þ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Maryland | 74-2604728 | |
(State or other jurisdiction of | (I.R.S. Employer | |
incorporation or organization) | Identification No.) | |
4545 Airport Way, Denver, Colorado | 80239 | |
(Address or principal executive offices) | (Zip Code) |
þ Large accelerated filer | o Accelerated filer | o Non-accelerated filer | o Smaller reporting company | |||
(do not check if a smaller reporting company) |
Page | ||||||||
Number(s) | ||||||||
1 | ||||||||
2 | ||||||||
3 | ||||||||
3 | ||||||||
4 | ||||||||
5 | ||||||||
19 | ||||||||
20 | ||||||||
34 | ||||||||
35 | ||||||||
35 | ||||||||
35 | ||||||||
35 | ||||||||
35 | ||||||||
35 | ||||||||
35 | ||||||||
36 | ||||||||
EX-10.1 | ||||||||
EX-12.1 | ||||||||
EX-12.2 | ||||||||
EX-15.1 | ||||||||
EX-31.1 | ||||||||
EX-31.2 | ||||||||
EX-32.1 | ||||||||
EX-101 INSTANCE DOCUMENT | ||||||||
EX-101 SCHEMA DOCUMENT | ||||||||
EX-101 CALCULATION LINKBASE DOCUMENT | ||||||||
EX-101 LABELS LINKBASE DOCUMENT | ||||||||
EX-101 PRESENTATION LINKBASE DOCUMENT | ||||||||
EX-101 DEFINITION LINKBASE DOCUMENT |
March 31, | ||||||||
2010 | December 31, | |||||||
(Unaudited) | 2009 | |||||||
ASSETS |
||||||||
Real estate |
$ | 14,995,698 | $ | 15,215,896 | ||||
Less accumulated depreciation |
1,731,720 | 1,671,100 | ||||||
13,263,978 | 13,544,796 | |||||||
Investments in and advances to unconsolidated investees |
2,269,025 | 2,151,723 | ||||||
Cash and cash equivalents |
55,878 | 34,362 | ||||||
Accounts and notes receivable |
153,036 | 136,754 | ||||||
Other assets |
1,023,560 | 1,017,780 | ||||||
Total assets |
$ | 16,765,477 | $ | 16,885,415 | ||||
LIABILITIES AND EQUITY |
||||||||
Liabilities: |
||||||||
Debt |
$ | 8,112,712 | $ | 7,977,778 | ||||
Accounts payable and accrued expenses |
436,331 | 455,919 | ||||||
Other liabilities |
473,621 | 444,432 | ||||||
Total liabilities |
9,022,664 | 8,878,129 | ||||||
Equity: |
||||||||
ProLogis shareholders equity: |
||||||||
Series C Preferred Shares at stated liquidation preference of $50 per share;
$0.01 par value; 2,000 shares issued and outstanding at March 31, 2010 and
December 31, 2009 |
100,000 | 100,000 | ||||||
Series F Preferred Shares at stated liquidation preference of $25 per share;
$0.01 par value; 5,000 shares issued and outstanding at March 31, 2010 and
December 31, 2009 |
125,000 | 125,000 | ||||||
Series G Preferred Shares at stated liquidation preference of $25 per share;
$0.01 par value; 5,000 shares issued and outstanding at March 31, 2010 and
December 31, 2009 |
125,000 | 125,000 | ||||||
Common Shares; $0.01 par value; 476,547 shares issued and outstanding at
March 31, 2010 and 474,162 shares issued and outstanding at
December 31, 2009 |
4,765 | 4,742 | ||||||
Additional paid-in capital |
8,559,492 | 8,524,867 | ||||||
Accumulated other comprehensive income (loss) |
(88,502 | ) | 42,298 | |||||
Distributions in excess of net earnings |
(1,097,426 | ) | (934,583 | ) | ||||
Total ProLogis shareholders equity |
7,728,329 | 7,987,324 | ||||||
Noncontrolling interests |
14,484 | 19,962 | ||||||
Total equity |
7,742,813 | 8,007,286 | ||||||
Total liabilities and equity |
$ | 16,765,477 | $ | 16,885,415 | ||||
1
Three Months Ended | ||||||||
March 31, | ||||||||
2010 | 2009 | |||||||
Revenues: |
||||||||
Rental income |
$ | 230,277 | $ | 216,124 | ||||
Property management and other fees and incentives |
28,662 | 33,634 | ||||||
CDFS disposition proceeds |
| 180,237 | ||||||
Development management and other income |
1,076 | 2,761 | ||||||
Total revenues |
260,015 | 432,756 | ||||||
Expenses: |
||||||||
Rental expenses |
67,654 | 66,795 | ||||||
Investment management expenses |
10,319 | 10,576 | ||||||
General and administrative |
42,006 | 48,243 | ||||||
Reduction in workforce |
| 4,462 | ||||||
Depreciation and amortization |
86,249 | 74,501 | ||||||
Other expenses |
4,267 | 6,419 | ||||||
Total expenses |
210,495 | 210,996 | ||||||
Operating income |
49,520 | 221,760 | ||||||
Other income (expense): |
||||||||
Earnings from unconsolidated property funds, net |
5,894 | 2,098 | ||||||
Earnings from other unconsolidated investees, net |
2,079 | 2,201 | ||||||
Interest expense |
(109,979 | ) | (92,932 | ) | ||||
Other income (expense), net |
(172 | ) | 1,693 | |||||
Net gains on dispositions of real estate properties |
11,807 | 2,511 | ||||||
Foreign currency exchange gains, net |
3,688 | 30,537 | ||||||
Gain (loss) on early extinguishment of debt |
(47,633 | ) | 17,928 | |||||
Total other income (expense) |
(134,316 | ) | (35,964 | ) | ||||
Earnings (loss) before income taxes |
(84,796 | ) | 185,796 | |||||
Current income tax expense |
9,753 | 22,189 | ||||||
Deferred income tax benefit |
(1,551 | ) | (6,828 | ) | ||||
Total income taxes |
8,202 | 15,361 | ||||||
Earnings (loss) from continuing operations |
(92,998 | ) | 170,435 | |||||
Discontinued operations: |
||||||||
Income attributable to disposed properties |
343 | 11,850 | ||||||
Net gain related to disposed assets China operations |
| 3,315 | ||||||
Net gains (impairment) on dispositions: |
||||||||
Non-development properties |
8,083 | | ||||||
Development properties and land subject to ground leases |
65 | (189 | ) | |||||
Total discontinued operations |
8,491 | 14,976 | ||||||
Consolidated net earnings (loss) |
(84,507 | ) | 185,411 | |||||
Net earnings attributable to noncontrolling interests |
(253 | ) | (310 | ) | ||||
Net earnings (loss) attributable to controlling interests |
(84,760 | ) | 185,101 | |||||
Less preferred share dividends |
6,369 | 6,369 | ||||||
Net earnings (loss) attributable to common shares |
$ | (91,129 | ) | $ | 178,732 | |||
Weighted average common shares outstanding Basic |
474,991 | 267,716 | ||||||
Weighted average common shares outstanding Diluted |
474,991 | 270,278 | ||||||
Net earnings (loss) per share attributable to common shares Basic: |
||||||||
Continuing operations |
$ | (0.21 | ) | $ | 0.61 | |||
Discontinued operations |
0.02 | 0.06 | ||||||
Net earnings (loss) per share attributable to common shares Basic |
$ | (0.19 | ) | $ | 0.67 | |||
Net earnings (loss) per share attributable to common shares Diluted: |
||||||||
Continuing operations |
$ | (0.21 | ) | $ | 0.60 | |||
Discontinued operations |
0.02 | 0.06 | ||||||
Net earnings (loss) per share attributable to common shares Diluted |
$ | (0.19 | ) | $ | 0.66 | |||
Distributions per common share |
$ | 0.15 | $ | 0.25 | ||||
2
Common Shares | Accumulated | Distributions | ||||||||||||||||||||||||||||||
Number | Additional | Other | in Excess of | Non- | ||||||||||||||||||||||||||||
Preferred | of | Paid-in | Comprehensive | Net | controlling | |||||||||||||||||||||||||||
Shares | Shares | Amount | Capital | Income (Loss) | Earnings | Interests | Total | |||||||||||||||||||||||||
Balance as of January 1, 2010 |
$ | 350,000 | 474,162 | $ | 4,742 | $ | 8,524,867 | $ | 42,298 | $ | (934,583 | ) | $ | 19,962 | $ | 8,007,286 | ||||||||||||||||
Consolidated net earnings (loss) |
| | | | | (84,760 | ) | 253 | (84,507 | ) | ||||||||||||||||||||||
Issuances of common shares under
common share plans, net of issuance costs |
| 2,345 | 23 | 27,227 | | | | 27,250 | ||||||||||||||||||||||||
Conversions of noncontrolling
interests, net |
| 40 | | 378 | (387 | ) | (9 | ) | ||||||||||||||||||||||||
Foreign currency translation losses, net |
| | | | (118,006 | ) | | (5,201 | ) | (123,207 | ) | |||||||||||||||||||||
Unrealized losses and amortization on
derivative contracts, net |
| | | | (12,794 | ) | | | (12,794 | ) | ||||||||||||||||||||||
Cost of share-based compensation awards |
| | | 7,020 | | | | 7,020 | ||||||||||||||||||||||||
Distributions |
| | | | | (78,083 | ) | (143 | ) | (78,226 | ) | |||||||||||||||||||||
Balance as of March 31, 2010 |
$ | 350,000 | 476,547 | $ | 4,765 | $ | 8,559,492 | $ | (88,502 | ) | $ | (1,097,426 | ) | $ | 14,484 | $ | 7,742,813 | |||||||||||||||
Three Months Ended | ||||||||
March 31, | ||||||||
2010 | 2009 | |||||||
Net earnings (loss) attributable to controlling interests |
$ | (84,760 | ) | $ | 185,101 | |||
Other comprehensive income (loss): |
||||||||
Foreign currency translation losses, net |
(118,006 | ) | (342,894 | ) | ||||
Unrealized gains (losses) and amortization on derivative contracts, net |
(12,794 | ) | 8,737 | |||||
Comprehensive loss attributable to common shares |
$ | (215,560 | ) | $ | (149,056 | ) | ||
3
Three Months Ended | ||||||||
March 31, | ||||||||
2010 | 2009 | |||||||
Operating activities: |
||||||||
Net earnings (loss) attributable to controlling interests |
$ | (84,760 | ) | $ | 185,101 | |||
Adjustments to reconcile net earnings (loss) to net cash provided by operating activities: |
||||||||
Noncontrolling interest share in earnings, net |
253 | 454 | ||||||
Straight-lined rents |
(11,304 | ) | (8,876 | ) | ||||
Cost of share-based compensation awards |
5,681 | 7,951 | ||||||
Depreciation and amortization |
86,315 | 80,914 | ||||||
Equity in earnings from unconsolidated investees |
(7,973 | ) | (5,101 | ) | ||||
Changes in operating receivables and distributions from unconsolidated investees |
(3,728 | ) | 39,838 | |||||
Amortization of deferred loan costs |
6,482 | 3,378 | ||||||
Amortization of debt discount, net |
15,334 | 18,712 | ||||||
Gains on dispositions of assets included in discontinued operations |
(8,148 | ) | (3,126 | ) | ||||
Gains recognized on disposition of investments in Japan property funds |
| (180,237 | ) | |||||
Gains recognized on property dispositions, net |
(11,807 | ) | (888 | ) | ||||
Loss (gain) on early extinguishment of debt |
47,633 | (17,928 | ) | |||||
Unrealized foreign currency exchange gains, net |
(3,209 | ) | (43,948 | ) | ||||
Deferred income tax benefit |
(1,551 | ) | (6,840 | ) | ||||
Decrease (increase) in accounts and notes receivable and other assets |
(11,445 | ) | 107,717 | |||||
Increase
(decrease) in accounts payable and accrued expenses and other liabilities |
(9,117 | ) | 7,202 | |||||
Net cash provided by operating activities |
8,656 | 184,323 | ||||||
Investing activities: |
||||||||
Real estate investments |
(88,994 | ) | (484,615 | ) | ||||
Tenant improvements and lease commissions on previously leased space |
(9,061 | ) | (15,299 | ) | ||||
Non-development capital expenditures |
(5,351 | ) | (5,716 | ) | ||||
Investments in and net advances to unconsolidated investees |
(114,013 | ) | (63,407 | ) | ||||
Proceeds from disposition of investments in Japan property funds |
| 500,000 | ||||||
Return of investment from unconsolidated investees |
27,251 | 14,499 | ||||||
Proceeds from dispositions of real estate assets China operations |
| 845,468 | ||||||
Proceeds from dispositions of real estate assets |
180,913 | 130,810 | ||||||
Proceeds from repayment of notes receivable |
388 | 8,222 | ||||||
Net cash (used in) provided by investing activities |
(8,867 | ) | 929,962 | |||||
Financing activities: |
||||||||
Proceeds from sales and issuances of common shares |
28,309 | 642 | ||||||
Distributions paid on common shares |
(71,713 | ) | (66,900 | ) | ||||
Dividends paid on preferred shares |
(6,354 | ) | (6,354 | ) | ||||
Noncontrolling interest distributions, net |
(143 | ) | (361 | ) | ||||
Debt and equity issuance costs paid |
(21,106 | ) | (106 | ) | ||||
Net payments on credit facilities |
(561,208 | ) | (1,034,452 | ) | ||||
Repurchase of senior and convertible senior notes and extinguishment of secured mortgage debt |
(961,135 | ) | (24,821 | ) | ||||
Proceeds from issuance of senior and convertible senior notes and secured mortgage debt |
1,646,248 | | ||||||
Payments on senior notes, secured mortgage debt and assessment bonds |
(30,502 | ) | (27,951 | ) | ||||
Net cash provided by (used in) financing activities |
22,396 | (1,160,303 | ) | |||||
Effect of foreign currency exchange rate changes on cash |
(669 | ) | (4,839 | ) | ||||
Net increase (decrease) in cash and cash equivalents |
21,516 | (50,857 | ) | |||||
Cash and cash equivalents, beginning of period |
34,362 | 174,636 | ||||||
Cash and cash equivalents, end of period |
$ | 55,878 | $ | 123,779 | ||||
4
5
March 31, | December 31, | |||||||
2010 | 2009 | |||||||
Industrial properties (1): |
||||||||
Improved land |
$ | 2,589,415 | $ | 2,625,885 | ||||
Buildings and improvements |
8,855,212 | 8,919,616 | ||||||
Retail and office properties (2): |
||||||||
Improved land |
76,239 | 76,239 | ||||||
Buildings and improvements |
226,952 | 226,599 | ||||||
Properties under development, including cost of land (3) |
194,226 | 191,127 | ||||||
Land held for development (4) |
2,387,984 | 2,569,343 | ||||||
Land subject to ground leases and other |
428,929 | 373,422 | ||||||
Other investments (5) |
236,741 | 233,665 | ||||||
Total real estate assets |
14,995,698 | 15,215,896 | ||||||
Less accumulated depreciation |
1,731,720 | 1,671,100 | ||||||
Net real estate assets |
$ | 13,263,978 | $ | 13,544,796 | ||||
(1) | At March 31, 2010 and December 31, 2009, we had 1,181 and 1,188 industrial properties consisting of 191.6 million square feet in both periods. This includes operating properties we developed that we refer to as our completed development properties. | |
(2) | At both March 31, 2010 and December 31, 2009, we had 27 retail properties consisting of 1.0 million square feet. We also owned two office properties with an aggregate cost of $39.3 million and $39.1 million at March 31, 2010 and December 31, 2009, respectively. | |
(3) | Properties under development consisted of 6 properties aggregating 3.9 million square feet at March 31, 2010 and 5 properties aggregating 2.9 million square feet at December 31, 2009. Our total expected investment upon completion of the properties under development at March 31, 2010 was $395.3 million, including land, development and leasing costs. | |
(4) | Land held for development consisted of 10,175 acres and 10,360 acres at March 31, 2010 and December 31, 2009, respectively and includes land parcels that we may develop or sell depending on market conditions and other factors. | |
(5) | Other investments may include: (i) restricted funds that are held in escrow pending the completion of tax-deferred exchange transactions involving operating properties; (ii) certain infrastructure costs related to projects we are developing on behalf of others; (iii) costs incurred related to future development projects, including purchase options on land; (iv) costs related to our corporate office buildings, which we occupy; and (v) earnest money deposits associated with potential acquisitions. |
6
March 31, | December 31, | |||||||
2010 | 2009 | |||||||
Property funds |
$ | 1,985,686 | $ | 1,876,650 | ||||
Other investees |
283,339 | 275,073 | ||||||
Totals |
$ | 2,269,025 | $ | 2,151,723 | ||||
Three Months Ended | ||||||||
March 31, | ||||||||
2010 | 2009 | |||||||
Earnings (loss) from unconsolidated property funds: |
||||||||
North America |
$ | (2,813 | ) | $ | (8,542 | ) | ||
Europe |
8,529 | 7,874 | ||||||
Asia |
178 | 2,766 | ||||||
Total earnings from unconsolidated property funds, net |
$ | 5,894 | $ | 2,098 | ||||
Property management and other fees and incentives: |
||||||||
North America |
$ | 14,376 | $ | 15,472 | ||||
Europe |
12,895 | 12,445 | ||||||
Asia |
189 | 1,843 | ||||||
Total property management and other fees and incentives |
$ | 27,460 | $ | 29,760 | ||||
Ownership Percentage | Investment in and Advances to | |||||||||||||||
March 31, | December 31, | March 31, | December 31, | |||||||||||||
Property Fund (1) | 2010 | 2009 | 2010 | 2009 | ||||||||||||
ProLogis California |
50.0 | % | 50.0 | % | $ | 92,973 | $ | 94,498 | ||||||||
ProLogis North American Properties Fund I |
41.3 | % | 41.3 | % | 19,535 | 21,295 | ||||||||||
ProLogis North American Properties Fund VI |
20.0 | % | 20.0 | % | 33,279 | 34,424 | ||||||||||
ProLogis North American Properties Fund VII |
20.0 | % | 20.0 | % | 32,081 | 32,289 | ||||||||||
ProLogis North American Properties Fund VIII |
20.0 | % | 20.0 | % | 11,951 | 12,283 | ||||||||||
ProLogis North American Properties Fund XI |
20.0 | % | 20.0 | % | 23,768 | 22,115 | ||||||||||
ProLogis North American Industrial Fund |
23.1 | % | 23.0 | % | 245,932 | 241,988 | ||||||||||
ProLogis North American Industrial Fund II |
37.0 | % | 37.0 | % | 327,475 | 336,511 | ||||||||||
ProLogis North American Industrial Fund III |
20.0 | % | 20.0 | % | 139,252 | 140,047 | ||||||||||
ProLogis Mexico Industrial Fund |
24.2 | % | 24.2 | % | 74,401 | 74,754 | ||||||||||
ProLogis European Properties (PEPR) (2) |
33.1 | % | 24.8 | % | 517,497 | 383,389 | ||||||||||
ProLogis European Properties Fund II (PEPF II) |
32.1 | % | 32.1 | % | 445,764 | 461,631 | ||||||||||
ProLogis Korea Fund |
20.0 | % | 20.0 | % | 21,778 | 21,426 | ||||||||||
Totals |
$ | 1,985,686 | $ | 1,876,650 | ||||||||||||
7
(1) | During the fourth quarter of 2009, we recognized an impairment charge that represented the entire carrying value of our investments in ProLogis North American Properties Funds IX and X after events indicated that we may not be able to recover our investment. We do not have any material financial exposure related to our investments in these property funds. As a result, we are no longer recognizing our share of the earnings or loss generated by the property funds and we have not included these property funds in our disclosures beginning January 1, 2010. However, we do continue to earn certain fees from these property funds that we recognize as earned. | |
(2) | Included in our investment balance are 7.0 million preferred units in PEPR with a 10.5% dividend. The preferred units are convertible into common units at a rate of one for one at our option. PEPR has the option to redeem the units after seven years or in certain limited circumstances. During the first quarter of 2010, we purchased 15.8 million common units of PEPR for 80.4 million ($109.2 million). |
NAIF (1) | Mexico (2)(3) | PEPF II (2)(4) | ||||||||||||||||||||||||||
Fund | Fund | ProLogis | ProLogis | Fund | ||||||||||||||||||||||||
ProLogis | Partners | ProLogis | Partners | Series A | Series B | Partners | ||||||||||||||||||||||
Remaining equity commitments at
December 31, 2009 |
$ | 18.4 | $ | 37.5 | $ | 44.3 | $ | 246.7 | | 295.9 | | 163.7 | | 515.8 | ||||||||||||||
Capital called for the acquisition of
properties from us |
(5.4 | ) | (17.8 | ) | | | | | | |||||||||||||||||||
Expiration of commitments |
(13.0 | ) | (19.7 | ) | | | | | | |||||||||||||||||||
Remaining equity commitments at
March 31, 2010 (local currency) |
$ | | $ | | $ | 44.3 | $ | 246.7 | | 295.9 | | 163.7 | | 515.8 | ||||||||||||||
Remaining equity commitments at
March 31, 2010 (in U.S. dollars) |
$ | | $ | | $ | 44.3 | $ | 246.7 | $ | 404.3 | $ | 223.7 | $ | 704.6 | ||||||||||||||
(1) | In February 2010, the ProLogis North American Industrial Fund called $23.2 million of capital, including $0.8 million in cash from ProLogis, to acquire one property from us. The remaining equity commitments expired at the end of February 2010. | |
(2) | The equity commitments for these funds expire August 2010. | |
(3) | ProLogis Mexico Industrial Fund may use the remaining equity commitments to pay down existing debt or other liabilities, including amounts due to us, or to make acquisitions of properties from us or third parties depending on market conditions and other factors. | |
(4) | PEPF IIs equity commitments are denominated in euro. The ProLogis commitments include a commitment on the Series B units that we are required to fund with cash. During 2010, we did not make any contributions under this commitment. We did not make any contributions in 2010 or 2009 under the Series A commitment. We are not required to fund the remaining Series A commitment in cash and we anticipate it will expire unused. |
8
North | ||||||||||||||||
2010 | America | Europe | Asia | Total | ||||||||||||
For the three months ended March 31, 2010: |
||||||||||||||||
Revenues |
$ | 201.9 | $ | 186.7 | $ | 2.8 | $ | 391.4 | ||||||||
Net earnings (loss) (1) |
$ | (24.0 | ) | $ | 16.5 | $ | 0.9 | $ | (6.6 | ) | ||||||
As of March 31, 2010: |
||||||||||||||||
Total assets |
$ | 9,265.1 | $ | 8,321.2 | $ | 153.6 | $ | 17,739.9 | ||||||||
Amounts due to us (2) |
$ | 51.6 | $ | 44.0 | $ | | $ | 95.6 | ||||||||
Third party debt (3) |
$ | 5,077.8 | $ | 3,710.2 | $ | 49.2 | $ | 8,837.2 | ||||||||
Total liabilities |
$ | 5,360.3 | $ | 4,555.9 | $ | 52.7 | $ | 9,968.9 | ||||||||
Noncontrolling interest |
$ | 0.5 | $ | 11.9 | $ | | $ | 12.4 | ||||||||
Fund partners equity |
$ | 3,904.3 | $ | 3,753.4 | $ | 100.9 | $ | 7,758.6 | ||||||||
Our weighted average ownership (4) |
27.9 | % | 32.6 | % | 20.0 | % | 29.9 | % | ||||||||
Our investment balance (5) |
$ | 1,000.6 | $ | 963.3 | $ | 21.8 | $ | 1,985.7 | ||||||||
Deferred gains, net of amortization (6) |
$ | 241.5 | $ | 295.8 | $ | | $ | 537.3 | ||||||||
North | ||||||||||||||||
2009 | America | Europe | Asia | Total | ||||||||||||
For the three months ended March 31, 2009: |
||||||||||||||||
Revenues |
$ | 218.8 | $ | 166.6 | $ | 32.9 | $ | 418.3 | ||||||||
Net earnings (loss) (1) |
$ | (32.1 | ) | $ | 18.8 | $ | 11.0 | $ | (2.3 | ) | ||||||
As of December 31, 2009: |
||||||||||||||||
Total assets |
$ | 9,700.0 | $ | 8,807.5 | $ | 150.6 | $ | 18,658.1 | ||||||||
Amounts due to us (2) |
$ | 50.0 | $ | 31.2 | $ | | $ | 81.2 | ||||||||
Third party debt (3) |
$ | 5,340.3 | $ | 3,948.8 | $ | 48.1 | $ | 9,337.2 | ||||||||
Total liabilities |
$ | 5,647.5 | $ | 4,773.8 | $ | 51.6 | $ | 10,472.9 | ||||||||
Noncontrolling interest |
$ | 10.7 | $ | 15.8 | $ | | $ | 26.5 | ||||||||
Fund partners equity |
$ | 4,041.6 | $ | 4,017.9 | $ | 99.1 | $ | 8,158.6 | ||||||||
Our weighted average ownership (4) |
27.6 | % | 28.5 | % | 20.0 | % | 27.9 | % | ||||||||
Our investment balance (5) |
$ | 1,010.2 | $ | 845.1 | $ | 21.4 | $ | 1,876.7 | ||||||||
Deferred gains, net of amortization (6) |
$ | 243.1 | $ | 297.4 | $ | | $ | 540.5 | ||||||||
(1) | One of the North America property funds is a party to interest rate forward swap contracts that, beginning in the first quarter of 2009, no longer met the requirements for hedge accounting and, therefore, the change in fair value of these contracts was recognized within earnings, along with the gain or loss upon settlement. As a result, included in net earnings (loss) from North America for the three months ended March 31, 2010 and 2009 are net losses of $5.2 million and $25.5 million, respectively. | |
(2) | As of March 31, 2010 and December 31, 2009, we had notes receivable aggregating $22.6 million from ProLogis North American Industrial Fund III and $14.3 million from ProLogis Mexico Industrial Fund for both periods. The remaining amounts represent current balances from services provided by us to the property funds. | |
(3) | As of March 31, 2010 and December 31, 2009, we had not guaranteed any of the third party debt of the property funds. We have pledged direct owned properties, valued at approximately $275 million, to serve as additional collateral for the secured loan of ProLogis North American Industrial Fund II payable to an affiliate of our fund partner and for the related interest rate swap contract. | |
(4) | Represents our weighted average ownership interest in all property funds based on each entitys contribution to total assets, before depreciation, net of other liabilities. | |
(5) | The difference between our ownership interest of the property funds equity and our investment balance results principally from three types of transactions: (i) deferring a portion of the gains we recognize from a contribution of one of our properties to a property fund (see next footnote); (ii) recording additional costs associated with our investment in the property fund; and (iii) advances to the property fund. | |
(6) | This amount is recorded as a reduction to our investment and represents the gains that were deferred when we contributed a property to a property fund due to our continuing ownership in the property. |
9
Three Months Ended | ||||||||
March 31, | ||||||||
2010 | 2009 | |||||||
North America |
$ | 1,542 | $ | 1,984 | ||||
Europe |
503 | 217 | ||||||
Asia |
34 | | ||||||
Total earnings from other unconsolidated investees |
$ | 2,079 | $ | 2,201 | ||||
March 31, | December 31, | |||||||
2010 | 2009 | |||||||
North America |
$ | 147,599 | $ | 148,137 | ||||
Europe |
80,791 | 96,191 | ||||||
Asia |
54,949 | 30,745 | ||||||
Total |
$ | 283,339 | $ | 275,073 | ||||
Three Months Ended | ||||||||
March 31, | ||||||||
2010 | 2009 | |||||||
Rental income |
$ | 641 | $ | 27,411 | ||||
Rental expenses |
(232 | ) | (8,574 | ) | ||||
Depreciation and amortization |
(66 | ) | (6,413 | ) | ||||
Other expenses, net |
| (574 | ) | |||||
Income attributable to disposed properties |
343 | 11,850 | ||||||
Net gain related to disposed assets China operations |
| 3,315 | ||||||
Net gains (impairments) recognized on property dispositions |
8,148 | (189 | ) | |||||
Total discontinued operations |
$ | 8,491 | $ | 14,976 | ||||
Three Months Ended | ||||||||
March 31, | ||||||||
2010 | 2009 | |||||||
Number of properties |
8 | | ||||||
Net proceeds from dispositions |
$ | 13,688 | $ | | ||||
Net gains (adjustments) from dispositions |
$ | 8,148 | $ | (189 | ) | |||
10
As of March 31, 2010 | As of December 31, 2009 | |||||||||||||||
Weighted | Weighted | |||||||||||||||
Average Interest | Amount | Average Interest | Amount | |||||||||||||
Rate | Outstanding | Rate | Outstanding | |||||||||||||
Credit Facilities (Global Line) |
2.24 | % | $ | 169,668 | 2.27 | % | $ | 736,591 | ||||||||
Senior and other notes |
6.47 | % | 4,693,573 | 6.31 | % | 4,047,905 | ||||||||||
Convertible senior notes (1) |
5.08 | % | 2,102,834 | 5.55 | % | 2,078,441 | ||||||||||
Secured mortgage debt |
6.17 | % | 1,121,952 | 6.40 | % | 1,090,126 | ||||||||||
Assessment bonds |
6.49 | % | 24,685 | 6.49 | % | 24,715 | ||||||||||
Totals |
5.98 | % | $ | 8,112,712 | 5.75 | % | $ | 7,977,778 | ||||||||
(1) | The interest rates presented represent the effective interest rates (including amortization of the non-cash discount related to these notes). The weighted average coupon interest rate was 2.5% as of March 31, 2010 and 2.2% as of December 31, 2009. |
For the Three Months Ended | ||||||||
March 31, 2010 | March 31, 2009 | |||||||
Convertible Senior Notes: |
||||||||
Original principal amount |
$ | 490,039 | $ | 48,200 | ||||
Cash purchase price |
$ | 465,094 | $ | 24,821 | ||||
Senior Notes
(1): |
||||||||
Original principal amount |
$ | 422,476 | $ | | ||||
Cash purchase price |
$ | 449,382 | $ | | ||||
Secured Mortgage Debt: |
||||||||
Original principal amount |
$ | 45,140 | $ | | ||||
Cash repayment price |
$ | 46,659 | $ | | ||||
Total: |
||||||||
Original principal amount |
$ | 957,655 | $ | 48,200 | ||||
Cash purchase / repayment price |
$ | 961,135 | $ | 24,821 | ||||
Gain
(loss) on early extinguishment of debt (2) |
$ | (47,633 | ) | $ | 17,928 | |||
(1) | Represents a portion of our 5.5% senior notes due April 1, 2012 and March 1, 2013 that we repurchased through a tender offer completed in March 2010. | |
(2) | Represents the difference between the recorded debt of $913.5 million (including unamortized related debt issuance costs, premiums and discounts) and the consideration we paid to retire the debt of $961.1 million, including prepayment penalties and costs. 2010 includes a non-cash loss of $15.2 million related to the convertible senior notes. Although the purchase price of the convertible senior notes is less than the principal amount outstanding, due to the non-cash discount related to these notes, the carrying value is lower and resulted in a non-cash loss. |
Aggregate lender commitments (1) |
$ | 3,655.5 | ||
Borrowing capacity (2) |
$ | 2,257.2 | ||
Less: |
||||
Borrowings outstanding |
169.7 | |||
Outstanding letters of credit |
91.1 | |||
Debt due within one year |
231.0 | |||
Current availability |
$ | 1,765.4 | ||
11
(1) | The aggregate lender commitments will be $2.25 billion after October 6, 2010. | |
(2) | The borrowing base covenant in the Global Line limits the aggregate amount of certain types of our indebtedness (including obligations under the Global Line and other recourse indebtedness maturing within one year) to no more than 55% of the value (determined by a formula as of the end of each fiscal quarter) of our unencumbered property pool, as defined in the Global Line. Other covenants in the Global Line may also limit the amount of indebtedness that we and our subsidiaries can incur under certain circumstances. |
2010 (1) |
$ | 208,348 | ||
2011 (1) |
183,032 | |||
2012 (2) |
1,099,199 | |||
2013 (2) (3) |
1,088,233 | |||
2014 |
513,671 | |||
2015 |
1,011,181 | |||
Thereafter |
3,966,163 | |||
Total principal due |
8,069,827 | |||
Less: discount, net |
126,783 | |||
Net carrying balance |
$ | 7,943,044 | ||
12
(1) | We expect to repay the amounts maturing in 2010 and 2011 with borrowings under our Global Line or with proceeds from the issuance of debt or equity securities, depending on market conditions. | |
(2) | The maturities in 2012 and 2013 include the aggregate principal amounts of the 2007 and 2008 Convertible Notes of $897.5 million and $879.0 million, respectively, based on the year in which the holders first have the right to require us to repurchase their notes for cash. | |
(3) | The convertible notes issued in November 2007 are included as 2013 maturities since the holders have the right to require us to repurchase their notes for cash in January 2013. The holders of these notes also have the option to convert their notes in November 2012, which we may settle in cash or common shares, at our option. |
Options Outstanding | ||||||||||||
Weighted Average | ||||||||||||
Number of Options | Exercise Price | Options Exercisable | ||||||||||
Balance at December 31, 2009 |
6,038,700 | $ | 32.25 | |||||||||
Forfeited |
(62,942 | ) | 42.12 | |||||||||
Balance at March 31, 2010 |
5,975,758 | $ | 32.15 | 4,697,513 | ||||||||
Number of | Weighted Average | Number of | ||||||||||
Shares | Original Value | Shares Vested | ||||||||||
Balance at December 31, 2009 |
3,401,784 | |||||||||||
Granted |
1,580,875 | |||||||||||
Distributed |
(152,595 | ) | ||||||||||
Forfeited |
(98,776 | ) | ||||||||||
Balance at March 31, 2010 |
4,731,288 | $ | 17.29 | 136,815 | ||||||||
13
Three Months Ended | ||||||||
March 31, | ||||||||
2010 (1) | 2009 | |||||||
Net earnings (loss) attributable to common shares |
$ | (91,129 | ) | $ | 178,732 | |||
Noncontrolling interest attributable to convertible limited
partnership units (2) |
| 310 | ||||||
Adjusted net earnings (loss) attributable to common shares |
$ | (91,129 | ) | $ | 179,042 | |||
Weighted average common shares outstanding Basic |
474,991 | 267,716 | ||||||
Incremental weighted average effect of conversion of limited
partnership units (2) |
| 1,235 | ||||||
Incremental weighted average effect of share awards (3) |
| 1,327 | ||||||
Weighted average common shares outstanding Diluted (4) |
474,991 | 270,278 | ||||||
Net earnings (loss) per share attributable to common shares |
||||||||
- Basic |
$ | (0.19 | ) | $ | 0.67 | |||
Net earnings (loss) per share attributable to common shares |
||||||||
- Diluted |
$ | (0.19 | ) | $ | 0.66 | |||
(1) | In periods with a net loss, the inclusion of any incremental shares is anti-dilutive, and therefore, both basic and diluted shares are the same. | |
(2) | If the impact of limited partnership units is anti-dilutive, the income and shares are not included in the diluted per share calculation. | |
(3) | Total weighted average potentially dilutive share awards outstanding (in thousands) were 11,042 and 11,515 for the three months ended March 31, 2010 and 2009, respectively. Of the potentially dilutive instruments, 5,185 and 8,924 were anti-dilutive for the three months ended March 31, 2010 and 2009, respectively. During a loss period, the effect of share awards is not included as the impact is anti-dilutive. | |
(4) | The shares underlying the convertible debt have not been included because the impact would be anti-dilutive. |
14
| Foreign currency forwards we may use foreign currency forward contracts to manage the foreign currency fluctuations of intercompany loans not deemed to be a long-term investment and certain transactions denominated in a currency other than the entitys functional currency. These contracts are marked-to-market through earnings, as they are not designated as hedges. The gains or losses resulting from these derivative instruments are included in Foreign Currency Exchange Gains (Losses), Net in our Consolidated Statements of Operations. For contracts associated with intercompany loans, the impact on earnings is generally offset by the remeasurement gains and losses recognized on the related intercompany loans. We had no outstanding foreign currency forwards at March 31, 2010. |
| Foreign currency put options we may use foreign currency put option contracts to manage foreign currency exchange rate risk associated with the projected net operating income of our foreign consolidated subsidiaries and unconsolidated investees. These contracts are marked-to-market through earnings in Foreign Currency Exchange Gains (Losses), Net, in our Consolidated Statements of Operations as they do not qualify for hedge accounting treatment. We had no outstanding foreign currency put options at March 31, 2010. |
2010 | 2009 | |||||||||||||||
Foreign | Foreign | |||||||||||||||
Currency | Interest | Currency | Interest | |||||||||||||
Forwards | Rate Swaps (1) | Forwards (2) | Rate Swaps | |||||||||||||
Notional amounts at January 1 |
$ | | $ | 157.7 | $ | | $ | | ||||||||
New contracts |
| | 351.7 | | ||||||||||||
Matured or expired contracts |
| (44.6 | ) | (351.7 | ) | | ||||||||||
Notional amounts at March 31 |
$ | | $ | 113.1 | $ | | $ | | ||||||||
(1) | During 2009, we entered into two interest rate swap contracts to fix the interest rate on our variable rate TMK bonds, ¥4.3 billion interest rate swap contract that was settled in the first quarter of 2010 and ¥10.0 billion interest rate swap contract that matures in December 2012. We designated the contracts as cash flow hedges and they qualify for hedge accounting treatment. At March 31, 2010, we have $0.4 million accrued in Accounts Payable and Accrued Expenses in our Consolidated Balance Sheets relating to the unsettled derivative. | |
(2) | During 2009, we entered into and settled forward contracts to buy yen to manage the foreign currency fluctuations related to the sale of our investments in the Japan property funds and recognized losses of $5.7 million in Foreign Currency Exchange Gains (Losses), Net in our Consolidated Statements of Operations. |
| Level 1 Quoted prices in active markets for identical assets or liabilities that the entity has the ability to access. | ||
| Level 2 Observable inputs, other than quoted prices included in Level 1, such as quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active; or other inputs that are observable or can be corroborated by observable market data. |
15
| Level 3 Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets and liabilities. This includes certain pricing models, discounted cash flow methodologies and similar techniques that use significant unobservable inputs. |
March 31, 2010 | December 31, 2009 | |||||||||||||||
Carrying Value | Fair Value | Carrying Value | Fair Value | |||||||||||||
Debt: |
||||||||||||||||
Global Line |
$ | 169,668 | $ | 165,902 | $ | 736,591 | $ | 716,993 | ||||||||
Senior and other notes |
4,693,573 | 4,785,403 | 4,047,905 | 3,981,971 | ||||||||||||
Convertible senior notes |
2,102,834 | 2,152,022 | 2,078,441 | 2,058,507 | ||||||||||||
Secured mortgage debt |
1,121,952 | 1,155,955 | 1,090,126 | 1,094,526 | ||||||||||||
Assessment bonds |
24,685 | 23,558 | 24,715 | 24,197 | ||||||||||||
Total debt |
$ | 8,112,712 | $ | 8,282,840 | $ | 7,977,778 | $ | 7,876,194 | ||||||||
| Direct Owned representing the direct long-term ownership of industrial distribution and retail properties. Each operating property is considered to be an individual operating segment having similar economic characteristics that are combined within the reportable segment based upon geographic location. We own real estate in North America (Canada, Mexico and the United States), Europe (Austria, Belgium, the Czech Republic, France, Germany, Hungary, Italy, the Netherlands, Poland, Romania, Slovakia, Spain, Sweden and the United Kingdom) and Asia (Japan and South Korea). Also included in this segment is the development of properties for continued direct ownership, including land held for development and properties currently under development. In addition, this segment includes the land we own and lease to customers under ground leases. |
| Investment Management representing the long-term investment management of property funds and industrial joint ventures and the properties they own. We recognize our proportionate share of the earnings or losses from our investments in unconsolidated property funds and joint ventures operating in North America, Europe and Asia. Along with the income recognized under the equity method, we include fees and incentives earned for services performed on behalf of the unconsolidated investees and interest income earned on advances to unconsolidated investees, if any. We utilize our leasing and property management expertise to efficiently manage the properties and our unconsolidated investees, and we allocate the costs as Investment Management Expenses in this segment. Each investment in a property fund or joint venture is considered to be an individual operating segment having similar economic characteristics that are combined within the reportable segment based upon geographic location. Our operations in the investment management segment are in North America (Canada, Mexico and the United States), Europe (Belgium, the Czech Republic, France, Germany, Hungary, Italy, the Netherlands, Poland, Slovakia, Spain, Sweden and the United Kingdom) and Asia (Japan and South Korea). |
16
Three Months Ended | ||||||||
March 31, | ||||||||
2010 | 2009 | |||||||
Revenues: |
||||||||
Direct owned (1): |
||||||||
North America |
$ | 192,874 | $ | 195,098 | ||||
Europe |
18,927 | 15,150 | ||||||
Asia |
19,552 | 8,637 | ||||||
Total direct owned segment |
231,353 | 218,885 | ||||||
Investment management (2): |
||||||||
North America |
12,684 | 8,069 | ||||||
Europe |
21,425 | 20,309 | ||||||
Asia |
412 | 8,105 | ||||||
Total investment management segment |
34,521 | 36,483 | ||||||
CDFS business Asia (3) |
| 180,237 | ||||||
Total segment revenue |
265,874 | 435,605 | ||||||
Reconciling item (4) |
(5,859 | ) | (2,849 | ) | ||||
Total revenues |
$ | 260,015 | $ | 432,756 | ||||
Net operating income: |
||||||||
Direct owned (5): |
||||||||
North America |
$ | 137,627 | $ | 135,983 | ||||
Europe |
7,840 | 4,890 | ||||||
Asia |
14,080 | 4,914 | ||||||
Total direct owned segment |
159,547 | 145,787 | ||||||
Investment management (2)(6): |
||||||||
North America |
6,091 | 2,126 | ||||||
Europe |
17,842 | 16,591 | ||||||
Asia |
269 | 7,190 | ||||||
Total investment management segment |
24,202 | 25,907 | ||||||
CDFS business Asia (3) |
| 180,237 | ||||||
Total segment net operating income |
183,749 | 351,931 | ||||||
Reconciling items: |
||||||||
General and administrative expenses |
(42,006 | ) | (48,243 | ) | ||||
Reduction in workforce |
| (4,462 | ) | |||||
Depreciation and amortization expense |
(86,249 | ) | (74,501 | ) | ||||
Earnings from other unconsolidated investees, net |
2,114 | 1,450 | ||||||
Interest expense |
(109,979 | ) | (92,932 | ) | ||||
Other income (expense), net |
(287 | ) | 1,577 | |||||
Net gains on dispositions of real estate properties |
11,807 | 2,511 | ||||||
Foreign currency exchange gains, net |
3,688 | 30,537 | ||||||
Gain (loss) on early extinguishment of debt |
(47,633 | ) | 17,928 | |||||
Total reconciling items |
(268,545 | ) | (166,135 | ) | ||||
Earnings (loss) before income taxes |
$ | (84,796 | ) | $ | 185,796 | |||
17
March 31, | December 31, | |||||||
2010 | 2009 | |||||||
Assets: |
||||||||
Direct owned: |
||||||||
North America |
$ | 9,117,216 | $ | 9,241,846 | ||||
Europe |
3,296,653 | 3,389,616 | ||||||
Asia |
1,861,071 | 1,932,187 | ||||||
Total direct owned segment |
14,274,940 | 14,563,649 | ||||||
Investment management: |
||||||||
North America |
1,016,631 | 1,027,367 | ||||||
Europe |
1,060,797 | 956,365 | ||||||
Asia |
76,727 | 52,170 | ||||||
Total investment management segment |
2,154,155 | 2,035,902 | ||||||
Total segment assets |
16,429,095 | 16,599,551 | ||||||
Reconciling items: |
||||||||
Investments in and advances to other unconsolidated investees |
140,156 | 141,107 | ||||||
Cash and cash equivalents |
55,878 | 34,362 | ||||||
Accounts receivable |
5,679 | 1,574 | ||||||
Other assets |
134,669 | 108,821 | ||||||
Total reconciling items |
336,382 | 285,864 | ||||||
Total assets |
$ | 16,765,477 | $ | 16,885,415 | ||||
(1) | Includes rental income of our industrial and retail properties and land subject to ground leases, as well as development management and other income. | |
(2) | Includes investment management fees and incentive returns and our share of the earnings or losses recognized under the equity method from our investments in unconsolidated property funds and certain industrial joint ventures, along with interest earned on advances to these unconsolidated investees. | |
(3) | In 2009, includes the recognition of gains previously deferred from CDFS contributions to the Japan property funds. | |
(4) | Amount represents the earnings or losses recognized under the equity method from unconsolidated investees, along with interest earned on advances to these entities, that we reflected in revenues of the investment management segment and are not presented as a component of revenues in our Consolidated Statements of Operations. | |
(5) | Includes rental income less rental expenses of our industrial and retail properties and land subject to ground leases, as well as development management and other income less related expenses. | |
(6) | Also includes the direct costs we incur to manage the unconsolidated investees and the properties they own that are presented as Investment Management Expenses. |
| We received $4.6 million of ownership interests in certain unconsolidated investees as a portion of our proceeds from the contribution of properties to these property funds during the three months ended March 31, 2010. |
| We capitalized portions of the total cost of our share-based compensation awards of $1.3 million and $1.5 million to the investment basis of our real estate assets during the three months ended March 31, 2010 and 2009, respectively. |
18
19
ITEM 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations |
| Direct Owned Segment Our investment strategy in this segment focuses primarily on the ownership and leasing of industrial and retail properties in key distribution markets. We divide our operating properties into three categories, properties that we developed (core-completed development properties), all other industrial operating properties (core properties) and retail operating properties. Also included in this segment are industrial properties that are currently under development, land available for development and land subject to ground leases. |
We earn rent from our customers, including reimbursements of certain operating costs, under long-term operating leases. We expect our total revenues from this segment to increase slightly in 2010 from 2009 through increases in occupied square feet predominantly in our completed development properties, offset partially with decreases from contributions of properties we made in 2009 or may make in 2010 and lower rents on turnover of space. We anticipate the increases in occupied square feet to come from leases that were signed in 2009, but the space was not occupied until 2010, and leasing activity in 2010. Our completed development properties were 67.1% and 62.2% leased at March 31, 2010 and December 31, 2009, respectively. |
| Investment Management Segment We recognize our proportionate share of the earnings or losses from our investments in unconsolidated property funds and certain joint ventures that are accounted for under the equity method. In addition, we recognize fees and incentives earned for services performed on behalf of these and other entities. We provide services to these entities, which may include property management, asset management, leasing, acquisition, financing and development services. We may also earn incentives from our property funds depending on the return provided to the fund partners over a specified period. |
| We issued five-, seven- and ten-year senior and convertible senior notes for a total of $1.56 billion. We used the proceeds to repay borrowings on our credit facilities. |
| We repurchased an aggregate of $912.5 million original principal amount of our senior and convertible senior notes with maturities in 2012 and 2013 for $914.5 million using borrowings under our credit facilities. These transactions resulted in the recognition of a loss in earnings of $46.0 million, which represented the difference between the recorded debt balance of $868.5 million, including related debt issue costs, premiums and discounts, and the cash consideration paid. |
20
| We generated aggregate proceeds of $171.7 million from the contribution of one development property to ProLogis North American Industrial Properties Fund, the sale of 90% of one development property in Japan, and the sale of land parcels ($46.8 million) and 8 core properties to third parties. |
| During the three months ended March 31, 2010, we began development of three properties that aggregated 1.9 million square feet and utilized $91.1 million of land that we owned and held for development. Two of these properties were in Europe and were 100% pre-leased and the other property is in Japan. |
| We increased the leased percentage of our completed development properties from 62.2% at December 31, 2009 to 67.1% at March 31, 2010. The leased percentage of our core portfolio decreased slightly from 90.1% at December 31, 2009 to 89.7% at March 31, 2010. |
| We purchased 15.8 million common units of ProLogis European Properties (PEPR) for 80.4 million ($109.2 million), which increased our ownership percentage in the common equity of PEPR to 33.1%. |
Percentage | ||||||||||||
2010 | 2009 | Change | ||||||||||
Net operating income direct owned segment |
$ | 159,547 | $ | 145,787 | 9.4 | % | ||||||
Net operating income investment management segment |
24,202 | 25,907 | (6.6 | )% | ||||||||
Net operating income CDFS business segment |
| 180,237 | (100.0 | )% | ||||||||
General and administrative expense |
(42,006 | ) | (48,243 | ) | (12.9 | )% | ||||||
Reduction in workforce |
| (4,462 | ) | (100.0 | )% | |||||||
Depreciation and amortization expense |
(86,249 | ) | (74,501 | ) | 15.8 | % | ||||||
Earnings from other unconsolidated investees, net |
2,114 | 1,450 | 45.8 | % | ||||||||
Interest expense |
(109,979 | ) | (92,932 | ) | 18.3 | % | ||||||
Other income (expense), net |
(287 | ) | 1,577 | (118.2 | )% | |||||||
Net gains on dispositions of real estate properties |
11,807 | 2,511 | 370.2 | % | ||||||||
Foreign currency exchange gains, net |
3,688 | 30,537 | (87.9 | )% | ||||||||
Gain (loss) on early extinguishment of debt |
(47,633 | ) | 17,928 | (365.7 | )% | |||||||
Income taxes |
(8,202 | ) | (15,361 | ) | (46.6 | )% | ||||||
Earnings (loss) from continuing operations |
$ | (92,998 | ) | $ | 170,435 | (154.6 | )% | |||||
2010 | 2009 | |||||||
Rental and other income |
$ | 231,353 | $ | 218,885 | ||||
Rental and other expenses |
71,806 | 73,098 | ||||||
Total net operating income direct owned segment |
$ | 159,547 | $ | 145,787 | ||||
21
March 31, 2010 | December 31, 2009 | March 31, 2009 | ||||||||||||||||||||||||||||||||||
Number of | Square | Leased | Number of | Square | Leased | Number of | Square | Leased | ||||||||||||||||||||||||||||
Properties | Feet | % | Properties | Feet | % | Properties | Feet | % | ||||||||||||||||||||||||||||
Core industrial properties |
1,019 | 140,834 | 89.7 | % | 1,025 | 141,019 | 90.1 | % | 1,157 | 154,829 | 90.4 | % | ||||||||||||||||||||||||
Completed development
properties (1) |
162 | 50,739 | 67.1 | % | 163 | 50,604 | 62.2 | % | 160 | 46,260 | 45.1 | % | ||||||||||||||||||||||||
Subtotal industrial properties |
1,181 | 191,573 | 83.7 | % | 1,188 | 191,623 | 82.7 | % | 1,317 | 201,089 | 80.0 | % | ||||||||||||||||||||||||
Retail properties |
27 | 1,014 | 91.9 | % | 27 | 1,014 | 91.5 | % | 33 | 1,355 | 92.1 | % | ||||||||||||||||||||||||
Total operating portfolio |
1,208 | 192,587 | 83.8 | % | 1,215 | 192,637 | 82.8 | % | 1,350 | 202,444 | 80.1 | % | ||||||||||||||||||||||||
(1) | Included at March 31, 2010 are 2 properties aggregating 0.9 million square feet for which development was completed in 2010. During the three months ended March 31, 2010, we contributed 2 properties from this portfolio that were 100% leased at the time of contribution. One building and an expansion building were combined into one building in 2010. |
2010 | 2009 | |||||||
Unconsolidated property funds: |
||||||||
North America (1) |
$ | 5,443 | $ | 1,365 | ||||
Europe (2) |
17,842 | 16,601 | ||||||
Asia (3) |
224 | 7,190 | ||||||
Other unconsolidated investees (4) |
693 | 751 | ||||||
Total net operating income investment management segment |
$ | 24,202 | $ | 25,907 | ||||
(1) | Represents the income earned by us from our investments in 10 and 12 property funds for the three months ended March 31, 2010 and March 31, 2009, respectively, in North America, offset by investment management expenses. Our ownership interests ranged from 20.0% to 50.0% at March 31, 2010. These property funds on a combined basis owned 799 and 854 properties that were 91.9% and 92.8% leased at March 31, 2010 and 2009, respectively. During the fourth quarter of 2009, we recognized an impairment charge that represented the entire carrying value of our investments in ProLogis North American Properties Funds IX and X after events indicated that we may not be able to recover our investment. We do not have any material financial exposure related to our investments in these property funds. As a result, we are no longer recognizing our share of the earnings or loss generated by the property funds and we have not included these property funds in our disclosures beginning January 1, 2010. However, we do continue to earn certain fees from these property funds that we recognize as earned. |
22
Included in net operating income for 2010 and 2009, are net losses of $1.9 million and $9.4 million, respectively, which represent our proportionate share of realized and unrealized losses that were recognized by one of the property funds related to interest rate derivative contracts that, beginning in the first quarter of 2009, no longer met the requirements for hedge accounting. | ||
(2) | Represents the income earned by us from our investments in two property funds in Europe, PEPR and ProLogis European Properties Fund II (PEPF II), offset by investment management expenses. On a combined basis, these funds owned 428 and 408 properties that were 94.7% and 97.3% leased at March 31, 2010 and 2009, respectively. The increase in properties is due primarily to contributions we made to PEPF II in 2009, offset somewhat by the sale of 14 properties by PEPR to a third party during the second and third quarters of 2009. | |
Our common ownership interest in PEPR and PEPF II was 33.1% and 32.1%, respectively, at March 31, 2010. During the first quarter of 2010, we purchased 15.8 million common units of PEPR for 80.4 million ($109.2 million). In addition, we earn a 10.5% annual return on 41.6 million of preferred units in PEPR that we acquired in December 2009. | ||
(3) | Represents the income earned by us from our 20% ownership interest in one property fund in South Korea and two property funds in Japan through February 2009, at which time we sold our fund investments in Japan (see Note 2 to our Consolidated Financial Statements in Item 1), offset by investment management expenses. At March 31, 2010 and 2009, the Korea fund was the only fund in which we maintain an ownership interest, which owned 12 and 13 properties, respectively, that were 100% leased. | |
(4) | Includes property management fees and our share of income from joint ventures and other entities. Included in 2009 are fees earned from the Japan property funds from February through July 2009. |
23
2010 | 2009 | |||||||
Gross G&A expense |
$ | 66,853 | $ | 77,840 | ||||
Reported as rental expense |
(5,001 | ) | (4,935 | ) | ||||
Reported as investment management expense |
(10,319 | ) | (10,576 | ) | ||||
Capitalized amounts |
(9,527 | ) | (14,086 | ) | ||||
Net G&A |
$ | 42,006 | $ | 48,243 | ||||
2010 | 2009 | |||||||
Gross interest expense |
$ | 105,009 | $ | 101,859 | ||||
Amortization of discount, net |
15,334 | 18,712 | ||||||
Amortization of deferred loan costs |
6,482 | 3,378 | ||||||
Interest expense before capitalization |
126,825 | 123,949 | ||||||
Capitalized amounts |
(16,846 | ) | (31,017 | ) | ||||
Net interest expense |
$ | 109,979 | $ | 92,932 | ||||
24
March 31, 2010 | December 31, 2009 | March 31, 2009 | ||||||||||||||||||||||
Number of | Number of | Number of | ||||||||||||||||||||||
Reportable Business Segment | Properties | Square Feet | Properties | Square Feet | Properties | Square Feet | ||||||||||||||||||
Direct Owned |
1,208 | 192,587 | 1,215 | 192,637 | 1,350 | 202,444 | ||||||||||||||||||
Investment Management |
1,243 | 268,913 | 1,289 | 274,617 | 1,278 | 272,666 | ||||||||||||||||||
Totals |
2,451 | 461,500 | 2,504 | 467,254 | 2,628 | 475,110 | ||||||||||||||||||
25
Percentage | ||||||||||||
2010 | 2009 | Change | ||||||||||
Rental Income (1)(2) |
||||||||||||
Consolidated: |
||||||||||||
Rental income per our Consolidated Statements of Operations |
$ | 230,277 | $ | 216,124 | ||||||||
Adjustments to derive same store results: |
||||||||||||
Rental income of properties not in the same store portfolio properties
developed and acquired during the period and land subject to ground leases |
(26,818 | ) | (14,689 | ) | ||||||||
Effect of changes in foreign currency exchange rates and other |
(90 | ) | 738 | |||||||||
Unconsolidated investees: |
||||||||||||
Rental income of properties managed by us and owned by our unconsolidated
investees |
381,986 | 384,277 | ||||||||||
Same store portfolio rental income (2)(3) |
585,355 | 586,450 | (0.19 | )% | ||||||||
Less completed development properties (4) |
(44,203 | ) | (27,715 | ) | ||||||||
Adjusted same store portfolio rental income (2)(3)(4) |
$ | 541,152 | $ | 558,735 | (3.15 | )% | ||||||
Percentage | ||||||||||||
2010 | 2009 | Change | ||||||||||
Rental Expenses (1)(5) |
||||||||||||
Consolidated: |
||||||||||||
Rental expenses per our Consolidated Statements of Operations |
$ | 67,654 | $ | 66,795 | ||||||||
Adjustments to derive same store results: |
||||||||||||
Rental expenses of properties not in the same store portfolio properties
developed and acquired during the period and land subject to ground leases |
(11,801 | ) | (8,997 | ) | ||||||||
Effect of changes in foreign currency exchange rates and other |
8,320 | 5,411 | ||||||||||
Unconsolidated investees: |
||||||||||||
Rental expenses of properties managed by us and owned by our unconsolidated
investees |
95,636 | 83,936 | ||||||||||
Same store portfolio rental expenses (3)(5) |
159,809 | 147,145 | 8.61 | % | ||||||||
Less completed development properties (4) |
(16,485 | ) | (13,386 | ) | ||||||||
Adjusted same store portfolio rental expenses (3)(4)(5) |
$ | 143,324 | $ | 133,759 | 7.15 | % | ||||||
Percentage | ||||||||||||
2010 | 2009 | Change | ||||||||||
Net Operating Income (1) |
||||||||||||
Consolidated: |
||||||||||||
Net operating income per our Consolidated Statements of Operations |
$ | 162,623 | $ | 149,329 | ||||||||
Adjustments to derive same store results: |
||||||||||||
Net operating income of properties not in the same store portfolio properties
developed and acquired during the period and land subject to ground leases |
(15,017 | ) | (5,692 | ) | ||||||||
Effect of changes in foreign currency exchange rates and other |
(8,410 | ) | (4,673 | ) | ||||||||
Unconsolidated investees: |
||||||||||||
Net operating income of properties managed by us and owned by our
unconsolidated investees |
286,350 | 300,341 | ||||||||||
Same store portfolio net operating income (3) |
425,546 | 439,305 | (3.13 | )% | ||||||||
Less completed development properties (4) |
(27,718 | ) | (14,329 | ) | ||||||||
Adjusted same store portfolio net operating income (3)(4) |
$ | 397,828 | $ | 424,976 | (6.39 | )% | ||||||
26
(1) | As discussed above, our same store portfolio aggregates industrial and retail properties from our consolidated portfolio and industrial properties owned by the unconsolidated investees (accounted for on the equity method) that are managed by us. During the periods presented, certain properties owned by us were contributed to a property fund and are included in the same store portfolio on an aggregate basis. Neither our consolidated results nor that of the unconsolidated investees, when viewed individually, would be comparable on a same store basis due to the changes in composition of the respective portfolios from period to period (for example, the results of a contributed property would be included in our consolidated results through the contribution date and in the results of the unconsolidated investee subsequent to the contribution date). | |
(2) | Rental income in the same store portfolio includes straight-line rents and rental recoveries, as well as base rent. We exclude the net termination and renegotiation fees from our same store rental income to allow us to evaluate the growth or decline in each propertys rental income without regard to items that are not indicative of the propertys recurring operating performance. Net termination and renegotiation fees represent the gross fee negotiated to allow a customer to terminate or renegotiate their lease, offset by the write-off of the asset recognized due to the adjustment to straight-line rents over the lease term. The adjustments to remove these items are included as effect of changes in foreign currency exchange rates and other in the tables above. | |
(3) | These amounts include rental income, rental expenses and net operating income of both our consolidated industrial and retail properties and those industrial properties owned by our unconsolidated investees (accounted for on the equity method) and managed by us. | |
(4) | The same store portfolio results include the benefit of leasing our completed development properties that meet our definition. We have also presented the results for the adjusted same store portfolio by excluding the 136 completed development properties that we owned as of January 1, 2009 and that are still included in the same store portfolio (either owned by us or our unconsolidated investees that we manage). | |
(5) | Rental expenses in the same store portfolio include the direct operating expenses of the property such as property taxes, insurance, utilities, etc. In addition, we include an allocation of the property management expenses for our direct-owned properties based on the property management fee that is provided for in the individual management agreements under which our wholly owned management companies provides property management services to each property (generally, the fee is based on a percentage of revenues). On consolidation, the management fee income earned by the management company and the management fee expense recognized by the properties are eliminated and the actual costs of providing property management services are recognized as part of our consolidated rental expenses. These expenses fluctuate based on the level of properties included in the same store portfolio and any adjustment is included as effect of changes in foreign currency exchange rates and other in the above table. |
| In March 2010, we issued $1.56 billion of senior debt, consisting of: |
| $800 million with a stated rate of 6.875% and a maturity of March 2020; | ||
| $300 million with a stated rate of 6.25% and a maturity of March 2017; and | ||
| $460 million of convertible notes with a stated rate of 3.25% and a maturity of March 2015. |
| We completed a tender offer for our 5.5% senior notes due April 1, 2012 and March 1, 2013. We repurchased $422.5 million original principal amount for $449.4 million. |
| We repurchased $490.0 million original principal amount of the convertible debt we had issued in 2007 and 2008, with the first cash put dates in 2012 and 2013, respectively, for $465.1 million. |
27
| We generated proceeds of $27.4 million from the issuance of 2.2 million common shares under our at-the-market equity issuance program, which is net of $0.6 million of costs paid to our sales agent. |
| completion of the development and leasing of the properties in our development portfolio (a); |
| selective development of new operating properties, that are generally pre-leased, for long-term investment utilizing our existing land; |
| repayment of debt, including payments on our credit facilities or opportunistic repurchases of convertible, senior or other notes; |
| scheduled principal payments in the remainder of 2010 of $208.3 million, which we expect to repay with borrowings on our Global Line; |
| capital expenditures and leasing costs on properties; |
| investments in current or future unconsolidated property funds and our expected remaining capital commitments of $268.0 million (b); and |
| depending on market conditions, direct acquisition or development of operating properties and/or portfolios of operating properties in key distribution markets for direct, long-term investment. |
(a) | As of March 31, 2010, we had 6 properties under development with a current investment of $195.1 million and a total expected investment of $395.3 million when completed and leased, with $200.2 million remaining to be spent. We also had 162 completed development properties with a current investment of $4.0 billion and a total expected investment of $4.2 billion when leased, with $176.6 million remaining to be spent. | |
(b) | We may fulfill our equity commitment with properties we contribute to the property fund or cash, depending on the property fund. However, to the extent a property fund acquires properties from a third party or requires cash to retire debt or has other cash needs, we may be required or agree to contribute our proportionate share of the equity component in cash to the property fund. During the three months ended March 31, 2010, we used cash for investments in or loans to the unconsolidated investees of approximately $114.0 million, which included investments in PEPRs common units of $109.2 million. |
| available cash balances ($55.9 million at March 31, 2010); |
| property operations; |
| fees and incentives earned for services performed on behalf of the property funds and distributions received from the property funds; |
| proceeds from the disposition of properties or land parcels to third parties; |
| cash proceeds from the contributions of properties to property funds; |
| borrowing capacity under our Global Line ($1.8 billion available as of March 31, 2010), other facilities or borrowing arrangements; |
| proceeds from the issuance of equity securities (including sales under our at-the-market equity issuance program, under which we have 48.1 million common shares remaining); and |
| proceeds from the issuance of debt securities, including secured mortgage debt. |
28
| We generated cash from contributions and dispositions of properties and land parcels of $180.9 million and $130.8 million during 2010 and 2009, respectively. |
| We invested $103.4 million in real estate during 2010 and $505.6 million for the same period in 2009; including acquisitions of land for future development, costs for current and future development projects and recurring capital expenditures and tenant improvements on existing operating properties. |
| We invested cash of $114.0 million and $63.4 million during 2010 and 2009, respectively, in unconsolidated investees including investments in connection with property contributions we made and repayment of debt by the investees. In 2010, we acquired 15.8 million common units in PEPR for $109.2 million, which increased our common ownership in PEPR to 33.1%. |
| We received distributions from unconsolidated investees as a return of investment of $27.3 million and $14.5 million during 2010 and 2009, respectively. |
| In 2009, we received $1.3 billion in proceeds from the sale of our China operations and our property fund interests in Japan. The proceeds were used to pay down borrowings on our credit facilities. |
| In 2010, we purchased and extinguished $957.7 million original principal amount of our senior and convertible notes and secured mortgage debt, for a total of $961.1 million. In 2009, we purchased and extinguished $48.2 million original principal amount of our convertible notes for $24.8 million. |
| In March 2010, we issued $1.1 billion of senior notes due 2017 and 2020 and $460.0 million of convertible notes due 2015. The proceeds were used to repay borrowings under our credit facilities. We also issued $86.7 million in secured mortgage debt. |
| We had net payments on our credit facilities of $561.2 million and $1.0 billion during 2010 and 2009, respectively. |
| On our other debt, we made net payments of $30.5 million and $28.0 million during 2010 and 2009, respectively. |
| We generated proceeds from the sale and issuance of common shares under our various common share plans of $28.3 million in 2010, primarily from our at-the-market equity issuance program, and $0.6 million during 2009. |
| We paid distributions of $71.7 million and $66.9 million to our common shareholders during 2010 and 2009, respectively. We paid dividends on our preferred shares of $6.4 million during both 2010 and 2009. |
29
2010 | 2011 | 2012 | 2013 | 2014 | Thereafter | Discount | Total (1) | |||||||||||||||||||||||||
ProLogis California LLC |
$ | | $ | | $ | | $ | | $ | 137.5 | $ | 172.5 | $ | | $ | 310.0 | ||||||||||||||||
ProLogis North American Properties Fund I (2) |
122.7 | 111.8 | | | | | | 234.5 | ||||||||||||||||||||||||
ProLogis North American Properties Fund
VI-VIII |
0.2 | 0.3 | 625.8 | 12.4 | | | | 638.7 | ||||||||||||||||||||||||
ProLogis North American Properties Fund XI |
32.4 | 0.6 | 0.7 | 0.4 | | | (0.1 | ) | 34.0 | |||||||||||||||||||||||
ProLogis North American Industrial Fund (3) |
| | 52.0 | 80.0 | | 1,112.2 | | 1,244.2 | ||||||||||||||||||||||||
ProLogis North American Industrial Fund II (4) |
157.5 | | 154.0 | 64.0 | 563.9 | 391.2 | (8.8 | ) | 1,321.8 | |||||||||||||||||||||||
ProLogis North American Industrial Fund III
(5) |
1.9 | 120.7 | 93.2 | 385.6 | 146.5 | 280.0 | (2.4 | ) | 1,025.5 | |||||||||||||||||||||||
ProLogis Mexico Industrial Fund (6) |
| | 99.1 | 170.0 | | | | 269.1 | ||||||||||||||||||||||||
ProLogis European Properties (7) |
73.8 | | 337.6 | 522.5 | 1,255.3 | | | 2,189.2 | ||||||||||||||||||||||||
ProLogis European Properties Fund II (8) |
349.9 | | 152.2 | 493.0 | 479.0 | 46.9 | | 1,521.0 | ||||||||||||||||||||||||
ProLogis Korea Fund |
| 16.3 | 32.9 | | | | | 49.2 | ||||||||||||||||||||||||
Total property funds |
$ | 738.4 | $ | 249.7 | $ | 1,547.5 | $ | 1,727.9 | $ | 2,582.2 | $ | 2,002.8 | $ | (11.3 | ) | $ | 8,837.2 | |||||||||||||||
(1) | As of March 31, 2010, we had not guaranteed any of the third party debt of the property funds. See note (4) below. In our role as the manager of the property funds, we work with the property funds to refinance their maturing debt. As noted below, a majority of the 2010 maturities have been substantially addressed. There can be no assurance that the property funds will be able to refinance any maturing indebtedness on terms as favorable as the maturing debt, or at all. If the property funds are unable to refinance the maturing indebtedness with newly issued debt, they may be able to obtain funds by capital contributions from us and our fund partners or by selling assets. Certain of the property funds also have credit facilities, which may be used to obtain funds. Generally, the property funds issue long-term debt and utilize the proceeds to repay borrowings under the credit facilities. Information on remaining equity commitments of the property funds is presented above. As discussed earlier, we have not presented information related to ProLogis North American Properties Fund IX and X. | |
(2) | The debt included in 2010 maturities is due December 2010. The property fund is in discussions about a re-financing or extending the term of this debt. | |
(3) | ProLogis North American Industrial Fund has a $50.0 million credit facility that matures July 17, 2010. The entire facility was available at March 31, 2010. | |
(4) | We have pledged properties we own directly, valued at approximately $275.0 million, to serve as additional collateral on a loan payable to an affiliate of our fund partner that is due in 2014 and related interest rate swap contracts. Of the $157.5 million due in 2010, on April 21, 2010, the property fund extended $81.0 million with the current lender for five years and refinanced $71.0 million with new secured mortgage debt with a seven year maturity. The remaining balance was paid with cash. | |
(5) | We have a note receivable from this property fund. The outstanding balance at March 31, 2010 was $22.6 million and is not included in the maturities above as it is not third party debt. | |
(6) | In addition to its existing third party debt, this property fund has a note payable to us for $14.3 million at March 31, 2010. | |
(7) | The amount reflected as a 2010 maturity was repaid in May 2010. PEPR has a 100 million credit facility (approximately $136.6 million) due December 2010. The entire facility was available at March 31, 2010. The fund is currently negotiating a replacement credit facility with lenders. | |
(8) | As of March 31, 2010, PEPF II had a 300 million credit facility (approximately $409.8 million) due July 2010, under which $349.9 million was outstanding and $59.9 million was available to borrow under this facility. On April 22, 2010, PEPF II issued GBP 115.7 million ($178.1 million) of secured mortgage debt with a maturity of April 2022, the proceeds of which were used to repay a portion of the outstanding balance of the credit facility. The fund is currently negotiating a 50 million working capital facility with lenders. |
30
(i) | historical cost accounting for real estate assets in accordance with GAAP assumes, through depreciation charges, that the value of real estate assets diminishes predictably over time. NAREIT stated in its White Paper on FFO since real estate asset values have historically risen or fallen with market conditions, many industry investors have considered presentations of operating results for real estate companies that use historical cost accounting to be insufficient by themselves. Consequently, NAREITs definition of FFO reflects the fact that real estate, as an asset class, generally appreciates over time and depreciation charges required by GAAP do not reflect the underlying economic realities. |
(ii) | REITs were created as a legal form of organization in order to encourage public ownership of real estate as an asset class through investment in firms that were in the business of long-term ownership and management of real estate. The exclusion, in NAREITs definition of FFO, of gains and losses from the sales of previously depreciated operating real estate assets allows investors and analysts to readily identify the operating results of the long-term assets that form the core of a REITs activity and assists in comparing those operating results between periods. We include the gains and losses from dispositions of land, development properties and properties acquired in our CDFS business segment, as well as our proportionate share of the gains and losses from dispositions recognized by the property funds, in our definition of FFO. |
(i) | deferred income tax benefits and deferred income tax expenses recognized by our subsidiaries; |
31
(ii) | current income tax expense related to acquired tax liabilities that were recorded as deferred tax liabilities in an acquisition, to the extent the expense is offset with a deferred income tax benefit in GAAP earnings that is excluded from our defined FFO measure; |
(iii) | certain foreign currency exchange gains and losses resulting from certain debt transactions between us and our foreign consolidated subsidiaries and our foreign unconsolidated investees; |
(iv) | foreign currency exchange gains and losses from the remeasurement (based on current foreign currency exchange rates) of certain third party debt of our foreign consolidated subsidiaries and our foreign unconsolidated investees; and |
(v) | mark-to-market adjustments associated with derivative financial instruments utilized to manage foreign currency and interest rate risks. |
(i) | impairment charges related to the sale of our China operations; |
(ii) | impairment charges of goodwill; and |
(iii) | our share of the losses recognized by PEPR on the sale of its investment in PEPF II. |
(i) | impairment charges of completed development properties that we contributed or expect to contribute to a property fund; | |
(ii) | impairment charges of land or other real estate properties that we sold or expect to sell; | |
(iii) | impairment charges of other non-real estate assets, including equity investments; | |
(iv) | our share of impairment charges of real estate that is sold or expected to be sold by an unconsolidated investee; and | |
(v) | gains or losses from the early extinguishment of debt. |
32
| The current income tax expenses that are excluded from our defined FFO measures represent the taxes that are payable. |
| Depreciation and amortization of real estate assets are economic costs that are excluded from FFO. FFO is limited, as it does not reflect the cash requirements that may be necessary for future replacements of the real estate assets. Further, the amortization of capital expenditures and leasing costs necessary to maintain the operating performance of industrial properties are not reflected in FFO. |
| Gains or losses from property dispositions represent changes in the value of the disposed properties. By excluding these gains and losses, FFO does not capture realized changes in the value of disposed properties arising from changes in market conditions. |
| The deferred income tax benefits and expenses that are excluded from our defined FFO measures result from the creation of a deferred income tax asset or liability that may have to be settled at some future point. Our defined FFO measures do not currently reflect any income or expense that may result from such settlement. |
| The foreign currency exchange gains and losses that are excluded from our defined FFO measures are generally recognized based on movements in foreign currency exchange rates through a specific point in time. The ultimate settlement of our foreign currency-denominated net assets is indefinite as to timing and amount. Our FFO measures are limited in that they do not reflect the current period changes in these net assets that result from periodic foreign currency exchange rate movements. |
| The non-cash impairment charges that we exclude from our FFO, excluding significant non-cash items, have been or may be realized as a loss in the future upon the ultimate disposition of the related real estate properties or other assets through the form of lower cash proceeds. |
| The gains on extinguishment of debt that we exclude from our FFO, excluding significant non-cash items, provides a benefit to us as we are settling our debt at less than our future obligation. |
33
Three Months Ended | ||||||||
March 31, | ||||||||
2010 | 2009 | |||||||
Reconciliation of net earnings to FFO |
||||||||
Net earnings (loss) attributable to common shares |
$ | (91,129 | ) | $ | 178,732 | |||
Add (deduct) NAREIT defined adjustments: |
||||||||
Real estate related depreciation and amortization |
82,854 | 70,383 | ||||||
Adjustments to gains on dispositions for depreciation |
(1,629 | ) | (751 | ) | ||||
Gains on dispositions of non-development properties |
103 | 1,621 | ||||||
Reconciling items attributable to discontinued operations: |
||||||||
Gains on dispositions of non-development properties |
(8,083 | ) | | |||||
Real estate related depreciation and amortization |
66 | 6,413 | ||||||
Total discontinued operations |
(8,017 | ) | 6,413 | |||||
Our share of reconciling items from unconsolidated investees: |
||||||||
Real estate related depreciation and amortization |
37,641 | 38,317 | ||||||
Other amortization items |
(3,474 | ) | (3,590 | ) | ||||
Total unconsolidated investees |
34,167 | 34,727 | ||||||
Total NAREIT defined adjustments |
107,478 | 112,393 | ||||||
Subtotal-NAREIT defined FFO |
16,349 | 291,125 | ||||||
Add (deduct) our defined adjustments: |
||||||||
Foreign currency exchange gains, net |
(3,209 | ) | (43,948 | ) | ||||
Deferred income tax benefit |
(1,551 | ) | (6,840 | ) | ||||
Our share of reconciling items from unconsolidated investees: |
||||||||
Foreign currency exchange losses (gains), net |
(787 | ) | 1,651 | |||||
Unrealized gains on derivative contracts, net |
(4,060 | ) | (1,854 | ) | ||||
Deferred income tax expense |
375 | 2,131 | ||||||
Total unconsolidated investees |
(4,472 | ) | 1,928 | |||||
Total our defined adjustments |
(9,232 | ) | (48,860 | ) | ||||
FFO, including significant non-cash items, attributable to common shares,
as defined by us |
7,117 | 242,265 | ||||||
Net gain related to disposed assets China operations |
| (3,315 | ) | |||||
Losses (gains) on early extinguishment of debt |
15,233 | (17,928 | ) | |||||
Our share of certain losses recognized by the property funds |
575 | 11,283 | ||||||
FFO, excluding significant non-cash items, attributable to common shares,
as defined by us |
$ | 22,925 | $ | 232,305 | ||||
Item 3. | Quantitative and Qualitative Disclosures About Market Risk |
34
Item 4. | Controls and Procedures |
Item 1. | Legal Proceedings |
Item 1A. | Risk Factors |
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds |
Item 3. | Defaults Upon Senior Securities |
Item 4. | [Removed and Reserved]. |
Item 5. | Other Information |
35
Item 6. | Exhibits |
10.1*
|
First Amendment of ProLogis 2006 Long-Term Incentive Plan | |
12.1
|
Computation of Ratio of Earnings to Fixed Charges | |
12.2
|
Computation of Ratio of Earnings to Combined Fixed Charges and Preferred Share Dividends | |
15.1
|
KPMG LLP Awareness Letter | |
31.1
|
Certification of Chief Executive Officer | |
31.2
|
Certification of Chief Financial Officer | |
32.1
|
Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |
101
|
The following materials from ProLogis Quarterly Report on Form 10-Q for the quarter ended March 31, 2010 formatted in XBRL (eXtensible Business Reporting Language): (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Operations, (iii) the Consolidated Statement of Equity, (iv) the Consolidated Statements of Comprehensive Loss, (v) the Consolidated Statements of Cash Flows, and (vi) related notes to these financial statements, tagged as blocks of text. |
* | Management Contract or Compensatory Plan or Arrangement |
PROLOGIS |
||||
By: | /s/ William E. Sullivan | |||
William E. Sullivan | ||||
Chief Financial Officer | ||||
By: | /s/ Jeffrey S. Finnin | |||
Jeffrey S. Finnin | ||||
Managing Director and Chief Accounting Officer | ||||
10.1* |
First Amendment of ProLogis 2006 Long-Term Incentive Plan | |
12.1
|
Computation of Ratio of Earnings to Fixed Charges | |
12.2
|
Computation of Ratio of Earnings to Combined Fixed Charges and Preferred Share Dividends | |
15.1
|
KPMG LLP Awareness Letter | |
31.1
|
Certification of Chief Executive Officer | |
31.2
|
Certification of Chief Financial Officer | |
32.1
|
Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |
101
|
The following materials from ProLogis Quarterly Report on Form 10-Q for the quarter ended March 31, 2010 formatted in XBRL (eXtensible Business Reporting Language): (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Operations, (iii) the Consolidated Statement of Equity, (iv) the Consolidated Statements of Comprehensive Loss, (v) the Consolidated Statements of Cash Flows, and (vi) related notes to these financial statements, tagged as blocks of text. |
* | Management Contract or Compensatory Plan or Arrangement |