Exhibit 99.2
The following table sets forth selected consolidated financial and operating data on an historical basis for our company and on a combined historical basis for our companys Predecessor. The Predecessor is comprised of the real estate activities and holdings of GI Partners related to the properties in our portfolio. We have not presented historical information for our company for periods prior to the consummation of our initial public offering because we did not have any corporate activity until the completion of our initial public offering other than the issuance of shares of common stock in connection with the initial capitalization of our company, and because we believe that a discussion of the results of our company would not be meaningful. The Predecessors combined historical financial information includes:
| | the wholly owned real estate subsidiaries and majority-owned real estate joint ventures that GI Partners contributed to our operating partnership in connection with our initial public offering; |
| | an allocation of GI Partners line of credit to the extent that borrowings and related interest expense relate to (1) borrowings to fund acquisitions of the properties in our portfolio and (2) borrowings to pay asset management fees paid by GI Partners that were allocated to the properties in our portfolio; and |
| | an allocation of the asset management fees paid to a related party and incurred by GI Partners, along with an allocation of the liability for any such fees that were unpaid as of December 31, 2003 and an allocation of GI Partners general and administrative expenses. |
The following data should be read in conjunction with our financial statements and notes thereto and Managements Discussion and Analysis of Financial Condition and Results of Operations included as Exhibit 99.3 to this Current Report on Form 8-K. Certain prior year amounts have been reclassified to conform to the current year presentation.
1
| The Company | The Predecessor | |||||||||||||||||||||||
| Year Ended December 31, 2005 |
Period from November 3, 2004 to December 31, 2004 |
Period from January 1, 2004 to November 2, 2004 |
Year ended December 31, |
Period from 2001 |
||||||||||||||||||||
| 2003 | 2002 | |||||||||||||||||||||||
| (revised) | (revised) | (revised) | (revised) | |||||||||||||||||||||
| Statement of Operations Data: |
||||||||||||||||||||||||
| Revenues: |
||||||||||||||||||||||||
| Rental |
$ | 158,428 | $ | 20,121 | $ | 63,748 | $ | 48,673 | $ | 21,203 | $ | | ||||||||||||
| Tenant reimbursements |
37,174 | 3,992 | 12,012 | 8,632 | 3,894 | | ||||||||||||||||||
| Other |
7,103 | 30 | 71 | 4,328 | 458 | 12 | ||||||||||||||||||
| Total revenues |
202,705 | 24,143 | 75,831 | 61,633 | 25,555 | 12 | ||||||||||||||||||
| Expenses: |
||||||||||||||||||||||||
| Rental property operating and maintenance |
41,030 | 4,790 | 12,291 | 8,205 | 4,997 | | ||||||||||||||||||
| Property taxes |
20,992 | 1,959 | 6,642 | 4,479 | 2,755 | | ||||||||||||||||||
| Insurance |
2,728 | 455 | 1,296 | 597 | 83 | | ||||||||||||||||||
| Interest |
37,724 | 5,316 | 17,786 | 10,022 | 5,249 | | ||||||||||||||||||
| Asset management fees to related party |
| | 2,655 | 3,185 | 3,185 | 2,663 | ||||||||||||||||||
| Depreciation and amortization |
59,616 | 6,983 | 21,806 | 15,637 | 7,659 | | ||||||||||||||||||
| General and administrative |
12,615 | 20,766 | 223 | 312 | 249 | | ||||||||||||||||||
| Loss from early extinguishment of debt |
1,021 | 283 | | | | | ||||||||||||||||||
| Other |
1,635 | 57 | 1,021 | 2,459 | 1,249 | 107 | ||||||||||||||||||
| Total expenses |
177,361 | 40,609 | 63,720 | 44,896 | 25,426 | 2,770 | ||||||||||||||||||
| Income (loss) from continuing operations before minority interests |
25,344 | (16,466 | ) | 12,111 | 16,737 | 129 | (2,758 | ) | ||||||||||||||||
| Minority interests in consolidated joint ventures of continuing operations |
| (20 | ) | 14 | (149 | ) | (190 | ) | | |||||||||||||||
| Minority interests in continuing operations of operating partnership |
(8,818 | ) | 10,274 | | | | | |||||||||||||||||
| Income (loss) from continuing operations |
16,526 | (6,212 | ) | 12,125 | 16,588 | (61 | ) | (2,758 | ) | |||||||||||||||
| (Loss) income from discontinued operations before minority interests |
(987 | ) | 96 | (1,422 | ) | 54 | | | ||||||||||||||||
| Minority interests attributable to discontinued operations |
562 | (53 | ) | 23 | | | | |||||||||||||||||
| (Loss) income from discontinued operations |
(425 | ) | 43 | (1,399 | ) | 54 | | | ||||||||||||||||
| Net income (loss) |
16,101 | (6,169 | ) | $ | 10,726 | $ | 16,642 | $ | (61 | ) | $ | (2,758 | ) | |||||||||||
| Preferred stock dividends |
(10,014 | ) | | |||||||||||||||||||||
| Net income (loss) available to common stockholders |
$ | 6,087 | $ | (6,169 | ) | |||||||||||||||||||
| Per Share Data: |
||||||||||||||||||||||||
| Basic income (loss) per share available to common stockholders |
$ | 0.25 | $ | (0.30 | ) | $ | | $ | | $ | | $ | | |||||||||||
| Diluted income (loss) per share available to common stockholders |
$ | 0.25 | $ | (0.30 | ) | $ | | $ | | $ | | $ | | |||||||||||
| Cash dividend per common share |
$ | 1.00 | $ | 0.16 | $ | | $ | | $ | | $ | | ||||||||||||
| Weighted average common shares outstanding: |
||||||||||||||||||||||||
| Basic |
23,986,288 | 20,770,875 | | | | | ||||||||||||||||||
| Diluted |
24,221,732 | 20,770,875 | | | | | ||||||||||||||||||
2
| The Company | The Predecessor | ||||||||||||||
| December 31, | December 31, | ||||||||||||||
| 2005 | 2004 | 2003 | 2002 | 2001 | |||||||||||
| Balance Sheet Data: |
|||||||||||||||
| Net investments in real estate |
$ | 1,194,106 | $ | 787,412 | $ | 391,737 | $ | 217,009 | $ | | |||||
| Total assets |
1,529,170 | 1,013,287 | 479,698 | 269,836 | 1,893 | ||||||||||
| Notes payable under line of credit |
181,000 | 44,000 | 44,436 | 53,000 | | ||||||||||
| Mortgages and other secured loans |
568,067 | 475,498 | 253,429 | 103,560 | | ||||||||||
| Total liabilities |
880,228 | 584,229 | 328,303 | 183,524 | 903 | ||||||||||
| Minority interests in consolidated joint ventures |
206 | 997 | 3,444 | 3,135 | | ||||||||||
| Minority interests in operating partnership |
262,239 | 254,862 | | | | ||||||||||
| Total stockholders/owners equity |
386,497 | 173,199 | 147,951 | 83,177 | 990 | ||||||||||
| Total liabilities and stockholders/owners equity |
$ | 1,529,170 | $ | 1,013,287 | $ | 479,698 | $ | 269,836 | $ | 1,893 | |||||
| The Company | The Company and the Predecessor |
The Predecessor | ||||||||||||||||||
| Year Ended December 31, 2005 |
Year ended December 31, | Period from February 28, 2001 (inception) through December 31, 2001 |
||||||||||||||||||
| 2004 | 2003 | 2002 | ||||||||||||||||||
| Cash flows from (used in): |
||||||||||||||||||||
| Operating activities |
$ | 82,848 | $ | 44,638 | $ | 27,628 | $ | 9,645 | $ | (1,867 | ) | |||||||||
| Investing activities |
(480,815 | ) | (371,277 | ) | (213,905 | ) | (164,755 | ) | (1,881 | ) | ||||||||||
| Financing activities |
404,340 | 326,022 | 187,873 | 158,688 | 3,748 | |||||||||||||||
3