HINES REAL ESTATE INVESTMENT TRUST INC – 10-K – Management’s Discussion and Analysis of Financial Condition and Results of Operations
| Edgar Online, Inc. |
You should read the following discussion and analysis together with our consolidated financial statements and notes thereto included in this Annual Report on Form 10-K. The following information contains forward-looking statements, which are subject to risks and uncertainties. Should one or more of these risks or uncertainties materialize, actual results may differ materially from those expressed or implied by the forward-looking statements. Please see "Special Note Regarding Forward-Looking Statements" above for a description of these risks and uncertainties.
Executive Summary
In order to provide capital for these investments, we raised over
As we have disclosed previously, we were required to revalue our common shares 18 months after the close of our primary offering. Hines REIT was closed to new investors as of
We pay distributions to our shareholders on a quarterly basis. Beginning
With the authorization of its board of directors, we have continued to declare distributions in the amount of
These distributions declared for
Economic Update
Although U.S. real gross domestic product ("GDP") has grown for ten consecutive quarters, the economic recovery appears to have slowed. In fact, GDP was up only 1.7% for 2011 compared to a 3.0% increase in 2010. While GDP has shown some growth, unemployment remains high, notwithstanding that the U.S. economy has added jobs in 16 consecutive months and jobs are up on a net basis since its employment lows in
35
--------------------------------------------------------------------------------
Table of Contents
Commercial real estate is starting to show signs of recovery following the global financial crisis. The NCREIF Property Index (NPI) reported positive total returns of 3.4%, 3.9%, 3.3% and 3.0% in each quarter of 2011, which represents eight consecutive quarters of positive total return. Additionally, NCREIF is reporting that average office occupancy is 85.5%, which is up 0.5% from
As with most commercial real estate, our portfolio of assets has not been immune to the effects of a recession; however, due to the quality and diversification of our portfolio, we continue to believe that our portfolio is relatively well-positioned to recover from the negative impact as a result of the recent down cycle. In spite of the challenges presented by the uncertain economy and markets, our portfolio was 87% leased as of
Debt capital was more difficult and expensive to obtain during the economic downturn, however the debt markets have shown signs of improvement and financing has become more readily available at attractive pricing for well-located, high quality assets. See "Financial Condition, Liquidity and Capital Resources - Cash Flows From Financing Activities - Debt Financings" below for further discussion concerning current financing activity in our portfolio. We have managed our portfolio to date in an effort to minimize our exposure to volatility in the debt capital markets. We have done this by using moderate levels of long-term fixed-rate debt and minimizing our exposure to short-term variable-rate debt which is more likely to be impacted by market volatility. Our portfolio was 55% leveraged as of
As discussed above, while Hines REIT has not been isolated from these and other challenges, we believe the fundamentals of our high-quality portfolio remain intact. We are optimistic that the portfolio will benefit in the coming years as the broader economic and real estate recovery takes hold. We have already seen improved property values and real estate fundamentals in some markets, and we believe we are well-positioned to benefit in the future from improving market conditions and rising values.
Critical Accounting Policies
Our discussion and analysis of financial condition and results of operations is based on our consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in
Basis of Presentation
Our consolidated financial statements included in this annual report include the accounts of Hines REIT and the
We evaluate the need to consolidate investments based on standards set forth by GAAP. Our joint ventures are evaluated based upon GAAP to determine whether or not the investment qualifies as a variable interest entity ("VIE"). If the investment qualifies as a VIE, an analysis is then performed to determine if we are the primary beneficiary of the VIE by reviewing a combination of qualitative and quantitative measures including analyzing the expected investment portfolio using various assumptions to estimate the net income from the underlying assets. The projected cash flows are then analyzed to determine whether or not we are the primary beneficiary by analyzing if we have both the power to direct the entity's significant economic activities and the obligation to absorb potentially significant losses or receive potentially significant benefits. In addition to this analysis, we also consider the rights and
36
--------------------------------------------------------------------------------
Table of Contents
decision making abilities of each holder of variable interest entity. We will consolidate joint ventures that are determined to be variable interest entities for which we are the primary beneficiary. We will also consolidate joint ventures that are not determined to be variable interest entities, but for which we exercise significant influence over major operating decisions, such as approval of budgets, selection of property managers, asset management, investment activity and changes in financing.
Our investments in partially owned real estate joint ventures and partnerships are reviewed for impairment periodically if events or circumstances change indicating that the carrying amount of its investments may not be recoverable. In such an instance, we will record an impairment charge if we determine that a decline in the value of an investment below its fair value is other than temporary. Our analysis will be dependent on a number of factors, including the performance of each investment, current market conditions, and our intent and ability to hold the investment to full recovery. Based on our analysis of the facts and circumstances at each reporting period, no impairment was recorded related to our investments in partially owned real estate joint ventures and partnerships for the years ended
Investment Property and Lease Intangibles
Real estate assets that we own directly are stated at cost less accumulated depreciation. Depreciation is computed using the straight-line method. The estimated useful lives for computing depreciation are generally 10 years for furniture and fixtures, 15-20 years for electrical and mechanical installations and 40 years for buildings. Major replacements that extend the useful life of the assets are capitalized and maintenance and repair costs are expensed as incurred.
Real estate assets are reviewed for impairment if events or changes in circumstances indicate that the carrying amount of the individual property may not be recoverable. In such an event, a comparison will be made of the current and projected operating cash flows of each property on an undiscounted basis to the carrying amount of such property. Such carrying amount would be adjusted, if necessary, to estimated fair values to reflect impairment in the value of the asset. Based on our analysis of the facts and circumstances, no impairment was recorded for the year ended
Management estimates the fair value of assumed mortgage notes payable based upon indications of then-current market pricing for similar types of debt with similar maturities. Assumed mortgage notes payable are initially recorded at their estimated fair value as of the assumption date, and the difference between such estimated fair value and the note's outstanding principal balance is amortized over the life of the mortgage note payable.
Deferred Leasing Costs
Direct leasing costs, primarily consisting of third-party leasing commissions and tenant inducements, are capitalized and amortized over the life of the related lease. Tenant inducement amortization is recorded as an offset to rental revenue and the amortization of other direct leasing costs is recorded in amortization expense.
We consider a number of different factors to evaluate whether we or the lessee is the owner of the tenant improvements for accounting purposes. These factors include: 1) whether the lease stipulates how and on what a tenant improvement allowance may be spent; 2) whether the tenant or landlord retains legal title to the improvements; 3) the uniqueness of the improvements; 4) the expected economic life of the tenant improvements relative to the term of the lease; and 5) who constructs or directs the construction of the improvements. The determination of who owns the tenant improvements for accounting purposes is subject to significant judgment. In making that determination, we consider all of the above factors. No one factor, however, necessarily establishes any determination.
Revenue Recognition and Valuation of Receivables
We are required to recognize minimum rent revenues on a straight-line basis over the terms of tenant leases, including rent holidays and bargain renewal options, if any. Revenues associated with tenant reimbursements are recognized in the period in which the expenses are incurred based upon the tenant's lease provision. Revenues related to lease termination fees are recognized at the time that the tenant's right to occupy the space is terminated and when we have satisfied all obligations under the lease and are included in other revenue in the accompanying consolidated statements of operations. To the extent our leases provide for rental increases at specified intervals, we will record a receivable for rent not yet due under the lease terms. Accordingly, our management must determine, in its judgment, to what extent the unbilled rent receivable applicable to each specific tenant is collectible. We review unbilled rent receivables on a quarterly basis and take into consideration the tenant's payment history, the financial condition of the tenant, business conditions in the industry in which the tenant operates and economic conditions in the area in which the property is located.
37
--------------------------------------------------------------------------------
Table of Contents
In the event that the collectability of unbilled rent with respect to any given tenant is in doubt, we would be required to record an increase in our allowance for doubtful accounts or record a direct write-off of the specific rent receivable, which would have an adverse effect on our net income for the year in which the reserve is increased or the direct write-off is recorded and would decrease our total assets and shareholders' equity.
Treatment of Management Compensation, Expense Reimbursements and Operating Partnership Participation Interest
We outsource management of our operations to the Advisor and certain other affiliates of Hines. Fees related to these services are accounted for based on the nature of the service and the relevant accounting literature. Fees for services performed that represent period costs of the Company are expensed as incurred. Such fees include acquisition fees and asset management fees paid to the Advisor and property management fees paid to Hines. In addition to cash payments for acquisition fees and asset management fees paid to the Advisor, an affiliate of the Advisor has received a profits interest in the
The conversion and redemption features of the participation interest are accounted for in accordance with GAAP. Redemptions of the Participation Interest for cash will be accounted for as a reduction to the liability discussed above to the extent of such liability, with any additional amounts recorded as a reduction to equity. Conversions into common shares of the Company will be recorded as an increase to the outstanding common shares and additional paid-in capital accounts and a corresponding reduction in the liability discussed above. Redemptions and conversions of the Participation Interest will result in a corresponding reduction in the percentage attributable to the Participation Interest and will have no impact on the calculation of subsequent increases in the Participation Interest.
Financial Condition, Liquidity and Capital Resources
General
Our principal cash requirements are for property-level operating expenses, capital improvements and leasing costs, debt service, corporate-level general and administrative expenses, distributions and redemptions. We have four primary sources of capital for meeting our cash requirements:
• proceeds from our dividend reinvestment plan; • debt financings, including secured or unsecured facilities; • proceeds from the sale of our properties; and • cash flow generated by our real estate investments and operations.
We are focused on maintaining a strong cash position and managing our capital needs. Historically, our operating cash needs were primarily met through cash flow generated by our properties and distributions from unconsolidated entities. However, due to the effects of the economic recession on commercial real estate fundamentals and the corresponding reduction in our net operating income in recent years, an increasing portion of our operating cash needs was met through the sale of our investment properties.
During the year ended
The Core Fund has also sold interests in some of its investment properties in order to realize gains and provide it with additional liquidity. During the year ended
38
--------------------------------------------------------------------------------
Table of Contents
Mortgage Financing
We have a
In addition to our expiring mortgage loans, we could be required to post additional collateral or provide certain leasing or capital guarantees under our secured credit facility with
Cash Flows from Operating Activities
Our direct investments in real estate assets generate cash flow in the form of rental revenues, which are reduced by debt service, direct leasing costs and property-level operating expenses. Property-level operating expenses consist primarily of salaries and wages of property management personnel, utilities, cleaning, insurance, security and building maintenance costs, property management and leasing fees and property taxes. Additionally, we have incurred corporate-level debt service, general and administrative expenses, asset management and acquisition fees.
Net cash provided by operating activities was
Cash Flows from Investing Activities
Net cash provided by investing activities was
In addition, we have described certain other transactions below which may be helpful in understanding changes in our investing cash flows during the years ended
Sales of Investment Property
On
In
On
39
--------------------------------------------------------------------------------
Table of Contents
In
Other Investing Cash Flows
We have made investments in and receive distributions from our unconsolidated entities. Distributions up to our equity in earnings for the period are recorded in cash flows from operating activities. Distributions from our unconsolidated entities are recorded in cash flows from investing activities to the extent that they exceed our equity in earnings for the period. During the year ended
During the years ended
During the fourth quarter of 2009, we made collateral payments totaling
The decrease in restricted cash during 2010 compared to 2009 was primarily related to escrows required by the mortgage for
Cash Flows from Financing Activities
Public Offerings
During the years ended
We funded redemptions of
Payment of Offering Costs
In addition to making investments in accordance with our investment objectives, we have used our capital resources to pay
During the year ended
40
--------------------------------------------------------------------------------
Table of Contents
Distributions
In order to meet the requirements for being treated as a REIT under the Internal Revenue Code of 1986 and to pay regular cash distributions to our shareholders, which is one of our investment objectives, we have declared and expect to continue to declare distributions to shareholders (as authorized by our board of directors) as of daily record dates and aggregate and pay such distributions quarterly. With the authorization of its board of directors, we have declared distributions monthly and aggregated and paid such distributions quarterly. We intend to continue this distribution policy for so long as our board of directors decides this policy is in our best interests. Beginning
With respect to the
In addition, for the period from
The table below outlines our total distributions declared to shareholders and noncontrolling interests for each of the years ended
Noncontrolling Shareholders Interests Distributions Year Ended Cash Distributions Reinvested Total Declared Total Declared December 31, 2011 $ 64,734 $ 48,890 $ 113,624 $ 5,014 December 31, 2010 $ 64,165 $ 58,183 $ 122,348 $ 4,524 December 31, 2009 $ 62,365 $ 66,838 $ 129,203 $ 4,065
For the year ended
Debt Financings
We use debt financing from time to time for property improvements, tenant improvements, leasing commissions and other working capital needs. Most of our debt is in the form of secured mortgage loans, which we entered into at the time each real estate asset was acquired. As of
In
41
--------------------------------------------------------------------------------
Table of Contents
In
During the year ended
As of
During the year ended
Results of Operations
Year ended
Results for our
We owned 21 properties directly that were 86% leased as of
Years Ended December 31, Change 2011 2010 $ % Property revenues in excess of expenses Property revenues $ 278,332 $ 290,545 $ (12,213) (4.2) % Less: property expenses (1) 116,856 118,516 (1,660) (1.4) % Total property revenues in excess of expenses $ 161,476 $ 172,029 $ (10,553) (6.1) %
Other
Depreciation and amortization $ 92,518 $ 102,012 $ (9,494) (9.3) % Other losses, net $ - $ 802 $ (802) (100.0) % Interest expense $ 81,207 $ 80,889 $ 318 0.4 % Interest income $ 514 $ 270 $ 244 90.4 % Income tax expense $ 494 $ 543 $ (49) (9.0) % __________ (1) Property expenses include property operating expenses, real property taxes and property management fees. 42
--------------------------------------------------------------------------------
Table of Contents
Property revenues from the operations of our properties for the year ended
1) Decrease of$4.6 million due to out-of-market lease amortization. Out-of-market lease amortization was an increase to revenue of$7.6 million in 2011 compared to$12.2 million in 2010 resulting from fully amortized lease intangibles. 2) Decrease of$4.2 million due to tenant inducement amortization. Tenant inducement amortization was a decrease to revenue of$12.3 million in 2011 compared to$8.1 million in 2010. 3) Decrease due to the adverse effects of the economic recession on commercial real estate fundamentals. For example, decreases in tenant demand and leasing velocity have led to declining rental rates and increased tenant incentives on lease renewals. Additionally, we have also experienced increases in tenant defaults. See "Economic Update" for additional information regarding the effects of the economy on our real estate portfolio.
Depreciation and amortization decreased during the year ended
Additionally, we are continually evaluating each of our investments to determine the ideal time to sell assets in order to achieve attractive total returns and provide additional liquidity to the Company. As a result of future potential disposals and other factors, our results of operations for the year ended
Discontinued Operations
On
On
On
The results of operations of Distribution Parks Araucaria, Elouveira, Vinhedo and Atrium on Bay and the gain realized on these properties for the years ended
2011 2010 (In thousands) Revenues: Rental revenue $ 17,298 $ 42,223 Other revenue 2,365 5,443 Total revenues 19,663 47,666 Expenses: Property operating expenses 5,332 12,171 Real property taxes 4,225 9,800 Property management fees 475 1,111 Depreciation and amortization 3,770 9,772 Total expenses 13,802 32,854 Income from discontinued operations before interest income, taxes and gain on sale 5,861 14,812 Interest expense (4,426) (10,103) Interest income 33 119 (Provision) benefit for income taxes 75 (320) Income from discontinued operations 1,543 4,508 Gain on sale of discontinued operations 107,241 22,537 Income from discontinued operations $ 108,784 $ 27,045 43
--------------------------------------------------------------------------------
Table of Contents Results for ourIndirectly-Owned Properties
Our Interest in the Core Fund
As of
On
During the second quarter of 2011, the Core Fund recorded an impairment loss of
May 22, 2010, the Core Fund sold 600 Lexington, an office property located in
Additionally, on
Our Interest in the Grocery-Anchored Portfolio
We own a 70% non-managing interest in the Grocery-Anchored Portfolio, a portfolio of 12 grocery-anchored shopping centers located in five states primarily in the southeastern
Our Interest in Distribution Park Rio
We own a 50% non-managing interest in Distribution Park Rio, an industrial property located in
44
--------------------------------------------------------------------------------
Table of Contents
CORPORATE-LEVEL ACTIVITIES
Corporate-level activities include results related to derivative instruments, asset management and acquisition fees, general and administrative expenses as well as other expenses which are not directly related to our property operations.
Derivative Instruments
We have entered into several interest rate swap transactions with
We recorded losses of
In addition, we entered into a foreign currency swap in
Other Corporate-level Activities
The tables below provide detail relating to our asset management and acquisition fees and general and administrative expenses for the years ended
Years Ended December 31, Change 2011 2010 $ %
Asset Management and Acquisition Fees
6,740 6,925 (185) (2.7) %
We pay monthly asset management fees to our Advisor based on the amount of net equity capital invested in real estate investments and pay acquisition fees to our Advisor based on the purchase prices of our real estate investments. Prior to
In addition, we record a liability related to the Participation Interest component of these fees, which is based on the estimated settlement value in the accompanying consolidated balance sheets and remeasured at fair value at each balance sheet date. The fair value of the
45
--------------------------------------------------------------------------------
Table of Contents
As described previously in this report, on
General and administrative expenses include legal and accounting fees, insurance costs, costs and expenses associated with our board of directors and other administrative expenses.
Net Income Attributable to Noncontrolling Interests
As of
Year ended
Results for our
We owned 22 properties directly that were 89% leased as of
Years Ended December 31, Change 2010 2009 $ % Property revenues in excess of expenses Property revenues $ 290,545 $ 316,892 $ (26,347) (8.3) % Less: property expenses (1) 118,516 126,960 (8,444) (6.7) % Total property revenue in excess of expenses $ 172,029 $ 189,932 $ (17,903) (9.4) %
Other
Depreciation and amortization $ 102,012 $ 111,255 $ (9,243) (8.3) % Other losses, net $ 802 $ 3,441 $ (2,639) (76.7) % Interest expense $ 80,889 $ 82,371 $ (1,482) (1.8) % Interest income $ 270 $ 401 $ (131) (32.7) % Income tax expense $ 543 $ 550 $ (7) (1.3) % __________ (1) Property expenses include property operating expenses, real property taxes and property management fees.
Revenues from the operations of our properties for the year ended
1) Decrease of$3.1 million due to tenant inducement amortization. Tenant inducement amortization was a decrease to revenue of$8.1 million in 2010 compared to$5.0 million in 2009. 2) Decrease due to the adverse effects of the economic recession on commercial real estate fundamentals. For example, decreases in tenant demand and leasing velocity have led to declining rental rates and increased tenant incentives on lease renewals. We have also experienced increases in tenant defaults, which have negatively impacted our revenues between the periods.
The decrease in property expenses is primarily due to property taxes, which decreased in 2010 as a result of lower property valuations.
Depreciation and amortization decreased during the year ended
46
--------------------------------------------------------------------------------
Table of Contents
Sales of Investment Property
In
In
Discontinued Operations
On
On
On
The results of operations of Distribution Parks Araucaria, Elouveira, Vinhedo and Atrium on Bay and the gain realized on these dispositions for the years ended
2010 2009 (In thousands) Revenues: Rental revenue $ 42,223 $ 48,763 Other revenue 5,443 4,166 Total revenues 47,666 52,929 Expenses: Property operating expenses 12,171 10,643 Real property taxes 9,800 8,804 Property management fees 1,111 1,098 Depreciation and amortization 9,772 14,816 Total expenses 32,854 35,361
Income from discontinued operations before interest income, taxes and gain on sale
14,812 17,568 Interest expense (10,103) (9,167) Interest income 119 71 Income taxes (320) (1,543) Income from discontinued operations 4,508 6,929 Gain on sale of discontinued operations 22,537 - Income from discontinued operations 27,045 $ 6,929 47
--------------------------------------------------------------------------------
Table of Contents Results for ourIndirectly-Owned Properties
Our Interest in the Core Fund
As of
Our Interest in the Grocery-Anchored Portfolio
We own a 70% non-managing interest in the Grocery-Anchored Portfolio, a portfolio of 12 grocery-anchored shopping centers located in five states primarily in the southeastern
Our Interest in Distribution Park Rio
We own a 50% non-managing interest in Distribution Park Rio, an industrial property located in
CORPORATE-LEVEL ACTIVITIES
Corporate-level activities include results related to derivative instruments, asset management and acquisition fees, general and administrative expenses as well as other expenses which are not directly related to our property operations.
Derivative Instruments
We have entered into several interest rate swap transactions with
We recorded losses of
In addition, we entered into a foreign currency swap in
Other Corporate-level Activities
The tables below provide detail relating to our asset management and acquisition fees and general and administrative expenses for the years ended
Years Ended December 31, Change 2010 2009 $ %
Asset Management and Acquisition Fees
6,925 6,108 817 13.4 % 48
--------------------------------------------------------------------------------
Table of Contents
We pay monthly asset management fees to our Advisor based on the amount of net equity capital invested in real estate investments and pay acquisition fees to our Advisor based on the purchase prices of our real estate investments. A portion of these fees is paid in cash and the remainder is satisfied through the participation interest (see Management's Discussion and Analysis - Critical Accounting Policies - Treatment of Management Compensation, Expense Reimbursements and Operating Partnership Participation Interest for additional information regarding the participation interest). The change in asset management and acquisition fees for the year ended
General and administrative expenses include legal and accounting fees, insurance costs, costs and expenses associated with our board of directors and other administrative expenses. The increase in general and administrative expenses for the year ended
Net Income Attributable to Noncontrolling Interests
As of
Funds from Operations and Modified Funds from Operations
Funds from Operations ("FFO") is a non-GAAP financial performance measure defined by the
In addition to FFO, management uses modified funds from operations ("MFFO") as defined by the
MFFO is useful in assisting management and investors in assessing the sustainability of operating performance in future operating periods, and in particular, after the offering and acquisition stages are complete and net asset value is disclosed. MFFO is not a useful measure in evaluating net asset value because impairments are taken into account in determining net asset value but not in determining MFFO.
FFO and MFFO should not be considered as alternatives to net income (loss) or to cash flows from operating activities, but rather should be reviewed in conjunction with these and other GAAP measurements. In addition, FFO and MFFO are not intended to be used as liquidity measures indicative of cash flow available to fund our cash needs. Please see the limitations listed below associated with the use of MFFO:
49
--------------------------------------------------------------------------------
Table of Contents
• MFFO excludes gains (losses) related to changes in estimated values of
derivative instruments related to our interest rate swaps. Although we expect to hold these instruments to maturity, if we were to settle these instruments currently, it would have an impact on our operating performance.
• MFFO excludes impairment charges related to long-lived assets that have been
written down to current market valuations. Although these losses are included in the calculation of net income (loss), we have excluded them from MFFO because we believe doing so more appropriately presents the operating performance of our real estate investments on a comparative basis.
• Our FFO and MFFO as presented may not be comparable to amounts calculated by
other REITs.
• Our business is subject to volatility in the real estate markets and general
economic conditions, and adverse changes in those conditions could have a
material adverse impact on our business, results of operations and MFFO.
Accordingly, the predictive nature of MFFO is uncertain and past performance
may not be indicative of future results.
The table below summarizes FFO and MFFO for the years ended
Year Ended December 31, 2011 2010 2009 Net income (loss) $ 43,914 $ (35,383) $ 6,685 Depreciation and amortization (1) 96,289 111,784 126,071 Gain on sale of investment property (2) (107,241) (22,562) (612) Adjustments to equity in earnings (losses) from unconsolidated entities, net (3) 52,172 26,652 39,269 Adjustments for noncontrolling interests (4) (3,550) (2,962) (5,203) Funds from operations 81,584 77,529 166,210 (Gain) loss on derivative instruments (5) 24,590 18,525 (49,297) Impairment on land parcel (6) - 811 3,412 Other components of revenues and expenses (7) (2,430) (13,255) (17,871) Acquisition fees and expenses (8) - - 1,160 Adjustments to equity in earnings (losses) from unconsolidated entities, net (3) (18,619) (156) 753 Adjustments for noncontrolling interests (4) (203) (119) 1,868 Modified Funds From Operations $ 84,922 $ 83,335 $ 106,235 Modified Funds From Operations Per Common Share $ 0.38 $ 0.38 $ 0.51 Weighted Average Shares Outstanding 225,442 220,896 207,807 1) Represents the depreciation and amortization of various real estate assets. Historical cost accounting for real estate assets in accordance with GAAP implicitly assumes that the value of real estate assets diminishes predictably over time. Since real estate values have historically risen or fallen with market conditions, we believe that such depreciation and amortization may be of limited relevance in evaluating current operating performance and, as such, these items are excluded from our determination of FFO. This amount includes$3.8 million ,$9.8 million and$14.8 million of depreciation and amortization related to discontinued operations for the years endedDecember 31, 2011 , 2010 and 2009, respectively. 2) Represents the gain on disposition of certain real estate investments. Although this gain is included in the calculation of net income (loss), we have excluded it from FFO because we believe doing so more appropriately presents the operating performance of our real estate investments on a comparative basis. 3) Includes adjustments to equity in earnings (losses) of unconsolidated entities, net, similar to those described in Notes 1, 2, 4, 6 and 7 for our unconsolidated entities, which are necessary to convert our share of income (loss) from unconsolidated entities to FFO and MFFO. 4) Includes income attributable to noncontrolling interests and all adjustments to eliminate the noncontrolling interests' share of the adjustments to convert our net income (loss) to FFO and MFFO. 50
--------------------------------------------------------------------------------
Table of Contents
5) Represents components of net income (loss) related to the estimated changes in the values of our interest rate swap derivatives. We have excluded these changes in value from our evaluation of our operating performance and MFFO because we expect to hold the underlying instruments to their maturity and accordingly the interim gains or losses will remain unrealized. 6) Represents impairment charges recorded in accordance with GAAP. Although such charges are included in the calculation of net income (loss), we have excluded them from MFFO because we believe doing so more appropriately presents the operating performance of our real estate investments on a comparative basis. 7) Includes the following components of revenues and expenses that we do not consider in evaluating our operating performance and determining MFFO for the years endedDecember 31, 2011 , 2010 and 2009 (in thousands): Year Ended December 31, 2011 2010 2009 Straight-line rent adjustment (a) $ (7,244) $ (8,298) $ (9,435) Amortization of lease incentives (b) 12,493 8,425 5,306 Amortization of out-of-market leases (b) (8,524) (14,212) (14,748) Other 845 829 1,007 $ (2,430) $ (13,256) $ (17,870) a ) Represents the adjustments to rental revenue as required by GAAP to recognize minimum lease payments on a straight-line basis over the respective lease terms. We have excluded these adjustments from our evaluation of the operating performance of the Company and in determining MFFO because we believe that the rent that is billable during the current period is a more relevant measure of the Company's operating performance for such period. b ) Represents the amortization of lease incentives and out-of-market leases. As stated in Note 1 above, historical cost accounting for real estate assets in accordance with GAAP implicitly assumes that the value of real estate assets diminishes predictably over time. Since real estate values have historically risen or fallen with market conditions, we believe that such amortization may be of limited relevance in evaluating current operating performance and, as such, these items are excluded from our determination of MFFO. 8 ) Represents acquisition expenses and acquisition fees paid to our Advisor that are expensed in our consolidated statements of operations. We fund such costs with proceeds from our offering and acquisition-related indebtedness, and therefore do not consider these expenses in evaluating our operating performance and determining MFFO.
Set forth below is additional information relating to certain items excluded from the analysis above which may be helpful in assessing our operating results:
• On
office building located inChicago, Illinois . The Core Fund's net proceeds from the sale of a 49% noncontrolling interest in One North Wacker after deducting credits at closing and transaction costs were approximately$189.9 million . Our effective ownership in this asset immediately prior to the completion of the sale was 22%. See additional information in "Results of Operations for the Year endedDecember 31, 2011 compared to the year endedDecember 31, 2010 - Results for our Indirectly-owned Properties - Our Interest in the Core Fund" included elsewhere in this Annual Report on Form 10-K.
• On
property located inChicago, Illinois , which it acquired inMarch 2005 for$245.3 million . The Core Fund's net proceeds from the sale ofThree First National Plaza after deducting transaction costs, taxes and fees were approximately$198.5 million . Our effective ownership in this asset immediately prior to the completion of the sale was 18%. See additional information in "Results of Operations for the Year endedDecember 31, 2011 compared to the year endedDecember 31, 2010 - Results for our Indirectly-owned Properties - Our Interest in the Core Fund" included elsewhere in this Annual Report on Form 10-K.
• On
located in the Downtown North submarket of the central business district ofToronto, Canada . We acquired Atrium on Bay inFebruary 2007 for250.0 million CAD ($215.5 million USD , based on the exchange rate in effect on the date of acquisition). The contract sales price for Atrium on Bay was344.8 million CAD ($353 million USD , based on the exchange rate in effect on the date of sale), exclusive of transaction costs. The net proceeds received from this sale were$128.7 million after transaction costs, assumption of related mortgage debt by the purchaser and local taxes. 51
--------------------------------------------------------------------------------
Table of Contents
• On
we acquired in connection with our purchase ofWilliams Tower . The sales price of the land parcel was$12.8 million . Proceeds received after closing costs and fees were$11.8 million . We recorded impairment charges of approximately$811,000 and$3.4 million for the years endedDecember 31, 2010 and 2009, respectively, which is included in other losses in the accompanying condensed consolidated statements of operations but have been excluded from MFFO. See Note 6 above.
• On
inNew York, New York , which it acquired inFebruary 2004 . The Core Fund's total cost basis in 600 Lexington was approximately$103.8 million and the net proceeds from the sale after deducting transaction costs, taxes and fees were approximately$185.9 million . Our effective ownership in this asset immediately prior to the completion of the sale was 11.67%. See additional information in "Results of Operations for the Year endedDecember 31, 2011 compared to the year endedDecember 31, 2010 - Results for our Indirectly-owned Properties - Our Interest in the Core Fund" included elsewhere in this Annual Report on Form 10-K.
• On
industrial properties located inSao Paulo, Brazil , which we acquired inDecember 2008 for$83.1 million . Net proceeds from the sale after deducting transaction costs, fees and taxes were$93.3 million .
• On
property located inCuritiba, Brazil , which we acquired inDecember 2008 for$33.0 million . Net proceeds from the sale after deducting transaction costs, fees and taxes were$34.6 million .
• We received
connection with the Laguna Buildings inDecember 2009 . See additional information in "Results of Operations for the Year endedDecember 31, 2010 compared to the year endedDecember 31, 2009 - Sales of Investment Property" included elsewhere in this Annual Report on Form 10-K.
• Pursuant to the terms of the Grocery Anchored Portfolio joint venture
agreement, for the years endedDecember 31, 2011 , 2010 and 2009, we received distributions of approximately$2.9 million ,$2.3 million and$2.6 million in excess of our pro-rata share of the joint venture's MFFO, respectively.
• Amortization of deferred financing costs was
$2.8 million for the years endedDecember 31, 2011 , 2010 and 2009, respectively, and was deducted in determining MFFO.
• A portion of our acquisition and asset management fees are paid in equity
through the Participation Interest. For the years endedDecember 31, 2011 , 2010 and 2009, these amounts were$3.6 million ,$15.5 million and$12.4 million , respectively.
• We received master lease payments of
31, 2009. These leases were entered into in conjunction with certain asset acquisitions.
Related-Party Transactions and Agreements
We have entered into agreements with the Advisor, Dealer Manager and Hines or its affiliates, whereby we pay, or with respect to the Dealer Manager, paid, certain fees and reimbursements to these entities, including acquisition fees, selling commissions, dealer manager fees, asset and property management fees, leasing fees, construction management fees, debt financing fees, re-development construction management fees, reimbursement of organizational and offering expenses, and reimbursement of certain operating costs, as described previously. These arrangements are described in more detail in Note 9 to our consolidated financial statements.
52
--------------------------------------------------------------------------------
Table of Contents
Off-Balance Sheet Arrangements
As of
Contractual Obligations
The following table lists our known contractual obligations as ofDecember 31, 2011 . Specifically included are our obligations under long-term debt agreements (in thousands): Payments due by Period Less Than 1 More Than Contractual Obligation Year 1-3 Years 3-5 Years 5 Years Total Notes payable (1) $ 236,099 $ 549,949 $ 380,493 $ 434,558 $ 1,601,099 Total contractual obligations (2) $ 236,099 $ 549,949 $ 380,493 $ 434,558 $ 1,601,099 __________
(1) Notes payable includes principal and interest payments on mortgage
loans outstanding as ofDecember 31, 2011 . Interest payments due toHSH Nordbank were determined using effective interest rates which were fixed as a result of interest rate swaps. Under the terms of each swap transaction, we have agreed to make monthly payments at fixed rates of interest and will receive monthly payments fromHSH Nordbank based on 1-monthLIBOR . See "Financial Condition, Liquidity and Capital Resources - Debt Financings" for further information.
(2) Excluded from the table above is the settlement of the $77.0
million liability related to the Participation Interest. Although we expect to settle this liability in the future, we are not currently able to estimate the date on which the settlement will occur. See Note 13 ? Fair Value Disclosures to our consolidated financial statements for additional information.
| Wordcount: | 13247 |



Health insurer’s CEO faces charges after fight with husband of mistress [Pittsburgh Post-Gazette]
Advisor News
- How smart investments prepare clients for inflation
- Amid slew of corporate tax ideas, Newsom chose one likely to hit people’s premiums
- The biggest risk to your clients’ financial plans isn’t market volatility
- Initiative looks at how caregiving impacts workplace benefits
- Will rising retirement needs spark an annuity boom?
More Advisor NewsAnnuity News
- Globe Life Inc. (NYSE: GL) Records 52-Week High Thursday Morning
- Fortitude Re Completes $500 Million FABN Issuance
- Reframing retirement income for greater certainty
- Jackson Introduces Dow Jones Industrial Average Index Option, Flexible Premiums, Six-Year Rate Guarantee in Latest Registered Index-Linked Annuity Launch
- Senior Market Sales® Fortifies Annuity Reach With Acquisition of Retirement Planning Firm Stratton & Company
More Annuity NewsHealth/Employee Benefits News
- Local drop in ACA coverage among highest in state
- Agent groups speak out against congresswoman’s call to limit MA compensation
- A Brooklyn Health Clinic Offers a Safety Net For New Yorkers That May Lose Insurance
- Politicians, consumers blast health insurers’ requests for double-digit rate hikes. What to know.
- Final rules for Medicaid work requirements are out. Here's what you need to know.
More Health/Employee Benefits NewsLife Insurance News
- Why premium-financed IUL is failing
- AM Best Affirms Issue Credit Ratings of Weston2038 LLC’s Credit-Linked Notes
- Globe Life Inc. (NYSE: GL) Records 52-Week High Thursday Morning
- Greg Lindberg moves to halt $1.65B restitution order, claims he ‘overpaid’
- Fidelity Investments® to Expand Target Date Lineup With Launch of Guaranteed Income Solution
More Life Insurance News