. 

 

21

 

 

Note 6: Segment Information

 

The Company owns and operates industrial properties nationally and owns and operates certain non-core office properties in a focused group of office markets. Additionally, the Company owns certain assets in the United Kingdom. At September 30, 2019, the Company's reportable segments were based on the Company's method of internal reporting and were as follows:

 

Ÿ Carolinas/Richmond;

 

Ÿ Chicago/Minneapolis;

 

Ÿ Cincinnati/Columbus/Indianapolis;

 

Ÿ Dallas

 

Ÿ Florida;

 

Ÿ Houston;

 

Ÿ Lehigh/Central PA;

 

Ÿ Philadelphia;

 

Ÿ Southern California; and

 

Ÿ United Kingdom.

  

Certain other segments are aggregated into an "Other" category which includes the reportable segments: Arizona; Atlanta; DC Metro; New Jersey; and Southeastern Pennsylvania.

 

Comparative prior periods have been restated to reflect current segment disclosures.

 

The Company evaluates the performance of its reportable segments based on net operating income. Net operating income includes operating revenue from external customers, real estate taxes, amortization of lease transaction costs and other operating expenses which relate directly to the management and operation of the assets within each reportable segment.

 

The Company's accounting policies for the segments are the same as those used in the Company's consolidated financial statements. There are no material inter-segment transactions.

 

22

 

 

The operating information by reportable segment is as follows (in thousands):

 

   Three Months Ended   Nine Months Ended 
   September 30, 2019   September 30, 2018   September 30, 2019   September 30, 2018 
Revenue                    
Carolinas/Richmond  $20,377   $19,417   $61,129   $58,723 
Chicago/Minneapolis   17,479    17,274    52,299    50,414 
Cincinnati/Columbus/Indianapolis   4,792    4,245    13,822    13,613 
Dallas   5,953    5,537    17,252    14,300 
Florida   15,871    15,847    48,218    47,117 
Houston   19,103    16,561    51,831    48,514 
Lehigh/Central PA   38,878    39,188    118,588    115,799 
Philadelphia   9,779    10,598    32,043    33,659 
Southern California   10,510    7,914    30,660    22,226 
United Kingdom   5,900    3,523    17,857    11,579 
Other   22,768    32,119    69,717    97,853 
Segment-level revenue   171,410    172,223    513,416    513,797 
                     
Reconciliation to total revenue                    
Development service fee income   257    12,956    2,099    59,132 
Discontinued operations   (8,498)   (23,911)   (33,593)   (73,613)
Other       18    (179)   (372)
 Total revenue  $163,169   $161,286   $481,743   $498,944 
                     
Net operating income                    
Carolinas/Richmond  $15,638   $14,620   $47,020   $43,795 
Chicago/Minneapolis   10,902    10,564    33,294    31,271 
Cincinnati/Columbus/Indianapolis   3,262    2,749    9,186    9,099 
Dallas   4,035    3,666    11,848    9,274 
Florida   11,628    11,461    35,097    33,717 
Houston   12,377    9,676    32,159    28,714 
Lehigh/Central PA   29,902    29,406    89,639    86,085 
Philadelphia   7,876    7,947    25,583    28,211 
Southern California   8,200    6,496    23,524    17,675 
United Kingdom   5,421    3,234    16,131    10,662 
Other   15,507    23,213    47,727    69,620 
Net operating income   124,748    123,032    371,208    368,123 
                     
Reconciliation to income from continuing operations                    
Interest expense (1)   (26,220)   (24,670)   (78,297)   (71,331)
Development service fee income   257    12,956    2,099    59,132 
Development service fee expense   (168)   (12,924)   (1,848)   (120,799)
Depreciation/amortization expense (1) (2)   (32,279)   (32,243)   (97,642)   (97,576)
Impairment charges - real estate assets           (99)   (26,000)
Gain on property dispositions   15,168    2,002    21,125    54,705 
Equity in earnings of unconsolidated joint ventures   1,776    6,766    10,966    20,958 
General and administrative expense (1)   (10,193)   (9,814)   (35,559)   (32,758)
Leasing cost   (3,082)   (2,610)   (9,608)   (8,189)
Other operating expenses   (3,166)   (3,169)   (8,690)   (7,467)
Discontinued operations excluding losses on impairment and debt extinguishment and gain on property dispositions   (4,951)   (14,320)   (18,553)   (39,842)
Income taxes (1) (2)   (811)   (329)   (1,635)   (1,539)
Other   (592)   196    1,389    (3,262)
Income from continuing operations  $60,487   $44,873   $154,856   $94,155 

 

(1) Includes activity in discontinued operations.

 

(2) Excludes costs that are included in determining net operating income.

 

23

 

 

The Company's total assets by reportable segment as of September 30, 2019 and December 31, 2018 is as follows (in thousands):

 

   September 30, 2019   December 31, 2018 
Carolinas/Richmond  $516,811   $525,041 
Chicago/Minnesota   597,557    591,792 
Cincinnati/Columbus/Indianapolis   134,111    131,400 
Dallas   306,463    261,538 
Florida   550,623    547,232 
Houston   608,761    568,756 
Lehigh/Central PA   1,225,016    1,210,220 
Philadelphia   540,972    624,373 
Southern California   766,578    660,688 
United Kingdom   392,091    463,162 
Other   1,062,447    1,153,518 
Segment-level total assets   6,701,430    6,737,720 
Corporate Other   637,302    196,674 
Total assets  $7,338,732   $6,934,394 

 

Note 7: Impairment or Disposal of Long-Lived Assets

 

In 2017, the Company initiated a strategic shift whereby it adopted a plan to divest of its remaining suburban office properties. In the third quarter of 2018, the Company updated its strategy whereby it adopted a plan to divest of all of its remaining office properties. The Company determined that the strategic shift would have a major effect on its operations and financial results. As such, properties sold or those that meet the criteria to be classified as held for sale within the corporate strategy were classified within discontinued operations. Consistent with the held for sale criteria these properties are expected to be sold within one year. As a result of the classification within discontinued operations, the in-service assets and liabilities of this portfolio are required to be presented as held for sale for all prior periods presented in our Consolidated Balance Sheets. Operating results pertaining to these properties were reclassified to discontinued operations for all prior periods presented in our Consolidated Statements of Comprehensive Income.

 

The following table illustrates the number of sold or held for sale properties included in, or excluded from, discontinued operations:

 

   Held for sale as of
September 30, 2019
   Sold during the nine
months ended
September 30, 2019
   Sold during the year
ended December 31,
2018
   Total 
Properties included in discontinued operations   9    13    37    59 
Properties included in continuing operations   1    1    2    4 
Properties sold or classified as held for sale   10    14    39    63 

 

In addition, there were three land parcels comprising 74.4 acres included as held for sale as of September 30, 2019.

 

24

 

 

 

The properties held for sale with operating results in discontinued operations as of September 30, 2019 were located in the following reportable segments: one property in Chicago/Minneapolis, six properties in Philadelphia and two properties in the United Kingdom.

 

A summary of the results of operations for the properties classified as discontinued operations is as follows (in thousands):

 

   Three Months Ended   Nine Months Ended 
   September 30,
2019
   September 30,
2018
   September 30,
2019
   September 30,
2018
 
Revenues  $8,498   $23,911   $33,593   $73,613 
Operating expenses   (3,117)   (5,329)   (10,903)   (17,276)
Depreciation and amortization       (2,666)   (2,129)   (11,138)
Impairment charges - real estate assets   (7,190)       (21,482)    
Interest and other income (expense)   4    (31)   (57)   (132)
Income taxes   (5)   (28)   (298)   (83)
Loss on debt extinguishment           (7,618)    
Interest expense   (429)   (1,537)   (1,653)   (5,142)
Gain on property dispositions   44,428    94,878    116,452    184,689 
Income from discontinued operations   42,189    109,198    105,905    224,531 
Noncontrolling interest - operating partnership   (916)   (2,544)   (2,404)   (5,232)
Noncontrolling interest - consolidated joint venture       (224)   (186)   (412)
Income from discontinued operations available to common shareholders  $41,273   $106,430   $103,315   $218,887 

 

Interest expense has been allocated to discontinued operations. The allocation of interest expense to discontinued operations was based on the ratio of net assets sold and held for sale included in discontinued operations to the sum of total net assets plus consolidated debt.

 

Capital expenditures on a cash basis related to properties within discontinued operations were $0.1 million and $3.6 million, respectively, for the three and nine months ended September 30, 2019, and $10.8 million and $38.3 million, respectively, for the three and nine months ended September 30, 2018.

 

Assets Held for Sale

 

As of September 30, 2019, 10 properties were classified as held for sale, of which nine properties met the criteria to be classified within discontinued operations and one property was classified within continuing operations. In addition, there were three land parcels comprising 74.4 acres included as held for sale as of September 30, 2019.

 

The following table illustrates aggregate balance sheet information for all held for sale properties (in thousands):

 

   September 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  $613   $19,210   $19,823   $1,301   $113,080   $114,381 
Buildings and improvements   8,541    174,595    183,136    5,638    384,737    390,375 
Development in progress       10,108    10,108        9,597    9,597 
Land held for development   19,420        19,420    26,253        26,253 
Accumulated depreciation   (3,745)   (21,592)   (25,337)   (1,546)   (70,242)   (71,788)
Deferred financing and leasing costs, net   717    7,910    8,627    58    13,697    13,755 
Other assets   756    9,971    10,727    164    19,470    19,634 
Total assets held for sale  $26,302   $200,202   $226,504   $31,868   $470,339   $502,207 
                               
Total liabilities held for sale  $419   $15,520   $15,939   $141   $20,990   $21,131 

 

25

 

 

Impairment Charges - Real Estate Assets

 

The Company recorded $7.2 million and $21.6 million of impairment charges during the three and nine months ended September 30, 2019, respectively. These impairment charges were primarily related to an office building in the Company's DC Metro segment that was sold in the three months ended September 30, 2019 and is primarily included in discontinued operations in the Company's Consolidated Statements of Comprehensive Income.

 

The Company determined these impairments based on third party offer prices which are Level 2 according to the fair value hierarchy established in ASC 820.

 

The Company recorded a $26.0 million impairment charge during the nine months ended September 30, 2018. This charge related to the Camden Waterfront project located in Camden, New Jersey and reported in the Company's Philadelphia reportable segment. The Company determined this impairment based on quoted offer prices on comparable properties, which is a Level 3 fair value calculation.

 

The Company has applied reasonable estimates and judgments in evaluating each of its properties and land held for development and has determined that there are no additional valuation adjustments necessary at September 30, 2019. Should external or internal circumstances change requiring the need to shorten the holding periods or adjust the estimated future cash flows of the Company’s assets, the Company could be required to record additional impairment charges in the future.

 

Note 8: Noncontrolling Interests of the Trust

 

Noncontrolling interests in the accompanying financial statements represent the interests of the common and preferred units in the Operating Partnership not held by the Trust. In addition, noncontrolling interests include third-party ownership interests in consolidated joint venture investments.

 

Common units

 

The common units of the Operating Partnership not held by the Trust outstanding as of September 30, 2019 have the same economic characteristics as common shares of the Trust. The 3.5 million outstanding common units of the Operating Partnership not held by the Trust share proportionately in the net income or loss and in any distributions of the Operating Partnership. The common units of the Operating Partnership not held by the Trust are redeemable at any time at the option of the holder. The Trust, as the sole general partner of the Operating Partnership, may at its option elect to settle the redemption in cash or through the exchange on a one-for-one basis with unregistered common shares of the Trust. The market value of the 3.5 million outstanding common units based on the closing price of the common shares of the Trust at September 30, 2019 was $179.3 million.

 

Note 9: Limited Partners' Equity and Noncontrolling Interest of the Operating Partnership

 

Limited partners' equity in the accompanying financial statements represents the interests of the common and preferred units in the Operating Partnership not held by the Trust. The Operating Partnership's noncontrolling interest includes third-party ownership interests in consolidated joint venture investments.

 

Common units

 

The common units outstanding have the same economic characteristics as common shares of the Trust. The 3.5 million outstanding common units as of September 30, 2019 not held by the Trust are the limited partners' equity - common units held by persons and entities other than the Trust. The common units of the Operating Partnership not held by the Trust are redeemable at any time at the option of the holder. The Trust, as the sole general partner of the Operating Partnership, may at its option elect to settle the redemption in cash or through the exchange on a one-for-one basis with unregistered common shares of the Trust. The market value of the 3.5 million outstanding common units based on the closing price of the common shares of the Trust at September 30, 2019 was $179.3 million.

 

26

 

 

Note 10: Noncontrolling Interest - Operating Partnership/Limited Partners' Equity - Preferred Units

 

As of September 30, 2019, the Company had outstanding the following cumulative preferred units of the Operating Partnership:

 

ISSUE  AMOUNT   UNITS  

LIQUIDATION

PREFERENCE

  

DIVIDEND

RATE

 
   (in 000’s)         
Series I-2  $5,337    213   $25    6.25%

 

The preferred units are putable at the holder's option at any time and are callable at the Operating Partnership's option after a stated period of time for cash. During the nine months ended September 30, 2019, 88,000 preferred units were redeemed for $2.2 million.

 

Note 11: Indebtedness

 

In January 2019, the Company issued $350 million of 4.375% senior unsecured notes due 2029. The net proceeds from this issuance were used to repay borrowings under the Company's unsecured credit facilities and for general corporate purposes.

 

Note 12: Fair Value of Financial Instruments

 

ASC 820, Fair Value Measurements and Disclosures, provides guidance on the fair value measurement of a financial asset or liability. Inputs used to develop fair value are classified in one of three categories: Level 1 inputs (quoted prices (unadjusted) in active markets for identical assets or liabilities), Level 2 inputs (inputs other than quoted prices that are observable for the asset or liability, either directly or indirectly) and Level 3 inputs (unobservable inputs for the asset or liability).

 

The following disclosure of estimated fair value was determined by management using available market information and appropriate valuation methodologies. However, considerable judgment is necessary to interpret market data and develop estimated fair value. Accordingly, the following estimates are not necessarily indicative of the amounts the Company could have realized on disposition of the financial instruments at December 31, 2018 and September 30, 2019. The use of different market assumptions and/or estimation methodologies may have a material effect on the estimated fair value amounts.

 

The carrying value of cash and cash equivalents, restricted cash, accounts receivable, accounts payable, accrued interest, dividend and distributions payable and other liabilities are reasonable estimates of fair value because of the short-term nature of these instruments. The carrying value of the outstanding amounts under the Company's credit facilities is a reasonable estimate of fair value because interest rates float at a rate based on LIBOR.

 

The Company determines the fair value of its interest rate swaps by using the standard methodology of netting discounted future fixed cash payments with the discounted expected variable cash receipts. These variable cash receipts of interest rate swaps are based on expectations of future LIBOR interest rates (forward curves) estimated by observing market LIBOR interest rate curves. This is a Level 2 fair value calculation. Also, credit valuation adjustments are factored into the fair value calculations to account for potential nonperformance risk. These credit valuation adjustments were concluded to not be significant inputs for the fair value calculations for the periods presented. See Note 14 - Derivative Instruments.

 

The Company used a discounted cash flow model to determine the estimated fair value of its debt as of December 31, 2018 and September 30, 2019. This is a Level 3 fair value calculation. The inputs used in preparing the discounted cash flow model include actual maturity dates and scheduled cash flows as well as estimates for market value discount rates. The Company updates the discounted cash flow model on a quarterly basis to reflect any changes in the Company's debt holdings and changes to discount rate assumptions.

 

The following summarizes the fair value of the Company's mortgage loans and unsecured notes as of December 31, 2018 and September 30, 2019 (in thousands):

 

   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 September 30, 2019  $297,326   $304,689   $2,633,941   $2,821,931 

 

27

 

 

Note 13: Unconsolidated Joint Ventures

 

Liberty Property 18th & Arch LP and Liberty Property 18th & Arch Hotel, LP

 

On June 30, 2014, the Company entered into two joint ventures for the purpose of developing and owning the Comcast Technology Center (the “Project”) located in Philadelphia, Pennsylvania as part of a mixed-use development. The 60-story building includes 1.3 million square feet of leasable office space (the “Office”), which is substantially complete and fully occupied by Comcast Corporation, and a 219-room Four Seasons Hotel (the “Hotel”), which is substantially complete and opened to the public in August 2019. Costs for the development of the Project, exclusive of tenant-funded interior improvements, are anticipated to be approximately $968 million. As of September 30, 2019, the Company's investment in the project was $193.7 million and is reflected in investments in and advances to unconsolidated joint ventures in the Company's consolidated balance sheet. These joint ventures are part of the Company's Philadelphia reportable segment.

 

The two joint ventures engaged the Company as the developer of the Project pursuant to a Development Agreement by which the Company agreed, in consideration for a development fee, to be responsible for all aspects of the development of the Project and to guarantee the timely lien-free completion of construction of the Project as well as the payment, subject to certain exceptions, of any cost overruns incurred in the development of the Project. To mitigate its risk, the Company entered into guaranteed maximum price contracts (the "GMP Contracts") with a third party contractor (the "General Contractor") to construct the Project. The Company has been notified by the General Contractor that the General Contractor has incurred cost overruns comprised of amounts owed to third-party subcontractors and internal general condition costs of the General Contractor in connection with completing the Project in excess of the guaranteed maximum price payable to the General Contractor under the GMP Contracts, which guaranteed maximum price has been previously adjusted pursuant to accepted change orders. Notwithstanding the GMP Contracts, the General Contractor has generally refused to fund the cost overruns owed to third-party subcontractors, and the Company has funded, and may continue to fund, subcontractor cost overruns in compliance with its obligations under its development cost guarantee to the joint ventures. Accordingly, in periods prior to 2019, the Company accrued $69.3 million relating primarily to cost overruns that it estimated were probable of being funded to third-party subcontractors under its development cost guarantees to the joint ventures. As of September 30, 2019 and December 31, 2018, the Company's remaining accrual was $29.6 million and $67.3 million, respectively (including, in each case, estimated retainage of approximately $24 million payable to subcontractors), which accruals are included in other liabilities in the accompanying consolidated balance sheets and are reflective of amounts cumulatively funded by the Company as of those dates. The Company is accounting for the development of the Project on a variable basis as a percentage of costs incurred under the development contract. The Company recognized a loss of $61.8 million for the nine months ended September 30, 2018 in development service fee income, net of development service fee expense and other related expenses. There was no loss or gain recognized related to the Project during the three months ended September 30, 2018 or the three and nine months ended September 30, 2019. The Company intends to pursue all remedies to recover from the General Contractor any amounts expended by the Company or the joint ventures in excess of their contractual obligations.

 

In addition to the costs to comply with the Company's obligations under its development cost guarantee, other claims related to the development of the Project have been asserted by the General Contractor and certain subcontractors. Should disputes with respect to these asserted claims proceed, the Company expects that it would assert claims against the General Contractor, both with respect to the claims as to which the above-described accrual has been made, as well as with respect to the additional claims described in this paragraph. There can be no assurances that amounts incurred, including as a result of such claims, will not exceed the above estimates. The Company is not able to reasonably estimate the amount of additional costs, if any, that it may incur as a result of such claims, and accordingly any potential exposure of the Company for such claims is not included within the accrual described above. Similarly, the Company is not able to reasonably estimate the amount, if any, that the Company may recover with respect to any claims it may assert against the General Contractor. If the Company were to incur additional expenses in connection with its development cost guarantee or in connection with such claims, such amounts would be accrued when they are determined to be probable of being incurred and are reasonably estimable, and could be material to the Company's results of operations in future periods. If the Company were to subsequently recover any of the cost overruns initially funded by the Company, whether pursuant to any such claims asserted by the Company or otherwise, such recoveries would be recorded when and if realized in future periods.

 

Liberty Washington, LP

 

During the three months ended September 30, 2019, the Company concluded that a property owned by this joint venture and held for sale had an indicator of impairment resulting from a decline in the Washington, DC market fundamentals. The joint venture recognized impairment charges of $10.3 million and $26.7 million for the three and nine months ended September 30, 2019, respectively. The Company's share of these impairment charges were $2.6 million and $6.7 million, respectively, for the same periods. The impairment charges are related to the Company's DC Metro reportable segment and the Company's share is included in equity in earnings of unconsolidated joint ventures in the accompanying consolidated statements of comprehensive income.

 

28

 

 

The Company determined these impairments based on estimated future discounted cash flows. This is a Level 3 fair value calculation.

 

Cambridge Medipark Ltd

 

During the three and nine months ended September 30, 2019, Cambridge Medipark, Ltd (a joint venture in which the Company holds a 50% interest) recognized gains on the sale of land leasehold interests. The Company's share of these gains was $112,000 and $1.1 million for the three and nine months ended September 30, 2019, respectively, compared to $1.2 million and $5.0 million, respectively, for the same periods in 2018.

 

Note 14: Derivative Instruments

 

The Company borrows funds at a combination of fixed and variable rates. Borrowings under the Company's revolving credit facility and certain bank mortgage loans bear interest at variable rates. Other long-term debt typically bears interest at fixed rates. The Company's interest rate risk management objectives are to limit generally the impact of interest rate changes on earnings and cash flows and to lower the Company's overall borrowing costs. To achieve these objectives, from time to time, the Company enters into interest rate hedge contracts such as collars, swaps, caps and treasury lock agreements in order to mitigate our interest rate risk with respect to various debt instruments. The Company generally does not hold or issue these derivative contracts for trading or speculative purposes.

 

Interest rate swaps involve the receipt of variable-rate amounts from a counterparty in exchange for making fixed-rate payments over the life of the agreements without exchange of the underlying notional amount. The changes in the fair value of derivatives designated and that qualify as cash flow hedges is recorded in accumulated other comprehensive loss and noncontrolling interest (for the Trust) and general partner's equity and limited partners’ equity - common units (for the Operating Partnership) and is subsequently reclassified into interest expense in the period that the hedged forecasted transaction affects earnings.

 

The Company determines the fair value of its interest rate swaps by netting discounted future fixed cash payments with the discounted expected variable cash receipts. These variable cash receipts of interest rate swaps are based on expectations of future LIBOR interest rates (forward curves) estimated by observing market LIBOR interest rate curves. This is a Level 2 fair value calculation. Also, credit valuation adjustments are factored into the fair value calculations to account for potential nonperformance risk. These credit valuation adjustments were concluded to be not significant inputs for the fair value calculations for the periods presented.

 

The Company holds an interest in two interest rate swap contracts (“Swaps”) that eliminate the impact of changes in interest rates on the payments required under variable rate mortgages. The Swaps had aggregate notional amounts of $65.1 million and $66.8 million at September 30, 2019 and December 31, 2018, respectively, and expire in 2020.

 

In addition, in late 2018, in anticipation of conducting the offering of senior notes described in Note 11, the Operating Partnership entered into two interest rate lock agreements tied to the U.S. treasury rate for an aggregate notional amount of $200 million. An interest rate lock is a tool used to manage interest-rate risk by effectively securing interest rates on federal government securities as of the agreement date. One agreement had a notional amount of $100 million and was settled in 2018 for $2.4 million. The second agreement had a notional amount of $100 million and was settled in 2019 for $3.3 million. The interest rate lock agreements qualified as cash flow hedges with respect to the senior notes offering and, as such, the settlements of $5.7 million are being amortized into interest expense over the respective term of the notes.

 

The Company accounts for the changes in the fair value of a derivative in accumulated other comprehensive loss and subsequently reclassifies amounts to earnings over the term that the hedged transaction affects earnings.

 

The following table presents the location in the financial statements of the gains or losses recognized related to the Company’s cash flow hedges for the three and nine months ended September 30, 2019 and 2018 (in thousands):

 

   Three Months Ended   Nine Months Ended 
   September 30,
2019
   September 30,
2018
   September 30,
2019
   September 30,
2018
 
Amount of gain related to the effective portion recognized in other
comprehensive (loss) income
  $13   $69   $424   $619 
Total Amount of Interest Expense Presented in the Consolidated
Statements of Comprehensive Income
   25,791    23,133    76,644    66,189 

 

29

 

 

The following table presents the fair value of the Company’s derivative financial instruments as well as their classification on the accompanying consolidated balance sheets as of September 30, 2019 and December 31, 2018 (amounts in thousands):

 

   Derivatives
      Fair Value at: 
   Balance Sheet
Location
  September 30, 2019   December 31, 2018 
Derivatives designated as hedging
instruments:
           
Interest Rate Swaps  Other Liabilities  $345   $677 
Interest Rate Treasury Locks  Other Liabilities       3,972 
Total     $345   $4,649 

 

Amounts reported in accumulated other comprehensive income related to derivatives will be reclassified to interest expense as interest payments are made on the Company’s debt. The Company estimates that $0.5 million will be reclassified from accumulated other comprehensive loss as an increase to interest expense over the next 12 months.

 

The Company has agreements with its derivative counterparties that contain a provision whereby if the Company defaults on any of its indebtedness, including defaults where repayment of the indebtedness has not been accelerated by the lender, then the Company could also be declared in default on its derivative obligations. If the Company were to breach any of the contractual provisions of the derivative contracts, it would be required to settle its obligations under the agreements at their termination value including accrued interest, which totaled approximately $0.3 million as of September 30, 2019.

 

Note 15: Commitments and Contingencies

 

Environmental Matters

 

Substantially all of the Company's properties and land were subject to Phase I Environmental Assessments and when appropriate Phase II Environmental Assessments (collectively, the “Environmental Assessments”) obtained in contemplation of their acquisition by the Company or obtained by predecessor owners prior to the sale of the property or land to the Company. The Environmental Assessments did not reveal, nor is the Company aware of, any non-compliance with environmental laws, environmental liability or other environmental claim that the Company believes would likely have a material adverse effect on the Company.

 

Legal Matters

 

From time to time, the Company is a party to a variety of legal proceedings, claims and assessments arising in the normal course of business. As of September 30, 2019 there were no legal proceedings, claims or assessments that the Company expects to have a material adverse effect on the Company. However, see Note 13 for discussion of Comcast Technology Center.

 

Other

 

As of September 30, 2019, the Company had letter of credit obligations of $8.9 million.

 

As of September 30, 2019, the Company had 22 buildings under development. These buildings are expected to contain, when completed, a total of 4.7 million square feet of leasable space and represent an anticipated aggregate investment of $463.9 million. At September 30, 2019, development in progress totaled $323.8 million. In addition, as of September 30, 2019, the Company had invested $3.2 million in deferred leasing costs related to these development buildings.

 

The Company is also currently developing three properties for its unconsolidated joint ventures which represent an anticipated aggregate investment by the joint ventures of $35.6 million.

 

As of September 30, 2019, the Company was committed to the following:

 

$20.3 million in improvements on certain buildings and land parcels;

 

$53.1 million in future land acquisitions which it expects to complete during the year ending December 31, 2019;

 

up to $19.5 million of tenant improvements not yet completed; and

 

infrastructure improvements of approximately $1.0 million.

 

30

 

 

The Company maintains cash and cash equivalents at financial institutions. The combined account balances at each institution typically exceed FDIC insurance coverage and, as a result, there is a concentration of credit risk related to amounts on deposit in excess of FDIC insurance coverage. The Company believes the risk is not significant.

 

Two unconsolidated joint ventures in which the Company holds an interest have engaged the Company as the developer of the Comcast Technology Center (the “Project") pursuant to a Development Agreement by which the Company agrees, in consideration for a development fee, to be responsible for all aspects of the development of the Project and to guarantee the timely lien-free completion of construction of the Project as well as the payment, subject to certain exceptions, of any cost overruns incurred in the development of the Project. See Note 13 for details on the commitments and contingencies associated with the Project.

 

Note 16: Supplemental Disclosure to Consolidated Statements of Cash Flows

 

The following are supplemental disclosures to the consolidated statements of cash flows for the nine months ended September 30, 2019 and 2018 (amounts in thousands):

 

   2019   2018 
Write-off of fully depreciated/amortized property and deferred costs - properties included in continuing operations  $2,218   $7,197 
Write-off of fully depreciated/amortized property and deferred costs - properties included in discontinued operations  $   $11,789 
Write-off of depreciated property and deferred costs due to sale/demolition - properties included in continuing operations  $1,642   $20,273 
Write-off of depreciated property and deferred costs due to sale and related debt repayment - properties included in discontinued operations  $51,455   $99,072 
Changes in accrued development capital expenditures - properties included in continuing operations  $(4,436)  $12,361 
Changes in accrued development capital expenditures - properties included in discontinued operations  $   $(4,628)
Unrealized (loss) gain on cash flow hedge  $(1,887)  $493 
Capitalized equity-based compensation  $915   $727 

 

Amounts paid in cash for deferred leasing costs incurred in connection with signed leases with tenants are paid in conjunction with improving (acquiring) property, plant and equipment. Such costs are not contained within net real estate. However, they are integral to the completion of a tenant lease and ultimately are related to the improvement and thus the value of the Company’s property, plant and equipment. They are therefore included in investing activities in the Company’s consolidated statements of cash flows.

 

The following is a reconciliation of the Company's cash and cash equivalents and restricted cash at the beginning and end of the nine months ended September 30, 2019 and 2018 (amounts in thousands):

 

   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  $514,882   $17,770 
Restricted cash at end of period   14,006    13,371 
Cash and cash equivalents and restricted cash at end of period  $528,888   $31,141 

 

Restricted cash includes tenant security deposits and escrow funds that the Company maintains pursuant to certain mortgage loans. Restricted cash also includes the undistributed proceeds from the sale of land in Kent County, United Kingdom.

 

31

 

 

Note 17: Subsequent Events

 

Prepayment of Senior Notes

 

On October 12, 2019, the Company prepaid the Operating Partnership's $350 million 4.75% unsecured notes due in October 2020. The Company incurred a loss on early extinguishment of debt of approximately $9.0 million.

 

Proposed Merger with Prologis, Inc.

 

On October 27, 2019, the Trust, Leaf Holdco Company Trust, a Maryland real estate investment trust and wholly owned subsidiary of the Trust (“New Liberty Holdco”), and the Operating Partnership (collectively with the Trust and New Liberty Holdco, the “Company Parties”), entered into an Agreement and Plan of Merger (the “Merger Agreement”) with Prologis, Inc., a Maryland corporation (“Prologis”), Lambda REIT Acquisition LLC, a Maryland limited liability company and wholly owned subsidiary of Prologis (“Prologis Merger Sub”), Prologis, L.P., a Delaware limited partnership (“Prologis OP”), and Lambda OP Acquisition LLC, a Delaware limited liability company and wholly owned subsidiary of Prologis OP (“Prologis OP Merger Sub” and, together with Prologis, Prologis Merger Sub and Prologis OP, the “Prologis Parties”).

 

The Merger Agreement provides that upon the terms and subject to the conditions set forth in the Merger Agreement, (i) a newly created indirect wholly owned subsidiary of New Liberty Holdco will merge with and into the Trust (the “Company Merger”) with the Trust continuing as the surviving entity and as an indirect wholly owned subsidiary of New Liberty Holdco; (ii) thereafter, New Liberty Holdco will merge with and into Prologis Merger Sub (the “Topco Merger” and together with the Company Merger, the “Company Mergers”), with Prologis Merger Sub continuing as the surviving corporation and a wholly owned subsidiary of Prologis; (iii) immediately after the Topco Merger, Prologis will cause all of the outstanding equity interests in the Prologis Merger Sub to be contributed to Prologis OP in exchange for the issuance by Prologis OP of partnership interests in Prologis OP to other subsidiaries of Prologis; and (iv) thereafter, Prologis OP Merger Sub will merge with and into the Operating Partnership, with the Operating Partnership continuing as the surviving entity and a wholly owned subsidiary of Prologis OP (the “Partnership Merger” and together with the Company Merger and the Topco Merger, the “Mergers”).

 

Under the terms of the Merger Agreement, shareholders of the Trust and holders of common units in the Operating Partnership will receive 0.675 shares of Prologis common stock and limited partnership interests in Prologis OP, respectively, for each common share of the Trust or common unit in the Operating Partnership that they own.

 

The board of trustees of the Trust and the board of directors of Prologis have both unanimously approved the Merger Agreement, the Mergers and the other transactions contemplated by the Merger Agreement. The transaction, which is currently expected to close in the first quarter of 2020, is subject to the approval of the Trust’s shareholders and other customary closing conditions.

 

32