EX-99.2 3 dex992.htm SUPPLEMENTAL OPERATING INFORMATION FOR THE QUARTER ENDED MARCH 31, 2008 Supplemental Operating Information for the quarter ended March 31, 2008

Exhibit 99.2

LOGO

Supplemental Information

March 31, 2008


Supplemental Information

Table of Contents

March 31, 2008

 

Schedule

   Page

Corporate Information

   i, ii and iii

Consolidated Statements of Income

   1

Statement of Funds from Operations and Additional Information

   2

Consolidated Balance Sheets

   3

Estimated Net Asset Value

   4

Components of Discontinued Operations

   5

Capitalization

   6

Long-Term Debt Summary

   7

Long-Term Debt Detail

   8

Portfolio Summary

   9, 10 and 11

Occupancy Trends

   12

Leasing Statistics

   13, 14 and 15

Leasing Statistics by Market

   16

Rental Rate Comparisons by Market

   17

Lease Expirations

   18 and 19

Office Lease Expirations by Market by Quarter

   20

Industrial Lease Expirations by Market by Quarter

   21

Office Lease Expirations by Market by Year

   22

Industrial Lease Expirations by Market by Year

   23

Customer Diversification

   24

Same Property Performance

   25

Disposition Activity

   26

Development Activity

   27

Development Land

   28

Acquisition Activity

   29

Unconsolidated Joint Ventures Assets, Debt and Liabilities

   30

Unconsolidated Joint Ventures Income (Three Months)

   31

Joint Ventures Long-Term Debt Detail

   32

Joint Ventures Portfolio Summary

   33

Joint Ventures Lease Expirations

   34

Joint Venture Acquisition and Disposition Activity

   35

The information within refers to all Highwoods Properties’ wholly-owned entities, except pages 30 to 35, unless noted otherwise. Wholly-owned entities include properties classified as both continuing operations and discontinued operations.

All financial information contained in this document is “unaudited.” In addition, certain matters discussed in this supplemental, including estimates of net operating income, pre-leasing commitments and the cost, timing and stabilization of announced development projects, are forward-looking statements within the meaning of the federal securities laws. Although Highwoods believes that the expectations reflected in such forward-looking statements are based upon reasonable assumptions, it can give no assurance that its expectations will be achieved. Factors that could cause actual results to differ materially from Highwoods’ current expectations include general economic conditions, local real estate conditions, the timely development and lease-up of properties, and the other risks detailed from time to time in the Company’s SEC reports.

 

Highwoods Properties, Inc.      03/31/08


Summary

Amounts in thousands, except per share amounts

 

 

     Three Months Ended  
     03/31/08     12/31/07     09/30/07     06/30/07     03/31/07  

Shares and units:

          

Common shares outstanding at end of period

     57,309       57,167       57,158       57,131       56,711  

Common units outstanding at end of period

     3,950       4,057       4,059       4,062       4,115  

Weighted average common shares outstanding—basic

     56,729       56,640       56,628       56,460       56,040  

Weighted average common shares outstanding—diluted

     61,050       61,347       61,396       61,562       61,900  

Share price:

          

At end of period

   $ 31.07     $ 29.38     $ 36.67     $ 37.50     $ 39.49  

High close during period

     32.34       38.26       39.01       43.84       46.95  

Low close during period

     26.67       28.89       32.09       37.50       37.99  

Financial information:

          

Land sale gains, net of (impairments)

   $ —       $ (419 )   $ (564 )   $ 969     $ 15,835  

Lease termination income

     1,900       840       259       1,477       41  

Straight line rental income

     2,404       4,048       908       890       1,572  

Capitalized interest

     2,585       2,489       2,742       2,365       2,147  

Impairments on depreciable properties

     —         —         (384 )     —         —    

Gains on sales of depreciable properties

     3,726       8,623       8,064       1,475       20,651  

Gain from property insurance settlement

     —         —         —         —         4,128  

Funds from operations per share - diluted

   $ 0.71     $ 0.65     $ 0.59     $ 0.58     $ 0.91  

Funds from operations per share - diluted, excluding certain items 1/

   $ 0.71     $ 0.65     $ 0.61     $ 0.60     $ 0.91  

Wholly - owned property information:

          

In-Service rentable square feet:

          

Office

     19,535       19,260       19,003       19,194       19,154  

Industrial

     6,036       6,036       5,942       6,280       6,280  

Retail

     1,314       1,317       1,318       1,317       1,326  
                                        

Total

     26,885       26,613       26,263       26,791       26,760  
                                        

In-Service occupancy:

          

Office

     90.4 %     91.1 %     89.7 %     88.5 %     89.3 %

Industrial

     91.0 %     94.2 %     91.4 %     90.8 %     91.9 %

Retail

     92.9 %     94.9 %     94.4 %     94.8 %     95.4 %
                                        

Total

     90.7 %     92.0 %     90.4 %     89.3 %     90.2 %
                                        

 

1/ Excludes impairments on depreciable assets, losses on debt extinguishments and preferred stock redemption/repurchase charges.

 

Highwoods Properties, Inc.   i    03/31/08


Corporate Information

 

Board of Directors    Research Coverage
Thomas W. Adler    Credit Suisse - North America
Gene H. Anderson    Steven Benyik - 212-538-0239
Kay N. Callison   
Edward J. Fritsch    Deutsche Banc Securities
Lawrence S. Kaplan    Lou Taylor - 212-469-4912
Sherry A. Kellett   
L. Glenn Orr Jr.    Friedman, Billings, Ramsey & Co., Inc.
O. Temple Sloan Jr., Chairman    Wilkes Graham - 703-312-9737
Corporate Officers    Green Street Advisors
   Cedric Lachance - 949-640-8780
Edward J. Fritsch   
President, Chief Executive Officer and Director    Morgan Stanley
   David Cohen - 212-761-8564
Michael E. Harris   
Executive Vice President and Chief Operating Officer    Citigroup Global Markets
   Michael Bilerman - 212-816-1383
Terry L. Stevens   
Senior Vice President, Chief Financial Officer    Stifel Nicolaus
   John Guinee - 410-454-5520
Daniel L. Clemmens   
Vice President, Chief Accounting Officer    UBS Securities
   Jamie Feldman - 212-713-4932
S. Hugh Esleeck   
Treasurer    Wachovia Securities
   Chris Haley - 443-263-6773
Carman J. Liuzzo   
Vice President, Investments   
Art H. McCann   
Chief Information Officer   
Jeffrey D. Miller   

Vice President, General Counsel and

Secretary

  
Kevin E. Penn   
Vice President, Strategy   
Tabitha N. Zane   

Vice President, Investor Relations and

Corporate Communications

  

 

Highwoods Properties, Inc.   ii    03/31/08


Corporate Information

 

Divisional Officers    Corporate Headquarters
  

 

Highwoods Properties, Inc.

Atlanta/Piedmont Triad    3100 Smoketree Court, Suite 600

Gene H. Anderson - Senior Vice President

   Raleigh, NC 27604
   919-872-4924

Atlanta, GA

  

James V. Bacchetta, Vice President

   Stock Exchange
  

 

NYSE        Trading Symbol: HIW

Piedmont Triad, NC

     

E. F. “Rick” Dehnert, Vice President

   Investor Relations Contact
  

 

Tabitha Zane

Orlando/Tampa    Vice President, Investor Relations and Corporate Communications

Michael F. Beale - Senior Vice President

   Phone:    919-431-1529
   Fax:    919-431-1439

Orlando, FL

   E-mail:    tabitha.zane@highwoods.com

Michael F. Beale, Senior Vice President

  
   Information Request

Tampa, FL

Daniel E. Woodward, Vice President

  

 

To request a standard Investor Relations package, Annual Report or to be added to our e-mail or fax list, please contact the Corporate Communications/IR Specialist at:

Raleigh    Phone:    919-431-1529

Raleigh, NC

   Email:    HIW-IR@highwoods.com

Thomas “Skip” Hill, Vice President

  
   The Company

Richmond

Richmond, VA

Paul W. Kreckman, Vice President

 

Nashville/Memphis/Greenville

W. Brian Reames - Senior Vice President

 

Nashville, TN and Greenville, SC

W. Brian Reames, Senior Vice President

 

Memphis, TN

Steven L. Guinn, Vice President

 

Kansas City

Kansas City, MO

Barrett Brady, Senior Vice President

Glenn E. Stephenson, VP of Retail Operations

  

 

Highwoods Properties, Inc., a member of the S&P MidCap 400 Index, is a fully integrated, self-administered and self-managed equity real estate investment trust (“REIT”) that provides leasing, management, development, construction and other customer-related services for its properties and for third parties. As of March 31, 2008, the Company owned or had an interest in 381 in-service office, industrial and retail properties encompassing approximately 34.2 million square feet. Highwoods also owned 616 acres of development land. Highwoods is based in Raleigh, North Carolina, and its properties and development land are located in Florida, Georgia, Iowa, Kansas, Maryland, Mississippi, Missouri, North Carolina, South Carolina, Tennessee, and Virginia. For more information about Highwoods Properties, please visit our website at www.highwoods.com.

   LOGO

 

Highwoods Properties, Inc.   iii    03/31/08


Consolidated Statements of Income

Amounts in thousands, except per share amounts

 

 

     Three Months Ended  
     03/31/08     12/31/07     09/30/07     06/30/07     03/31/07  

Rental and other revenues

   $ 114,780     $ 114,471     $ 108,237     $ 105,819     $ 106,108  

Operating expenses:

          

Rental property and other expenses

     39,128       41,061       38,963       37,879       37,936  

Depreciation and amortization

     31,041       30,643       32,036       29,896       28,965  

Impairment of assets held for use

     —         —         789       —         —    

General and administrative

     9,711       10,142       9,649       10,868       10,911  
                                        

Total operating expenses

     79,880       81,846       81,437       78,643       77,812  
                                        

Interest expenses:

          

Contractual

     23,463       24,478       23,728       23,097       22,689  

Amortization of deferred financing costs

     638       624       616       609       566  

Financing obligations

     740       962       981       995       992  
                                        
     24,841       26,064       25,325       24,701       24,247  
                                        

Other income:

          

Interest and other income

     803       1,308       1,470       2,117       1,514  
                                        
     803       1,308       1,470       2,117       1,514  
                                        

Income before disposition of property, insurance gain, minority interest and equity in earnings of unconsolidated affiliates

     10,862       7,869       2,945       4,592       5,563  

Gains on disposition of property, net

     —         190       1,288       2,341       16,743  

Gain from property insurance settlement

     —         —         —         —         4,128  

Minority interest

     (837 )     (470 )     (277 )     (392 )     (2,580 )

Equity in earnings of unconsolidated affiliates

     1,989       180       1,207       2,006       9,717  
                                        

Income from continuing operations

     12,014       7,769       5,163       8,547       33,571  

Discontinued operations:

          

Income from discontinued operations, net of minority interest

     146       210       629       646       725  

Net gains on sales of discontinued operations, net of minority interest

     3,483       7,479       6,175       96       18,262  

Release of FASB FIN 48 tax liability

     —         —         1,473       —         —    
                                        
     3,629       7,689       8,277       742       18,987  
                                        

Net income

     15,643       15,458       13,440       9,289       52,558  

Dividends on preferred stock

     (2,838 )     (2,838 )     (2,680 )     (3,846 )     (4,113 )

Excess of preferred stock redemption cost over carrying value

     —         —         (842 )     (1,443 )     —    
                                        

Net income available for common stockholders

   $ 12,805     $ 12,620     $ 9,918     $ 4,000     $ 48,445  
                                        

Net income per common share—diluted:

          

Income from continuing operations

   $ 0.16     $ 0.09     $ 0.03     $ 0.06     $ 0.52  

Income from discontinued operations

     0.06       0.13       0.14       0.01       0.33  
                                        

Net income

   $ 0.22     $ 0.22     $ 0.17     $ 0.07     $ 0.85  
                                        

Weighted average common shares outstanding—diluted

     61,050       61,347       61,396       61,562       61,900  
                                        

Dividends declared and paid per common share

   $ 0.425     $ 0.425     $ 0.425     $ 0.425     $ 0.425  
                                        

 

Highwoods Properties, Inc.   1    03/31/08


Statement of Funds from Operations

and Additional Information

Amounts in thousands, except per share amounts

 

 

     Three Months Ended  
     03/31/08     12/31/07     09/30/07     06/30/07     03/31/07  

Funds from operations:

          

Net income

   $ 15,643     $ 15,458     $ 13,440     $ 9,289     $ 52,558  

Dividends to preferred stockholders

     (2,838 )     (2,838 )     (2,680 )     (3,846 )     (4,113 )

Excess of preferred stock redemption cost over carrying value

     —         —         (842 )     (1,443 )     —    
                                        

Net income available for common stockholders

     12,805       12,620       9,918       4,000       48,445  

Add/(deduct):

          

Depreciation and amortization of real estate assets

     30,484       30,067       31,439       29,288       28,328  

(Gains) on disposition of depreciable properties

     —         (609 )     (1,063 )     (1,372 )     (908 )

Minority interest from the Operating Partnership in income from continuing operations

     639       309       107       224       2,400  

Unconsolidated affiliates:

          

Depreciation and amortization of real estate assets

     2,935       4,587       3,107       2,878       2,866  

(Gains) on disposition of depreciable properties

     —         —         —         —         (7,158 )

Discontinued operations:

          

Depreciation and amortization of real estate assets

     68       264       628       651       781  

(Gains) on disposition of depreciable properties

     (3,726 )     (8,014 )     (7,001 )     (103 )     (19,743 )

Release of FASB FIN 48 tax liability

     —         —         (1,473 )     —         —    

Minority interest in income from discontinued operations

     254       551       487       54       1,539  
                                        

Funds from operations

   $ 43,459     $ 39,775     $ 36,149     $ 35,620     $ 56,550  
                                        

Funds from operations per share—diluted

          

Net income available for common stockholders

   $ 0.22     $ 0.22     $ 0.17     $ 0.07     $ 0.85  

Add/(deduct):

          

Depreciation and amortization of real estate assets

     0.50       0.49       0.51       0.48       0.46  

(Gains) on disposition of depreciable properties

     —         (0.01 )     (0.02 )     (0.02 )     (0.01 )

Unconsolidated affiliates:

          

Depreciation and amortization of real estate assets

     0.05       0.08       0.05       0.04       0.04  

(Gains) on disposition of depreciable properties

     —         —         —         —         (0.12 )

Discontinued operations:

          

Depreciation and amortization of real estate assets

     —         —         0.01       0.01       0.01  

(Gains) on disposition of depreciable properties

     (0.06 )     (0.13 )     (0.11 )     —         (0.32 )

Release of FASB FIN 48 tax liability

     —         —         (0.02 )     —         —    
                                        

Funds from operations

   $ 0.71     $ 0.65     $ 0.59     $ 0.58     $ 0.91  
                                        

Weighted average shares outstanding—diluted

     61,050       61,347       61,396       61,562       61,900  
                                        

Additional information: 1/

          

Funds from operations, excluding certain items 2/

   $ 43,459     $ 39,775     $ 37,375     $ 37,063     $ 56,550  
                                        

Funds from operations per share, excluding certain items 2/

   $ 0.71     $ 0.65     $ 0.61     $ 0.60     $ 0.91  
                                        

Straight line rental income

   $ (2,404 )        

Amortization of lease incentives

     222          

Depreciation of non-real estate assets

     413          

Ground lease straight line rent

     43          

Amortization of stock-based compensation

     2,227          

Amortization of deferred financing costs

     638          

Amortization of accumulated other comprehensive loss

     80          

Harborview non-cash FMV charge

     (35 )        

Non-incremental revenue generating capital expenditures paid: 3/

          

Building improvements

     (2,472 )        

2nd generation tenant improvements

     (10,225 )        

2nd generation lease commissions

     (3,370 )        

Common dividends and unit distributions paid

     (25,982 )        

 

1/ Increase or (decrease) to cash flows.
2/ Excludes impairments on depreciable assets, losses on debt extinguisments and preferred stock redemption/repurchase charges.
3/ Excludes capital expenditures paid for buildings sold prior to March 31, 2008.

 

Highwoods Properties, Inc.   2    03/31/08


Consolidated Balance Sheets

Dollars in thousands

 

 

     03/31/08     12/31/07  

Assets:

    

Real estate assets, at cost:

    

Land

   $ 360,836     $ 356,199  

Buildings and tenant improvements

     2,743,659       2,701,004  

Development in process

     107,129       101,661  

Land held for development

     96,839       103,365  
                
     3,308,463       3,262,229  

Less-accumulated depreciation

     (664,944 )     (647,685 )
                

Net real estate assets

     2,643,519       2,614,544  

Real estate and other assets, net, held for sale

     18,299       18,309  

Cash and cash equivalents

     6,595       3,140  

Restricted cash

     13,862       15,896  

Accounts receivable, net

     20,782       23,521  

Notes receivable, net

     3,036       5,226  

Accrued straight-line rents receivable, net

     76,715       74,313  

Investment in unconsolidated affiliates

     58,054       58,046  

Deferred financing and leasing costs, net

     72,693       72,007  

Prepaid expenses and other assets

     44,263       41,953  
                

Total Assets

   $ 2,957,818     $ 2,926,955  
                

Liabilities, Minority Interest and Stockholders’ Equity:

    

Mortgages and notes payable

   $ 1,703,238     $ 1,641,987  

Accounts payable, accrued expenses and other liabilities

     142,139       157,766  

Financing obligations

     35,296       35,071  
                

Total Liabilities

     1,880,673       1,834,824  

Minority interest

     67,596       70,098  

Stockholders’ Equity:

    

Preferred stock

     135,437       135,437  

Common stock

     573       572  

Additional paid-in capital

     1,447,958       1,448,055  

Distributions in excess of net earnings

     (572,591 )     (561,093 )

Accumulated other comprehensive loss

     (1,828 )     (938 )
                

Total Stockholders’ Equity

     1,009,549       1,022,033  
                

Total Liabilities, Minority Interest and Stockholders’ Equity

   $ 2,957,818     $ 2,926,955  
                

 

Highwoods Properties, Inc.   3    03/31/08


Estimated Net Asset Value Ranges

As Released on February 12, 2008 — See Note Below

Dollars in thousands, except per share amounts

 

Note: The following table sets forth information that was reported in our Supplemental issued February 12, 2008 and has not been updated to reflect facts or circumstances or changes in financial and operating assumptions that may have occurred subsequent to such date. This information is based on a range of estimated capitalization rates and projected net operating income, among other things, and is not intended to be an asset-by-asset or enterprise valuation.

 

NOI Cap Rates:

      

Office

     7.00 %     7.25 %     7.50 %

Retail

     5.50 %     5.75 %     6.00 %

Industrial/Other

     7.25 %     7.50 %     7.75 %

Consolidated Properties Projected 2008 Net Operating Income 1/ 3/

      

Office

   $ 220,168     $ 220,168     $ 220,168  

Retail

     29,634       29,634       29,634  

Industrial/Other

     22,176       22,176       22,176  
                        

Total

   $ 271,978     $ 271,978     $ 271,978  

Consolidated Properties Capitalized Value

      

Office

   $ 3,145,257     $ 3,036,800     $ 2,935,573  

Retail

     538,800       515,374       493,900  

Industrial/Other

     305,876       295,680       286,142  
                        

Total

   $ 3,989,933     $ 3,847,854     $ 3,715,615  
                        

Highwoods’ Share of Unconsolidated Joint Ventures

      

Projected 2008 net operating income

   $ 30,584     $ 30,584     $ 30,584  

Capitalization rates

     7.00 %     7.25 %     7.50 %
                        

Capitalized value

   $ 436,914     $ 421,848     $ 407,787  
                        

Total In-Service Property Value

   $ 4,426,847     $ 4,269,702     $ 4,123,402  
                        

Value of Other income

      

Development, leasing and management fees

   $ 4,773     $ 4,773     $ 4,773  

Capitalization rate

     20 %     20 %     20 %
                        

Value of other income

   $ 23,867     $ 23,867     $ 23,867  
                        

Add Other assets:

      

Development pipeline investment at 135% of cost 2/

   $ 249,230     $ 249,230     $ 249,230  

Assets not fairly valued by capitalized NOI valuation method 3/

     204,698       204,698       204,698  

Property held for sale at net sales price

     10,674       10,674       10,674  

Land held for development at market value

     138,013       138,013       138,013  

Cash and cash equivalents

     3,140       3,140       3,140  

Restricted cash

     15,896       15,896       15,896  

Accounts receivable, net

     23,521       23,521       23,521  

Notes receivable and prepaid expenses

     47,180       47,180       47,180  
                        

Total

   $ 692,352     $ 692,352     $ 692,352  
                        

Gross Value of Assets

   $ 5,143,066     $ 4,985,920     $ 4,839,620  
                        

Deductions:

      

Total liabilities

   $ 155,779     $ 155,779     $ 155,779  

Mortgages and notes payable

     1,641,987       1,641,987       1,641,987  

Market value of debt adjustment

     (9,065 )     (9,065 )     (9,065 )

Minority interest adjustment 4/

     41,280       41,280       41,280  

Preferred stock, at liquidation value

     135,437       135,437       135,437  

Highwoods’ share of unconsolidated joint ventures liabilities

     246,814       246,814       246,814  
                        

Estimated Net Asset Value

   $ 2,930,834     $ 2,773,689     $ 2,627,388  
                        

Estimated diluted common shares and common units for 2008

     61,425       61,425       61,425  
                        

Estimated Net Asset Value Per Share

   $ 47.71     $ 45.16     $ 42.77  
                        

 

1/ NOI excludes straight line income, lease termination fee income, NOI related to completed not stablilized developments, and NOI related to assets undervalued by capitalized NOI method.
2/ Represents average increase in value based on projected development yields on cost compared to projected market valuations.
3/ Consolidated Properties NOI is adjusted to eliminate the net NOI for properties for which a NOI capitalization approach is not appropriate. For these assets, an alternative methodology has been applied.
4/ Represents adjustment to reflect the minority interest in the fair value of our consolidated joint ventures.

 

Highwoods Properties, Inc.   4    03/31/08


Components of Discontinued Operations

Dollars in thousands

 

 

     Three Months Ended  
     03/31/08     12/31/07     09/30/07     06/30/07     03/31/07  

Rental and other revenues

   $ 506     $ 1,337     $ 2,628     $ 2,667     $ 2,876  

Operating expenses:

          

Rental property and other expenses

     282       864       1,329       1,325       1,323  

Depreciation and amortization

     68       264       628       651       781  

General and administrative

     —         —         —         —         —    
                                        

Total operating expenses

     350       1,128       1,957       1,976       2,104  

Other income

     1       17       3       2       11  

Income before minority interest and gains on sales of discontinued operations

     157       226       674       693       783  

Minority interest in discontinued operations

     (11 )     (16 )     (45 )     (47 )     (58 )
                                        

Income from discontinued operations before gains on sales of discontinued operations

     146       210       629       646       725  

Net gains on sales of discontinued operations

     3,726       8,014       6,617       103       19,743  

Minority interest in discontinued operations

     (243 )     (535 )     (442 )     (7 )     (1,481 )
                                        

Net gains on sales of discontinued operations, net of minority interest

     3,483       7,479       6,175       96       18,262  

Net income from discontinued operations before release of FASB FIN 48 tax liability

     3,629       7,689       6,804       742       18,987  

Release of FASB FIN 48 tax liability

     —         —         1,473       —         —    
                                        

Net income from discontinued operations

   $ 3,629     $ 7,689     $ 8,277     $ 742     $ 18,987  
                                        

 

Highwoods Properties, Inc.   5    03/31/08


Capitalization

Dollars, shares, and units in thousands

 

 

     03/31/08    12/31/07    09/30/07    06/30/07    03/31/07

Long-Term Debt (see pages 7 & 8):

   $ 1,703,238    $ 1,641,987    $ 1,601,474    $ 1,557,571    $ 1,487,509
                                  

Financing Obligations:

   $ 35,296    $ 35,071    $ 34,919    $ 35,683    $ 35,529
                                  

Preferred Stock (at liquidation value):

              

Series A 8 5/8% Perpetual Preferred Stock

   $ 82,937    $ 82,937    $ 82,937    $ 104,945    $ 104,945

Series B 8% Perpetual Preferred Stock

     52,500      52,500      52,500      52,500      92,500
                                  

Total preferred stock

   $ 135,437    $ 135,437    $ 135,437    $ 157,445    $ 197,445
                                  

Common Shares and Units Outstanding:

              

Common stock outstanding

     57,309      57,167      57,158      57,131      56,711

Minority interest partnership units

     3,951      4,057      4,059      4,062      4,115
                                  

Total common shares and units outstanding

     61,260      61,224      61,217      61,193      60,826

Stock price at period end

   $ 31.07    $ 29.38    $ 36.67    $ 37.50    $ 39.49
                                  

Market value of common equity

   $ 1,903,348    $ 1,798,761    $ 2,244,827    $ 2,294,738    $ 2,402,019
                                  

Total market capitalization with debt and obligations

   $ 3,777,319    $ 3,611,256    $ 4,016,657    $ 4,045,437    $ 4,122,502
                                  

See pages 30 to 35 for information regarding Highwoods’ Joint Ventures.

 

Highwoods Properties, Inc.   6    03/31/08


Long-Term Debt Summary

Dollars in thousands

 

 

     03/31/08     12/31/07     09/30/07     06/30/07     03/31/07  

Balances Outstanding:

          

Secured:

          

Conventional fixed rate 1/

   $ 643,041     $ 645,500     $ 657,408     $ 659,741     $ 662,036  

Variable rate debt

     26,890       19,811       11,920       1,014       13,688  
                                        

Secured total

     669,931       665,311       669,328       660,755       675,724  
                                        

Unsecured:

          

Fixed rate bonds and notes

     648,907       748,876       748,846       748,816       748,785  

Bank term loan

     137,500       —         —         —         —    

Credit facility

     246,900       227,800       183,300       148,000       63,000  
                                        

Unsecured total

     1,033,307       976,676       932,146       896,816       811,785  
                                        

Total

   $ 1,703,238     $ 1,641,987     $ 1,601,474     $ 1,557,571     $ 1,487,509  
                                        

End of Period Weighted Average Interest Rates:

          

Secured:

          

Conventional fixed rate

     6.62 %     6.62 %     6.63 %     6.63 %     6.63 %

Variable rate debt

     4.34 %     6.61 %     7.02 %     7.11 %     6.55 %
                                        

Secured total

     6.50 %     6.62 %     6.64 %     6.63 %     6.63 %
                                        

Unsecured:

          

Fixed rate bonds

     6.53 %     6.61 %     6.61 %     6.61 %     6.61 %

Bank term loan

     3.71 %     —         —         —         —    

Credit facility

     3.65 %     5.80 %     6.32 %     6.12 %     6.12 %
                                        

Unsecured total

     5.47 %     6.42 %     6.56 %     6.53 %     6.57 %
                                        

Average

     5.88 %     6.50 %     6.59 %     6.57 %     6.60 %
                                        

Maturity Schedule:

 

      Future Maturities of Debt    Total Debt 2/    Average
Interest Rate
 
Year    Secured Debt 2/    Unsecured Debt      

2008

   $ —      $ —      $ —      —    

2009

     128,915      296,900      425,815    5.42 %

2010

     24,416      —        24,416    4.32 %

2011

     —        137,500      137,500    3.71 %

2012

     212,617      —        212,617    6.94 %

2013

     266,776      —        266,776    5.90 %

2014

     37,207      —        37,207    5.79 %

2015

     —        —        —      —    

2016

     —        —        —      —    

2017

     —        398,907      398,907    5.85 %

2018

     —        200,000      200,000    7.50 %
                           

Total maturities

   $ 669,931    $ 1,033,307    $ 1,703,238    5.88 %
                           

Weighted average maturity = 5.3 years

 

1/ Includes a $22.6 million loan related to a consolidated 20% owned joint venture (Harborview) and $37.2 million in loans at March 31, 2008 related to a consolidated 50% joint venture (Markel).
2/ All periods exclude annual principal amortization.

 

Highwoods Properties, Inc.   7    03/31/08


Long-Term Debt Detail

Dollars in thousands

 

 

Secured Loans

          

Lender

   Rate     Maturity
Date
   Loan
Balance
03/31/08
   Undepreciated
Book Value of
Assets Secured

Northwestern Mutual

   7.05 %   Jan-12    $ 190,000    $ 298,056

Northwestern Mutual

   6.03 %   Mar-13      135,009      184,135

Massachusetts Mutual Life Ins. Co. 1/

   5.68 %   Dec-13      120,375      214,208

Monumental Life Ins. Co. 2/

   7.77 %   Nov-09      79,827      198,610

Monumental Life Ins. Co. 2/

   7.87 %   Nov-09      41,029   

Metropolitan Life Ins. Co. 3/

   6.06 %   Oct-12      22,617      39,065

Wells Fargo 4/

   4.36 %   May-10      14,890      18,864

Principal Life Insurance Company 5/

   5.79 %   Jan-14      11,406      14,380

Principal Life Insurance Company 5/

   5.79 %   Jan-14      11,406      18,781

Massachusetts Mutual Life Ins. Co. 1/

   6.48 %   Dec-13      10,650   

Wells Fargo 4/

   4.26 %   May-10      9,526      12,132

Principal Life Insurance Company 5/

   5.74 %   Jan-14      8,994      14,127

Principal Life Insurance Company 5/

   5.89 %   Jan-14      5,401      7,514

Lutheran Brotherhood

   6.75 %   Apr-09      3,655      7,895

Royal Bank of Canada 4/

   4.51 %   Dec-09      2,473      20,889

Security Life of Denver

   8.85 %   Aug-09      1,930      9,418

American United Life

   9.00 %   Jun-13      743      3,344
                      
   6.50 %        669,931    $ 1,061,418
                      

Unsecured Bonds

          

Bonds

   8.13 %   Jan-09      50,000   

Bonds

   5.85 %   Mar-17      398,907   

Bonds

   7.50 %   Apr-18      200,000   
                  
   6.53 %        648,907   
                  

Unsecured Loans

          

Credit facility 4/ 6/

   3.65 %   May-09      246,900   

Bank term loan 4/

   3.71 %   Feb-11      137,500   
                  
   3.67 %        384,400   
                  

Total Debt

   5.88 %      $ 1,703,238   
                  

 

1/ These two loans are secured by the same assets.
2/ These two loans are secured by the same assets.
3/ Loan relates to a consolidated 20% owned joint venture (Harborview).
4/ Floating rate loans based on one month libor.
5/ Loans relate to a consolidated 50% owned joint venture (Markel).
6/ Maturity date excludes one-year extension option.

 

Highwoods Properties, Inc.   8    03/31/08


Portfolio Summary – Wholly-Owned Properties Only 1/

(Rentable Square Feet)

 

 

Office Industrial & Retail    03/31/08     12/31/07     09/30/07     06/30/07     03/31/07  

In-Service:

          

Office 2/

   19,565,000     19,260,000     19,003,000     19,194,000     19,154,000  

Industrial

   6,036,000     6,036,000     5,942,000     6,280,000     6,280,000  

Retail 3/

   1,314,000     1,317,000     1,318,000     1,317,000     1,326,000  
                              

Total 4/

   26,915,000     26,613,000     26,263,000     26,791,000     26,760,000  
                              

Development Completed - Not Stabilized:

          

Office 2/

   524,000     607,000     867,000     560,000     600,000  

Industrial

   681,000     681,000     681,000     681,000     418,000  

Retail

   —       —       —       —       —    
                              

Total

   1,205,000     1,288,000     1,548,000     1,241,000     1,018,000  
                              

Development - In Process:

          

Office 2/

   717,000     887,000     1,233,000     1,387,000     1,166,000  

Industrial

   200,000     —       120,000     120,000     383,000  

Retail

   —       30,000     30,000     —       —    
                              

Total

   917,000     917,000     1,383,000     1,507,000     1,549,000  
                              

Total:

          

Office 2/

   20,806,000     20,754,000     21,103,000     21,141,000     20,920,000  

Industrial

   6,917,000     6,717,000     6,743,000     7,081,000     7,081,000  

Retail 3/

   1,314,000     1,347,000     1,348,000     1,317,000     1,326,000  
                              

Total 4/

   29,037,000     28,818,000     29,194,000     29,539,000     29,327,000  
                              

Same Property

          

Office 2/

   18,498,000     18,498,000     18,498,000     18,498,000     18,498,000  

Industrial

   5,916,000     5,916,000     5,916,000     5,916,000     5,916,000  

Retail

   1,314,000     1,314,000     1,314,000     1,314,000     1,314,000  
                              

Total

   25,728,000     25,728,000     25,728,000     25,728,000     25,728,000  
                              

Percent Leased/Pre-Leased:

          

In-Service:

          

Office

   90.4 %   91.1 %   89.7 %   88.5 %   89.3 %

Industrial

   91.0 %   94.2 %   91.4 %   90.8 %   91.9 %

Retail

   92.9 %   94.9 %   94.4 %   94.8 %   95.4 %
                              

Total

   90.7 %   92.0 %   90.4 %   89.3 %   90.2 %
                              

Development Completed - Not Stabilized:

          

Office

   67.4 %   75.9 %   75.9 %   69.9 %   62.8 %

Industrial

   78.2 %   78.2 %   78.2 %   61.0 %   44.0 %

Retail

   —       —       —       —       —    
                              

Total

   73.5 %   77.1 %   76.9 %   65.0 %   55.1 %
                              

Development - In Process:

          

Office

   65.7 %   59.9 %   71.2 %   72.5 %   55.0 %

Industrial

   50.0 %   —       100.0 %   0.0 %   50.1 %

Retail

   —       100.0 %   100.0 %   —       —    
                              

Total

   62.3 %   61.2 %   74.3 %   66.7 %   53.8 %
                              

Same Property

          

Office

   90.3 %   91.0 %   89.9 %   88.9 %   89.5 %

Industrial

   90.9 %   94.1 %   91.4 %   91.7 %   92.8 %

Retail

   92.9 %   95.1 %   94.7 %   95.1 %   95.6 %
                              

Total

   90.5 %   91.9 %   90.5 %   89.9 %   90.6 %
                              

 

1/ Excludes properties recorded on our Balance Sheet that relate to 50% or less owned joint ventures properties that are consolidated under GAAP.
2/ Substantially all of our Office properties are located in suburban markets.
3/ Excludes 428,000 square feet of basement space in the Country Club Plaza and other Kansas City Retail properties.
4/ Excludes minor for rent apartment buildings.

 

Highwoods Properties, Inc.   9    03/31/08


Portfolio Summary

(Continued)

As of March 31, 2008

 

 

Summary by Location, Wholly-Owned Properties Only 1/:  

Market

   Rentable
Square Feet
    Occupancy     Percentage of Annualized Cash Revenue 2/  
       Office     Industrial     Retail     Total  

Raleigh 3/

   3,712,000     90.3 %   15.3 %   —       —       15.3 %

Nashville

   3,184,000     95.0 %   14.5 %   —       —       14.5 %

Kansas City

   2,229,000  4/   88.8 %   4.2 %   0.0 %   9.4 %   13.6 %

Atlanta

   5,289,000     91.6 %   9.8 %   3.8 %   —       13.6 %

Tampa

   2,418,000     94.7 %   13.3 %   —       —       13.3 %

Piedmont Triad 5/

   5,358,000     85.2 %   6.4 %   3.7 %   —       10.1 %

Richmond

   2,135,000     93.5 %   8.9 %   —       —       8.9 %

Memphis

   1,276,000     93.8 %   5.7 %   —       —       5.7 %

Greenville

   897,000     86.4 %   3.2 %   —       —       3.2 %

Orlando

   317,000     96.9 %   1.4 %   —       —       1.4 %

Other

   100,000     68.2 %   0.4 %   —       —       0.4 %
                                    

Total

   26,915,000     90.7 %   83.1 %   7.5 %   9.4 %   100.0 %
                                    

Summary by Location, Including Joint Venture Properties:

 

Market

   Rentable
Square Feet
    Occupancy     Percentage of Annualized Cash Revenue 2/ 6/  
       Office     Industrial     Retail     Multi-Family     Total  

Raleigh

   3,890,000     90.8 %   13.9 %   —       —       —       13.9 %

Atlanta

   6,124,000     92.1 %   10.1 %   3.4 %   —       —       13.5 %

Kansas City

   2,943,000  4/   87.3 %   4.7 %   0.0 %   8.3 %   —       13.0 %

Nashville

   3,184,000     95.0 %   12.8 %   —       —       —       12.8 %

Tampa

   2,623,000     95.1 %   12.0 %   —       —       —       12.0 %

Piedmont Triad

   5,722,000     86.0 %   6.0 %   3.2 %   —       —       9.2 %

Richmond

   2,548,000     94.5 %   8.4 %   —       —       —       8.4 %

Memphis

   1,276,000     93.8 %   5.0 %   —       —       —       5.0 %

Orlando

   2,171,000     91.8 %   4.6 %   —       —       —       4.6 %

Des Moines

   2,505,000     91.4 %   3.3 %   0.5 %   0.1 %   0.4 %   4.3 %

Greenville

   897,000     86.5 %   2.8 %   —       —       —       2.8 %

Other

   210,000     84.9 %   0.4 %   —       —       —       0.4 %

Charlotte

   148,000     100.0 %   0.1 %   —       —       —       0.1 %
                                          

Total

   34,241,000     91.0 %   84.1 %   7.1 %   8.4 %   0.4 %   100.0 %
                                          

 

1/ Excludes properties recorded on our Balance Sheet that relate to 50% or less owned joint ventures properties that are consolidated under GAAP.
2/ Annualized Cash Revenue is March, 2008 cash rental revenue (base rent plus operating expense pass through revenue excluding straight-line rental income) multiplied by 12.
3/ Raleigh Market encompasses Raleigh, Durham, Cary, and Research Triangle metropolitan area.
4/ Excludes 428,000 square feet of basement space in the Country Club Plaza and other Kansas City Retail properties.
5/ Piedmont Triad Market encompasses Greensboro, Winston-Salem metropolitan area.
6/ Includes Highwoods’ share of Joint Venture Annualized Cash Revenue, see page 33.

 

Highwoods Properties, Inc.   10    03/31/08


Portfolio Summary - Wholly-Owned Properties Only

(Continued)

As of March 31, 2008

 

 

     Office Properties 1/     Industrial  

Market

   Rentable
Square Feet
   Occupancy     Percentage
of Office
Annualized
Cash
Revenue 2/
    Rentable
Square Feet
   Occupancy     Percentage
of Industrial
Annualized
Cash
Revenue 2/
 

Raleigh

   3,712,000    90.3 %   18.6 %   —      —       —    

Nashville

   3,184,000    95.0 %   17.4 %   —      —       —    

Tampa

   2,418,000    94.7 %   15.9 %   —      —       —    

Atlanta

   2,470,000    88.6 %   11.8 %   2,819,000    94.2 %   51.0 %

Richmond

   2,135,000    93.5 %   10.7 %   —      —       —    

Piedmont Triad

   2,145,000    80.6 %   7.7 %   3,213,000    88.3 %   48.9 %

Memphis

   1,276,000    93.8 %   6.8 %   —      —       —    

Kansas City

   911,000    83.0 %   5.1 %   4,000    46.5 %   0.1 %

Greenville

   897,000    86.4 %   3.8 %   —      —       —    

Orlando

   317,000    96.9 %   1.7 %   —      —       —    

Other

   100,000    68.2 %   0.5 %   —      —       —    
                                  
   19,565,000    90.4 %   100.0 %   6,036,000    91.0 %   100.0 %
                                  

 

     Retail  

Market

   Rentable
Square Feet
   Occupancy     Percentage
of Retail
Annualized
Cash
Revenue 2/
 

Kansas City 3/

   1,314,000    92.9 %   100.0 %
                 
   1,314,000    92.9 %   100.0 %
                 

 

1/ Excludes properties recorded on our Balance Sheet that relate to 50% or less owned joint ventures properties that are consolidated under GAAP.
2/ Annualized Cash Revenue is March, 2008 cash rental revenue (base rent plus operating expense pass through revenue excluding straight-line rental income) multiplied by 12.
3/ Excludes 428,000 square feet of basement space in the Country Club Plaza and other Kansas City Retail properties.

 

Highwoods Properties, Inc.   11    03/31/08


Occupancy Trends - Office, Industrial and Retail Properties 1/

 

 

 

Market

  

Measurement

   03/31/08     12/31/07     09/30/07     06/30/07     03/31/07  

Atlanta

   Rentable Square Feet    5,289,000     5,289,000     5,199,000     5,514,000     5,514,000  
   Occupancy    91.6 %   93.0 %   92.8 %   92.9 %   92.7 %
   Current Properties 2/    91.5 %   92.9 %   92.8 %   92.7 %   92.3 %

Columbia

   Rentable Square Feet    —       —       253,000     253,000     253,000  
   Occupancy    —       —       82.5 %   72.0 %   71.0 %
   Current Properties 2/    —       —       82.5 %   72.0 %   71.0 %

Greenville

   Rentable Square Feet    897,000     897,000     897,000     1,109,000     1,109,000  
   Occupancy    86.4 %   85.6 %   87.7 %   76.3 %   77.2 %
   Current Properties 2/    86.4 %   85.6 %   87.6 %   83.9 %   85.1 %

Kansas City 3/

   Rentable Square Feet    2,229,000     2,215,000     2,216,000     2,215,000     2,224,000  
   Occupancy    88.8 %   89.4 %   89.3 %   89.5 %   89.9 %
   Current Properties 2/    88.9 %   89.7 %   89.5 %   89.7 %   90.1 %

Memphis

   Rentable Square Feet    1,276,000     1,276,000     1,276,000     1,276,000     1,276,000  
   Occupancy    93.8 %   94.9 %   92.5 %   92.7 %   92.8 %
   Current Properties 2/    93.8 %   94.9 %   92.5 %   92.7 %   92.8 %

Nashville

   Rentable Square Feet    3,184,000     3,184,000     2,875,000     2,875,000     2,875,000  
   Occupancy    95.0 %   95.1 %   92.5 %   90.9 %   92.4 %
   Current Properties 2/    94.3 %   94.6 %   92.3 %   90.5 %   92.1 %

Orlando

   Rentable Square Feet    317,000     218,000     218,000     218,000     218,000  
   Occupancy    96.9 %   100.0 %   99.4 %   98.9 %   98.9 %
   Current Properties 2/    95.4 %   100.0 %   99.4 %   98.9 %   98.9 %

Piedmont Triad

   Rentable Square Feet    5,358,000     5,328,000     5,234,000     5,235,000     5,195,000  
   Occupancy    85.2 %   89.3 %   86.1 %   85.7 %   88.3 %
   Current Properties 2/    85.3 %   89.6 %   86.7 %   86.4 %   88.3 %

Raleigh

   Rentable Square Feet    3,712,000     3,554,000     3,553,000     3,554,000     3,554,000  
   Occupancy    90.3 %   91.5 %   88.1 %   86.5 %   86.6 %
   Current Properties 2/    90.7 %   91.5 %   88.1 %   86.5 %   86.6 %

Richmond

   Rentable Square Feet    2,135,000     2,134,000     2,024,000     2,024,000     2,024,000  
   Occupancy    93.5 %   92.5 %   91.8 %   90.0 %   89.8 %
   Current Properties 2/    93.4 %   92.3 %   91.6 %   89.9 %   89.6 %

Tampa

   Rentable Square Feet    2,418,000     2,418,000     2,418,000     2,418,000     2,418,000  
   Occupancy    94.7 %   95.0 %   95.6 %   96.5 %   98.2 %
   Current Properties 2/    94.7 %   95.0 %   95.6 %   96.5 %   98.2 %
                                 

Total 4/

   Rentable Square Feet    26,815,000     26,513,000     26,163,000     26,691,000     26,660,000  
   Occupancy    90.7 %   92.0 %   90.4 %   89.3 %   90.2 %
                                 
   Current Properties 2/    90.6 %   91.9 %   90.5 %   89.9 %   90.6 %
                                 

 

1/ Excludes properties recorded on our Balance Sheet that relate to 50% or less owned joint ventures properties that are consolidated under GAAP.
2/ Only includes properties that were owned and in-service for all periods shown.
3/ Excludes 428,000 square feet of basement space in the Country Club Plaza and other Kansas City Retail properties.
4/ Excludes a 100,000 square foot building located in South Florida.

 

Highwoods Properties, Inc.   12    03/31/08


Leasing Statistics

Office Portfolio 1/

 

 

 

     Three Months Ended  
     3/31/08 2/     12/31/07 3/     9/30/07 4/     6/30/07 5/     3/31/07 6/     Average  

Net Effective Rents Related to Re-leased Space:

              

Number of lease transactions (signed leases)

     126       126       121       166       130       134  

Rentable square footage leased

     602,049       920,405       1,125,050       865,958       726,080       847,908  

Square footage of Renewal Deals

     385,756       730,702       720,127       590,542       451,125       575,650  

Renewed square footage (% of total)

     64.1 %     79.4 %     64.0 %     68.2 %     62.1 %     67.9 %

New Leases square footage (% of total)

     35.9 %     20.6 %     36.0 %     31.8 %     37.9 %     32.1 %
 

Weighted average per rentable square foot over the lease term:

              

Base rent

   $ 19.82     $ 19.35     $ 19.32     $ 20.13     $ 18.25     $ 19.37  

Tenant improvements

     (1.10 )     (1.64 )     (0.93 )     (2.00 )     (1.70 )     (1.47 )

Leasing commissions 7/

     (0.44 )     (0.62 )     (0.51 )     (0.63 )     (0.59 )     (0.56 )

Rent concessions

     (0.13 )     (0.19 )     (0.40 )     (0.21 )     (0.06 )     (0.20 )
                                                

Effective rent

     18.15       16.90       17.48       17.29       15.90       17.14  

Expense stop

     (5.90 )     (6.05 )     (6.31 )     (6.04 )     (5.06 )     (5.87 )
                                                

Equivalent effective net rent

   $ 12.25     $ 10.85     $ 11.17     $ 11.25     $ 10.84     $ 11.27  
                                                

Weighted average term in years

     4.0       4.4       4.6       4.5       5.0       4.5  
                                                
 

Capital Expenditures Related to Re-leased Space:

              

Tenant Improvements:

              

Total dollars committed under signed leases

   $ 3,504,078     $ 7,696,269     $ 6,513,821     $ 8,589,754     $ 7,604,253     $ 6,781,635  

Rentable square feet

     602,049       920,405       1,125,050       865,958       726,080       847,908  
                                                

Per rentable square foot

   $ 5.82     $ 8.36     $ 5.79     $ 9.92     $ 10.47     $ 8.00  
                                                

Leasing Commissions:

              

Total dollars committed under signed leases 7/

   $ 1,190,054     $ 2,719,401     $ 2,747,213     $ 2,303,936     $ 2,107,213     $ 2,213,563  

Rentable square feet

     602,049       920,405       1,125,050       865,958       726,080       847,908  
                                                

Per rentable square foot

   $ 1.98     $ 2.95     $ 2.44     $ 2.66     $ 2.90     $ 2.61  
                                                

Total:

              

Total dollars committed under signed leases

   $ 4,694,132     $ 10,415,670     $ 9,261,034     $ 10,893,690     $ 9,711,466     $ 8,995,198  

Rentable square feet

     602,049       920,405       1,125,050       865,958       726,080       847,908  
                                                

Per rentable square foot

   $ 7.80     $ 11.32     $ 8.23     $ 12.58     $ 13.38     $ 10.61  
                                                

 

1/ Excludes properties recorded on our Balance Sheet that relate to 50% or less owned joint ventures properties that are consolidated under GAAP.
2/ Includes 84K square feet of leases that start in 2010 or later.
3/ Includes 91K square feet of leases that start in 2010 or later.
4/ Includes 94K square feet of leases that start in 2009 or later.
5/ Includes 213K square feet of leases that start in 2009 or later.
6/ Includes 98K square feet of leases that start in 2009 or later.
7/ Excludes a full allocation of internal leasing costs.

 

Highwoods Properties, Inc.   13    03/31/08


Leasing Statistics

Industrial Portfolio

 

 

 

     Three Months Ended  
     3/31/08     12/31/07     9/30/07     6/30/07 1/     3/31/07     Average  

Net Effective Rents Related to Re-leased Space:

              

Number of lease transactions (signed leases)

     7       10       8       18       14       11  

Rentable square footage leased

     158,324       694,808       115,617       575,033       188,562       346,469  

Square footage of Renewal Deals

     150,170       538,836       73,793       489,312       175,579       285,538  

Renewed square footage (% of total)

     94.8 %     77.6 %     63.8 %     85.1 %     93.1 %     82.4 %

New Leases square footage (% of total)

     5.2 %     22.4 %     36.2 %     14.9 %     6.9 %     17.6 %
 

Weighted average per rentable square foot over the lease term:

              

Base rent

   $ 5.95     $ 4.03     $ 7.53     $ 3.82     $ 4.63     $ 5.19  

Tenant improvements

     (0.07 )     (0.04 )     (0.71 )     (0.23 )     (0.20 )     (0.25 )

Leasing commissions 2/

     0.00       (0.05 )     (0.14 )     (0.06 )     (0.04 )     (0.06 )

Rent concessions

     0.00       0.00       (0.10 )     (0.05 )     (0.02 )     (0.03 )
                                                

Effective rent

     5.88       3.94       6.58       3.48       4.37       4.85  

Expense stop

     (0.10 )     (0.05 )     (1.04 )     (0.19 )     (0.24 )     (0.32 )
                                                

Equivalent effective net rent

   $ 5.78     $ 3.89     $ 5.54     $ 3.29     $ 4.13     $ 4.53  
                                                

Weighted average term in years

     3.3       2.6       4.3       2.3       2.5       3.0  
                                                
 

Capital Expenditures Related to Re-leased Space:

              

Tenant Improvements:

              

Total dollars committed under signed leases

   $ 50,537     $ 40,925     $ 424,840     $ 528,135     $ 142,102     $ 237,308  

Rentable square feet

     158,324       694,808       115,617       575,033       188,562       346,469  
                                                

Per rentable square foot

   $ 0.32     $ 0.06     $ 3.67     $ 0.92     $ 0.75     $ 0.68  
                                                

Leasing Commissions:

              

Total dollars committed under signed leases 2/

   $ 1,918     $ 136,633     $ 74,106     $ 142,246     $ 23,647     $ 75,710  

Rentable square feet

     158,324       694,808       115,617       575,033       188,562       346,469  
                                                

Per rentable square foot

   $ 0.01     $ 0.20     $ 0.64     $ 0.25     $ 0.13     $ 0.22  
                                                

Total:

              

Total dollars committed under signed leases

   $ 52,455     $ 177,558     $ 498,945     $ 670,380     $ 165,749     $ 313,018  

Rentable square feet

     158,324       694,808       115,617       575,033       188,562       346,469  
                                                

Per rentable square foot

   $ 0.33     $ 0.26     $ 4.32     $ 1.17     $ 0.88     $ 0.90  
                                                

 

1/ Includes 5K square feet of leases that start in 2009 or later.
2/ Excludes a full allocation of internal leasing costs.

 

Highwoods Properties, Inc.   14    03/31/08


Leasing Statistics

Retail Portfolio

 

 

 

     Three Months Ended  
     3/31/08     12/31/07 1/     9/30/07     6/30/07     3/31/07 2/     Average  

Net Effective Rents Related to Re-leased Space:

              

Number of lease transactions (signed leases)

     7       12       8       8       9       9  

Rentable square footage leased

     30,942       44,509       24,629       14,721       41,357       31,232  

Square footage of Renewal Deals

     18,826       37,318       18,097       7,072       39,171       24,097  

Renewed square footage (% of total)

     60.8 %     83.8 %     73.5 %     48.0 %     94.7 %     77.2 %

New Leases square footage (% of total)

     39.2 %     16.2 %     26.5 %     52.0 %     5.3 %     22.8 %
 

Weighted average per rentable square foot over the lease term:

              

Base rent

   $ 31.80     $ 20.44     $ 24.06     $ 33.29     $ 23.23     $ 26.56  

Tenant improvements

     (0.40 )     (1.46 )     (1.17 )     (2.57 )     (0.12 )     (1.14 )

Leasing commissions 3/

     (0.54 )     (0.26 )     (0.46 )     (1.25 )     (0.24 )     (0.55 )

Rent concessions

     (1.47 )     0.00       0.00       0.00       0.00       (0.29 )
                                                

Effective rent

     29.39       18.72       22.43       29.47       22.87       24.58  

Expense stop

     0.00       0.00       0.00       0.00       0.00       0.00  
                                                

Equivalent effective net rent

   $ 29.39     $ 18.72     $ 22.43     $ 29.47     $ 22.87     $ 24.58  
                                                

Weighted average term in years

     8.6       5.6       6.1       7.0       4.2       6.3  
                                                
 

Capital Expenditures Related to Re-leased Space:

              

Tenant Improvements:

              

Total dollars committed under signed leases

   $ 161,500     $ 509,473     $ 260,407     $ 335,337     $ 27,507     $ 258,845  

Rentable square feet

     30,942       44,509       24,629       14,721       41,357       31,232  
                                                

Per rentable square foot

   $ 5.22     $ 11.45     $ 10.57     $ 22.78     $ 0.67     $ 8.29  
                                                

Leasing Commissions:

 

   

Total dollars committed under signed leases 3/

   $ 123,220     $ 21,542     $ 17,601     $ 83,077     $ 1,981     $ 49,484  

Rentable square feet

     30,942       44,509       24,629       14,721       41,357       31,232  
                                                

Per rentable square foot

   $ 3.98     $ 0.48     $ 0.71     $ 5.64     $ 0.05     $ 1.58  
                                                

Total:

              

Total dollars committed under signed leases

   $ 284,720     $ 531,015     $ 278,008     $ 418,414     $ 29,488     $ 308,329  

Rentable square feet

     30,942       44,509       24,629       14,721       41,357       31,232  
                                                

Per rentable square foot

   $ 9.20     $ 11.93     $ 11.29     $ 28.42     $ 0.71     $ 9.87  
                                                

 

1/ Includes 9K square feet of leases that start in 2010 or later.
2/ Includes 17K square feet of leases that start in 2009 or later.
3/ Excludes a full allocation of internal leasing costs.

 

Highwoods Properties, Inc.   15    03/31/08


Leasing Statistics by Market

For the Three Months Ended As of 3/31/08

 

 

 

Office Portfolio 1/               

Market

   Rentable
Square Feet
Leased
   Average
Term
   GAAP
Rental
Rate
   TI’s
Per SF
   Lease
Commissions
Per SF 2/ 3/

Raleigh

   193,140    3.5    $ 18.26    $ 3.98    $ 1.34

Richmond

   124,956    4.3      19.46      5.22      2.10

Piedmont Triad

   90,637    3.2      16.61      6.17      1.56

Nashville

   61,827    4.6      20.64      4.83      1.62

Memphis

   44,744    3.0      20.98      7.26      1.58

Tampa

   42,259    6.3      31.83      11.62      5.05

Atlanta

   33,769    4.7      18.45      11.66      1.94

Kansas City

   10,717    2.3      19.43      1.30      2.75
                              
   602,049    4.0    $ 19.69    $ 5.82    $ 1.98
                              
Industrial Portfolio               

Market

   Rentable
Square Feet
Leased
   Average
Term
   GAAP
Rental
Rate
   TI’s
Per SF
   Lease
Commissions
Per SF 2/ 3/

Piedmont Triad

   95,534    2.6    $ 5.19    $ 0.50    $ —  

Atlanta

   62,790    4.4      7.10      0.05      —  
                              
   158,324    3.3    $ 5.95    $ 0.32    $ —  
                              
Retail Portfolio               

Market

   Rentable
Square Feet
Leased
   Average
Term
   GAAP
Rental
Rate
   TI’s
Per SF
   Lease
Commissions
Per SF 2/ 3/

Kansas City

   30,942    8.6    $ 30.33    $ 5.22    $ 3.98
                              
   30,942    8.6    $ 30.33    $ 5.22    $ 3.98
                              

 

1/ Excludes properties recorded on our Balance Sheet that relate to 50% or less owned joint ventures properties that are consolidated under GAAP.
2/ Lease commissions by market per square foot excludes capitalized internal leasing costs.
3/ The amount of capitalized internal leasing cost not allocated to individual deals or product types was $766K.

 

Highwoods Properties, Inc.   16    03/31/08


Rental Rate Comparisons by Market

For the Three Months Ended As of 3/31/08

 

 

 

Office Portfolio 1/

 

          

Market

   Rentable
Square Feet
Leased
    Current
Rent
    Previous
Rent
    Percentage
Change

Rent
     

Raleigh

     193,140     $ 18.26     $ 16.15       13.0 %  

Richmond

     124,956       19.46       18.20       6.9 %  

Piedmont Triad

     90,637       16.61       16.51       0.6 %  

Nashville

     61,827       20.64       18.85       9.5 %  

Memphis

     44,744       20.98       18.67       12.4 %  

Tampa

     42,259       31.83       24.43       30.3 %  

Atlanta

     33,769       18.45       18.39       0.3 %  

Kansas City

     10,717       19.43       18.66       4.1 %  
                                  

GAAP Rent Growth

     602,049     $ 19.69     $ 17.82       10.5 %  
                                  

Cash Rent Growth

     602,049     $ 18.89     $ 19.08       -1.0 %  
                                  

 

Industrial Portfolio

 

          

Market

   Rentable
Square Feet
Leased
    Current
Rent
    Previous
Rent
    Percentage
Change

Rent
   

Piedmont Triad

     95,534     $ 5.19     $ 4.27       21.8 %  

Atlanta

     62,790       7.10       6.84       3.7 %  
                                  

GAAP Rent Growth

     158,324     $ 5.95     $ 5.29       12.5 %  
                                  

Cash Rent Growth

     158,324     $ 5.90     $ 5.79       2.0 %  
                                  

 

Retail Portfolio

 

          

Market

   Rentable
Square Feet
Leased
    Current
Rent
    Previous
Rent 2/
    Percentage
Change

Rent
   
          

Kansas City

     30,942     $ 30.33     $ 27.33       11.0 %  
                                  

GAAP Rent Growth

     30,942     $ 30.33     $ 27.33       11.0 %  
                                  

Cash Rent Growth

     30,942     $ 31.15     $ 26.49       17.6 %  
                                  

 

Average Cash Rental Rates for All In Place Leases at: 1/ 3/

 

          

Type

   3/31/08     3/31/07     3/31/06     3/31/05     3/31/04

Office

   $ 19.80     $ 18.99     $ 18.04     $ 17.53     $ 17.54

Industrial

     5.27       5.11       5.08       4.73       4.61

Retail 2/

     32.64       30.04       27.98       27.01       24.27
                                      

Weighted average rate

   $ 16.93     $ 16.19     $ 15.45     $ 15.08     $ 14.77
                                      

Annual % growth rate

     4.6 %     4.8 %     2.5 %     2.1 %  
                                  

 

1/ Excludes properties recorded on our Balance Sheet that relate to 50% or less owned joint ventures properties that are consolidated under GAAP.
2/ Excludes percentage rent.
3/ Average cash rental rates represent March, 2008 cash rental revenue (base rent plus operating expense pass through revenue excluding straight-line rental income) multiplied by 12 and divided by the related leased square feet.

 

Highwoods Properties, Inc.   17    03/31/08


Lease Expirations

March 31, 2008

Dollars in thousands

 

 

              Year    Rentable
Square Feet
Expiring
   Percent of
Rentable
Square
Feet
    Annualized
Cash
Revenue 1/
   Average
Rental
Rate
   Percent of
Annualized
Cash
Revenue 1/
 
Office: 2/              

2008 /3

   1,579,777    8.9 %   $ 32,432    $ 20.53    9.2 %

2009

   2,268,764    12.7 %     45,521      20.06    12.9 %

2010

   2,377,108    13.3 %     50,607      21.29    14.4 %

2011

   2,851,509    16.1 %     55,148      19.34    15.6 %

2012

   2,252,536    12.6 %     46,290      20.55    13.1 %

2013

   1,627,019    9.1 %     28,809      17.71    8.2 %

2014

   1,113,573    6.3 %     22,794      20.47    6.5 %

2015

   958,777    5.4 %     19,347      20.18    5.5 %

2016

   748,170    4.2 %     13,747      18.37    3.9 %

2017

   934,561    5.2 %     18,114      19.38    5.1 %

2018 and thereafter

   1,098,525    6.2 %     19,818      18.04    5.6 %
                               
   17,810,319    100.0 %   $ 352,627    $ 19.80    100.0 %
                               
Industrial:              

2008 /4

   509,079    8.4 %   $ 2,956    $ 5.81    9.3 %

2009

   1,188,195    19.8 %     6,442      5.42    20.3 %

2010

   828,212    13.7 %     4,390      5.30    13.8 %

2011

   890,326    14.8 %     4,376      4.92    13.8 %

2012

   421,419    7.0 %     2,459      5.84    7.7 %

2013

   483,719    8.0 %     2,873      5.94    9.0 %

2014

   414,465    6.9 %     2,275      5.49    7.2 %

2015

   271,382    4.5 %     994      3.66    3.1 %

2016

   264,597    4.4 %     1,040      3.93    3.3 %

2017

   149,600    2.5 %     724      4.84    2.3 %

2018 and thereafter

   604,640    10.0 %     3,247      5.37    10.2 %
                               
   6,025,634    100.0 %   $ 31,776    $ 5.27    100.0 %
                               

 

1/ Annualized Cash Revenue is March, 2008 cash rental revenue (base rent plus operating expense pass through revenue excluding straight-line rental income) multiplied by 12.
2/ Excludes properties recorded on our Balance Sheet that relate to 50% or less owned joint ventures properties that are consolidated under GAAP.
3/ Includes 144,000 square feet of leases that are on a month to month basis or 0.8% of total annualized revenue.
4/ Includes 81,000 square feet of leases that are on a month to month basis or 0.1% of total annualized revenue.

Note: 2008 and beyond expirations that have been renewed are reflected above based on the renewal expiration date.

 

Highwoods Properties, Inc.   18    03/31/08


Lease Expirations

March 31, 2008

(Continued)

Dollars in thousands

 

 

              Year    Rentable
Square Feet
Expiring
   Percent of
Rentable
Square Feet
    Annualized
Cash
Revenue 1/
   Average
Rental
Rate
   Percent of
Annualized
Cash
Revenue 1/
 

Retail:

             

2008 2/

   75,041    6.2 %   $ 1,969    $ 26.24    4.9 %

2009

   150,566    12.3 %     4,765      31.65    12.0 %

2010

   89,227    7.3 %     3,638      40.77    9.1 %

2011

   58,702    4.8 %     1,967      33.51    4.9 %

2012

   165,254    13.5 %     5,250      31.77    13.2 %

2013

   69,334    5.7 %     2,723      39.27    6.8 %

2014

   97,042    8.0 %     2,057      21.20    5.2 %

2015

   137,405    11.3 %     4,684      34.09    11.8 %

2016

   65,526    5.4 %     2,745      41.89    6.9 %

2017

   107,946    8.8 %     2,841      26.32    7.1 %

2018 and thereafter

   203,941    16.7 %     7,186      35.24    18.1 %
                               
   1,219,984    100.0 %   $ 39,825    $ 32.64    100.0 %
                               
Total:              

2008 3/ 4/

   2,163,897    8.6 %   $ 37,357    $ 17.26    8.8 %

2009

   3,607,525    14.4 %     56,728      15.72    13.4 %

2010

   3,294,547    13.1 %     58,635      17.80    13.8 %

2011

   3,800,537    15.2 %     61,491      16.18    14.6 %

2012

   2,839,209    11.3 %     53,999      19.02    12.7 %

2013

   2,180,072    8.7 %     34,405      15.78    8.1 %

2014

   1,625,080    6.5 %     27,126      16.69    6.4 %

2015

   1,367,564    5.5 %     25,025      18.30    5.9 %

2016

   1,078,293    4.3 %     17,532      16.26    4.1 %

2017

   1,192,107    4.8 %     21,679      18.19    5.1 %

2018 and thereafter

   1,907,106    7.6 %     30,251      15.86    7.1 %
                               
   25,055,937    100.0 %   $ 424,228    $ 16.93    100.0 %
                               

 

1/ Annualized Cash Revenue is March, 2008 cash rental revenue (base rent plus operating expense pass through revenue excluding straight-line rental income) multiplied by 12.
2/ Includes 18,000 square feet of leases that are on a month to month basis or 0.1% of total annualized revenue.
3/ Includes 243,000 square feet of leases that are on a month to month basis or 1.0% of total annualized revenue.
4/ Excludes properties recorded on our Balance Sheet that relate to 50% or less owned joint ventures properties that are consolidated under GAAP.

Note: 2008 and beyond expirations that have been renewed are reflected above based on the renewal expiration date.

 

Highwoods Properties, Inc.   19    03/31/08


Office Lease Expirations by Market by Quarter 1/

Dollars in thousands

 

 

               Three Months Ended  
               6/30/08 2/     9/30/08     12/31/08     3/31/09     Total  
Atlanta    RSF         61,645       144,708       12,991       18,418       237,762  
   % of Total Office RSF         0.3 %     0.8 %     0.1 %     0.1 %     1.3 %
   Annualized Cash Revenue    3/    $ 1,406     $ 2,774     $ 211     $ 366     $ 4,757  
   % of Total Office Annl Cash Rev         0.4 %     0.8 %     0.1 %     0.1 %     1.3 %
Greenville    RSF         120       19,763       0       19,998       39,881  
   % of Total Office RSF         0.0 %     0.1 %     0.0 %     0.1 %     0.2 %
   Annualized Cash Revenue    3/    $ 2     $ 383     $ —       $ 333     $ 718  
   % of Total Office Annl Cash Rev         0.0 %     0.1 %     0.0 %     0.1 %     0.2 %
Kansas City    RSF         29,553       18,521       27,321       36,925       112,320  
   % of Total Office RSF         0.2 %     0.1 %     0.2 %     0.2 %     0.6 %
   Annualized Cash Revenue    3/    $ 644     $ 397     $ 522     $ 756     $ 2,319  
   % of Total Office Annl Cash Rev         0.2 %     0.1 %     0.1 %     0.2 %     0.7 %
Memphis    RSF         50,227       15,681       64,524       70,654       201,086  
   % of Total Office RSF         0.3 %     0.1 %     0.4 %     0.4 %     1.1 %
   Annualized Cash Revenue    3/    $ 1,094     $ 314     $ 1,401     $ 1,586     $ 4,395  
   % of Total Office Annl Cash Rev         0.3 %     0.1 %     0.4 %     0.4 %     1.2 %
Nashville    RSF         51,441       56,794       30,386       123,745       262,366  
   % of Total Office RSF         0.3 %     0.3 %     0.2 %     0.7 %     1.5 %
   Annualized Cash Revenue    3/    $ 996     $ 1,107     $ 677     $ 2,437     $ 5,217  
   % of Total Office Annl Cash Rev         0.3 %     0.3 %     0.2 %     0.7 %     1.5 %
Orlando    RSF         0       0       0       0       0  
   % of Total Office RSF         0.0 %     0.0 %     0.0 %     0.0 %     0.0 %
   Annualized Cash Revenue    3/    $ —       $ —       $ —       $ —       $ —    
   % of Total Office Annl Cash Rev         0.0 %     0.0 %     0.0 %     0.0 %     0.0 %
Piedmont Triad    RSF         149,261       51,715       16,079       31,471       248,526  
   % of Total Office RSF         0.8 %     0.3 %     0.1 %     0.2 %     1.4 %
   Annualized Cash Revenue    3/    $ 2,746     $ 1,017     $ 273     $ 616     $ 4,652  
   % of Total Office Annl Cash Rev         0.8 %     0.3 %     0.1 %     0.2 %     1.3 %
Raleigh    RSF         183,639       217,328       53,827       176,760       631,554  
   % of Total Office RSF         1.0 %     1.2 %     0.3 %     1.0 %     3.5 %
   Annualized Cash Revenue    3/    $ 3,739     $ 4,967     $ 1,039     $ 3,581     $ 13,326  
   % of Total Office Annl Cash Rev         1.1 %     1.4 %     0.3 %     1.0 %     3.8 %
Richmond    RSF         69,410       92,724       40,716       84,777       287,627  
   % of Total Office RSF         0.4 %     0.5 %     0.2 %     0.5 %     1.6 %
   Annualized Cash Revenue    3/    $ 1,271     $ 1,840     $ 789     $ 1,712     $ 5,612  
   % of Total Office Annl Cash Rev         0.4 %     0.5 %     0.2 %     0.5 %     1.6 %
Tampa    RSF         38,985       59,512       13,443       246,591       358,531  
   % of Total Office RSF         0.2 %     0.3 %     0.1 %     1.4 %     2.0 %
   Annualized Cash Revenue    3/    $ 980     $ 1,241     $ 334     $ 5,528     $ 8,083  
   % of Total Office Annl Cash Rev         0.3 %     0.4 %     0.1 %     1.6 %     2.3 %
Other    RSF         9,463       0       0       6,166       15,629  
   % of Total Office RSF         0.1 %     0.0 %     0.0 %     0.0 %     0.1 %
   Annualized Cash Revenue    3/    $ 270     $ —       $ —       $ 121     $ 391  
   % of Total Office Annl Cash Rev         0.1 %     0.0 %     0.0 %     0.0 %     0.1 %
Total    RSF         643,744       676,746       259,287       815,505       2,395,282  
   % of Total Office RSF         3.6 %     3.8 %     1.5 %     4.6 %     13.4 %
   Annualized Cash Revenue    3/    $ 13,148     $ 14,040     $ 5,246     $ 17,036     $ 49,470  
   % of Total Office Annl Cash Rev         3.7 %     4.0 %     1.5 %     4.8 %     14.0 %

 

1/ Excludes properties recorded on our Balance Sheet that relate to 50% or less owned joint ventures properties that are consolidated under GAAP.
2/ Includes 144,000 square feet of leases that are on a month to month basis or 0.8% of total annualized revenue.
3/ Annualized Cash Revenue is March, 2008 cash rental revenue (base rent plus operating expense pass through revenue excluding straight-line rental income) multiplied by 12.

 

Highwoods Properties, Inc.   20    03/31/08


Industrial Lease Expirations by Market by Quarter

Dollars in thousands

 

 

               Three Months Ended  
               6/30/08 1/     9/30/08     12/31/08     3/31/09     Total  
Atlanta    RSF         223,335       115,423       0       134,212       472,970  
   % of Total Industrial RSF         3.7 %     1.9 %     0.0 %     2.2 %     7.8 %
   Annualized Cash Revenue    2/    $ 1,245     $ 668     $ —       $ 864     $ 2,777  
   % of Total Industrial Annl Cash Rev         4.0 %     2.1 %     0.0 %     2.7 %     8.8 %
Kansas City    RSF         0       0       0       1,756       1,756  
   % of Total Industrial RSF         0.0 %     0.0 %     0.0 %     0.0 %     0.0 %
   Annualized Cash Revenue    2/    $ —       $ —       $ —       $ 20     $ 20  
   % of Total Industrial Annl Cash Rev         0.0 %     0.0 %     0.0 %     0.1 %     0.1 %
Piedmont Triad    RSF         81,662       8,899       79,760       285,688       456,009  
   % of Total Industrial RSF         1.4 %     0.1 %     1.3 %     4.7 %     7.6 %
   Annualized Cash Revenue    2/    $ 439     $ 88     $ 516     $ 1,425     $ 2,468  
   % of Total Industrial Annl Cash Rev         1.4 %     0.3 %     1.6 %     4.5 %     7.8 %
Total    RSF         304,997       124,322       79,760       421,656       930,735  
   % of Total Industrial RSF         5.1 %     2.1 %     1.3 %     7.0 %     15.4 %
   Annualized Cash Revenue    2/    $ 1,684     $ 756     $ 516     $ 2,309     $ 5,265  
   % of Total Industrial Annl Cash Rev         5.3 %     2.4 %     1.6 %     7.3 %     16.6 %

 

1/ Includes 81,000 square feet of leases that are on a month to month basis or 0.1% of total annualized revenue.
2/ Annualized Cash Revenue is March, 2008 cash rental revenue (base rent plus operating expense pass through revenue excluding straight-line rental income) multiplied by 12.

 

Highwoods Properties, Inc.   21    03/31/08


Office Lease Expirations by Market by Year 1/

Dollars in thousands

 

 

               2008 2/     2009     2010     2011     Thereafter  

Atlanta

   RSF         219,344       136,645       85,097       309,730       1,438,804  
   % of Total Office RSF         1.2 %     0.8 %     0.5 %     1.7 %     8.1 %
   Annualized Cash Revenue    3/    $ 4,391     $ 2,112     $ 1,679     $ 6,551     $ 26,873  
   % of Total Office Annl Cash Rev         1.2 %     0.6 %     0.5 %     1.9 %     7.6 %

Greenville

   RSF         19,883       60,122       55,528       238,161       402,137  
   % of Total Office RSF         0.1 %     0.3 %     0.3 %     1.3 %     2.3 %
   Annualized Cash Revenue    3/    $ 385     $ 1,013     $ 938     $ 4,591     $ 6,598  
   % of Total Office Annl Cash Rev         0.1 %     0.3 %     0.3 %     1.3 %     1.9 %

Kansas City

   RSF         75,395       108,273       127,031       96,009       349,672  
   % of Total Office RSF         0.4 %     0.6 %     0.7 %     0.5 %     2.0 %
   Annualized Cash Revenue    3/    $ 1,563     $ 2,159     $ 3,380     $ 2,224     $ 8,526  
   % of Total Office Annl Cash Rev         0.4 %     0.6 %     1.0 %     0.6 %     2.4 %

Memphis

   RSF         130,432       174,360       183,752       159,207       549,257  
   % of Total Office RSF         0.7 %     1.0 %     1.0 %     0.9 %     3.1 %
   Annualized Cash Revenue    3/    $ 2,809     $ 3,521     $ 3,861     $ 3,144     $ 10,779  
   % of Total Office Annl Cash Rev         0.8 %     1.0 %     1.1 %     0.9 %     3.1 %

Nashville

   RSF         138,621       589,639       477,255       485,259       1,334,691  
   % of Total Office RSF         0.8 %     3.3 %     2.7 %     2.7 %     7.5 %
   Annualized Cash Revenue    3/    $ 2,781     $ 12,051     $ 9,706     $ 9,415     $ 27,550  
   % of Total Office Annl Cash Rev         0.8 %     3.4 %     2.8 %     2.7 %     7.8 %

Orlando

   RSF         0       11,482       80,521       106,313       108,235  
   % of Total Office RSF         0.0 %     0.1 %     0.5 %     0.6 %     0.6 %
   Annualized Cash Revenue    3/    $ —       $ 266     $ 1,848     $ 2,331     $ 1,656  
   % of Total Office Annl Cash Rev         0.0 %     0.1 %     0.5 %     0.7 %     0.5 %

Piedmont Triad

   RSF         217,055       147,058       234,100       378,048       722,934  
   % of Total Office RSF         1.2 %     0.8 %     1.3 %     2.1 %     4.1 %
   Annualized Cash Revenue    3/    $ 4,035     $ 2,426     $ 3,734     $ 5,399     $ 11,409  
   % of Total Office Annl Cash Rev         1.1 %     0.7 %     1.1 %     1.5 %     3.2 %

Raleigh

   RSF         454,794       438,888       361,816       587,992       1,527,654  
   % of Total Office RSF         2.6 %     2.5 %     2.0 %     3.3 %     8.6 %
   Annualized Cash Revenue    3/    $ 9,745     $ 9,010     $ 6,960     $ 11,988     $ 27,616  
   % of Total Office Annl Cash Rev         2.8 %     2.6 %     2.0 %     3.4 %     7.8 %

Richmond

   RSF         202,850       201,315       245,058       396,291       988,845  
   % of Total Office RSF         1.1 %     1.1 %     1.4 %     2.2 %     5.6 %
   Annualized Cash Revenue    3/    $ 3,900     $ 3,949     $ 4,655     $ 7,344     $ 17,728  
   % of Total Office Annl Cash Rev         1.1 %     1.1 %     1.3 %     2.1 %     5.0 %

Tampa

   RSF         111,940       394,197       495,969       92,919       1,291,615  
   % of Total Office RSF         0.6 %     2.2 %     2.8 %     0.5 %     7.3 %
   Annualized Cash Revenue    3/    $ 2,554     $ 8,882     $ 13,060     $ 2,105     $ 29,614  
   % of Total Office Annl Cash Rev         0.7 %     2.5 %     3.7 %     0.6 %     8.4 %

Other

   RSF         9,463       6,785       30,981       1,580       19,317  
   % of Total Office RSF         0.1 %     0.0 %     0.2 %     0.0 %     0.1 %
   Annualized Cash Revenue    3/    $ 270     $ 131     $ 786     $ 55     $ 571  
   % of Total Office Annl Cash Rev         0.1 %     0.0 %     0.2 %     0.0 %     0.2 %

Total

   RSF         1,579,777       2,268,764       2,377,108       2,851,509       8,733,161  
   % of Total Office RSF         8.9 %     12.7 %     13.3 %     16.0 %     49.0 %
   Annualized Cash Revenue    3/    $ 32,433     $ 45,520     $ 50,607     $ 55,147     $ 168,920  
   % of Total Office Annl Cash Rev         9.2 %     12.9 %     14.3 %     15.6 %     48.0 %

 

1/ Excludes properties recorded on our Balance Sheet that relate to 50% or less owned joint ventures properties that are consolidated under GAAP.
2/ Includes 144,000 square feet of leases that are on a month to month basis or 0.8% of total annualized revenue.
3/ Annualized Cash Revenue is March, 2008 cash rental revenue (base rent plus operating expense pass through revenue excluding straight-line rental income) multiplied by 12.

 

Highwoods Properties, Inc.   22    03/31/08


Industrial Lease Expirations by Market by Year

Dollars in thousands

 

 

               2008 1/     2009     2010     2011     Thereafter  

Atlanta

   RSF         338,758       333,368       316,221       498,719       1,398,951  
   % of Total Industrial RSF         5.6 %     5.5 %     5.2 %     8.3 %     23.2 %
   Annualized Cash Revenue    2/    $ 1,912     $ 2,202     $ 1,839     $ 2,821     $ 7,447  
   % of Total Industrial Annl Cash Rev         6.0 %     6.9 %     5.8 %     8.9 %     23.4 %

Kansas City

   RSF         0       1,756       0       0       0  
   % of Total Industrial RSF         0.0 %     0.0 %     0.0 %     0.0 %     0.0 %
   Annualized Cash Revenue    2/    $ —       $ 20     $ —       $ —       $ —    
   % of Total Industrial Annl Cash Rev         0.0 %     0.1 %     0.0 %     0.0 %     0.0 %

Piedmont Triad

   RSF         170,321       853,071       511,991       391,607       1,210,871  
   % of Total Industrial RSF         2.8 %     14.2 %     8.5 %     6.5 %     20.1 %
   Annualized Cash Revenue    2/    $ 1,043     $ 4,220     $ 2,551     $ 1,555     $ 6,166  
   % of Total Industrial Annl Cash Rev         3.3 %     13.3 %     8.0 %     4.9 %     19.4 %

Total

   RSF         509,079       1,188,195       828,212       890,326       2,609,822  
   % of Total Industrial RSF         8.4 %     19.7 %     13.7 %     14.8 %     43.3 %
   Annualized Cash Revenue    2/    $ 2,955     $ 6,442     $ 4,390     $ 4,376     $ 13,613  
   % of Total Industrial Annl Cash Rev         9.3 %     20.3 %     13.8 %     13.8 %     42.8 %

 

1/ Includes 81,000 square feet of leases that are on a month to month basis or 0.1% of total annualized revenue.
2/ Annualized Cash Revenue is March, 2008 cash rental revenue (base rent plus operating expense pass through revenue excluding straight-line rental income) multiplied by 12.

 

Highwoods Properties, Inc.   23    03/31/08


Customer Diversification 1/

March 31, 2008

Dollars in thousands

 

Top 20 Customers

 

Customer

   RSF    Annualized
Cash
Revenue 2/
   Percent of
Annualized
Cash
Revenue 2/
    Average
Remaining
Lease
Term in Years

Federal Government

   1,604,241    $ 30,657    7.23 %   8.1

AT&T

   879,690      15,038    3.54 %   2.9

Price Waterhouse Coopers

   358,611      9,699    2.29 %   2.1

State of Georgia

   367,986      7,678    1.81 %   2.3

Healthways

   282,668      6,275    1.48 %   13.6

T-Mobile USA

   207,517      5,639    1.33 %   5.7

Metropolitan Life Insurance

   267,787      5,362    1.26 %   9.7

Lockton Companies

   156,255      4,275    1.01 %   6.9

Volvo

   262,940      3,995    0.94 %   4.9

Syniverse Technologies

   198,750      3,949    0.93 %   8.6

BB&T

   238,595      3,839    0.90 %   4.7

Fluor Enterprises

   209,474      3,729    0.88 %   3.9

SCI Services 3/

   162,784      3,620    0.85 %   9.3

Vanderbilt University

   144,161      2,889    0.68 %   7.5

Jacobs Engineering Group

   181,794      2,858    0.67 %   7.5

Lifepoint Corporate Services

   129,217      2,593    0.61 %   3.3

Icon Clinical Research

   110,909      2,475    0.58 %   5.4

Wachovia

   109,553      2,465    0.58 %   2.9

Talecris Biotherapeutics

   122,870      2,372    0.56 %   4.3

HCA Physician Services

   130,599      2,287    0.54 %   5.8
                      
   6,126,401    $ 121,694    28.67 %   6.1
                      

 

By Industry

  

Category

   Percent of
Annualized
Cash
Revenue 2/
 

Professional, Scientific, and Technical Services

   20.0 %

Finance/Banking

   9.9 %

Government/Public Administration

   9.6 %

Insurance

   9.1 %

Retail Trade

   7.7 %

Health Care and Social Assistance

   6.5 %

Manufacturing

   6.4 %

Wholesale Trade

   6.1 %

Telecommunication

   5.8 %

Real Estate Rental and Leasing

   4.2 %

Information

   3.3 %

Administrative and Support Services

   2.9 %

Accommodation and Food Services

   2.7 %

Transportation and Warehousing

   2.3 %

Other Services (except Public Administration)

   2.1 %

Educational Services

   1.5 %
      
   100.0 %
      

 

1/ Excludes properties recorded on our Balance Sheet that relate to 50% or less owned joint ventures properties that are consolidated under GAAP.
2/ Annualized Cash Revenue is March, 2008 cash rental revenue (base rent plus operating expense pass through revenue excluding straight-line rental income) multiplied by 12.
3/ Morgan Stanley acquired SCI Services (Saxon Capital, Inc.) on December 4, 2006.

 

Highwoods Properties, Inc.   24    03/31/08


Same Property Performance 1/

Dollars and Square Feet in thousands

 

 

     Three months ended
March 31,
    Percentage
Change
 
     2008     2007    

Rental revenues 2/

   $ 101,143     $ 98,643     2.5 %

Operating expenses

     (36,784 )     (36,020 )   -2.1 %
                      
     64,359       62,623     2.8 %

Straight line rent

     519       691     -24.9 %
                      
     64,878       63,314     2.5 %

Lease termination fees

     1,900       38     4900.0 %
                      

Net operating income

   $ 66,778     $ 63,352     5.4 %
                      

Average occupancy

     90.7 %     90.4 %   0.3 %
                      

Rentable square feet

     25,597       25,597    
                  

 

     First Quarter: 2008 vs 2007  

Market

   NOI 3/
Percentage
Change
    Occupancy
Percentage
Change
 

Atlanta

   -0.1 %   -0.2 %

Greenville

   8.5 %   2.8 %

Kansas City

   -5.4 %   -1.3 %

Memphis

   3.3 %   2.4 %

Nashville

   7.5 %   3.7 %

Orlando

   -5.8 %   -3.5 %

Piedmont Triad

   -1.9 %   -3.3 %

Raleigh

   6.0 %   4.9 %

Richmond

   7.0 %   4.2 %

Tampa

   2.5 %   -3.6 %
            
   2.5 %   0.3 %
            

 

1/ Excludes properties held for sale at 3/31/08 which constituted 131,000 rentable square feet.
2/ Excludes straight line rents and lease termination fees.
3/ Includes straight line rents and excludes lease termination fees.

 

Highwoods Properties, Inc.   25    03/31/08


Disposition Activity

Dollars in thousands

 

 

Name

  

Market

   Type 1/    Date Sold    Square
Footage
   Occupancy     Gross Sales
Price

First quarter 2008:

                

Parkway Medical

   Kansas City    O    02/15/08    30,000    81.4 %   $ 6,050
                          

First quarter totals

            30,000    81.4 %   $ 6,050
                          

 

1/ The letter “O” represents Office.

 

Highwoods Properties, Inc.   26    03/31/08


Development Activity

Dollars in thousands

 

 

Property In - Process

  

Market

   Type 1/    Rentable
Square

Feet
   Anticipated
Total
Investment
   Investment
@
03/31/08
    Pre
Leased %
    Estimated
Completion
Date
    Estimated
Stabilization
Date

Office:

                    

FAA

   Atlanta    O    100,000    $ 18,071    $ 2,605     100 %   2Q 09     2Q 09

Jackson FBI

   Jackson, MS    O    110,000      31,713      3,950     100 %   1Q 09     1Q 09

Comcast

   Memphis    O    62,000      9,449      5,740     100 %   3Q 08     3Q 08

Cool Springs IV

   Nashville    O    153,000      27,597      14,721     6 %   3Q 08     1Q 10

RBC Plaza 2/

   Raleigh    O    292,000      76,056      54,937     65 %   4Q 08     4Q 09
                                    

Total or Weighted Average

         717,000    $ 162,886    $ 81,953     66 %    
                                    
               $  Weighted  %   68 %    
                        

For Sale Development:

                    

RBC Plaza Condominiums 3/ 4/

   Raleigh    RC    139 Units    $ 42,380    $ 19,491     139 Contracts     4Q 08     2Q 09
                                    
            $ 42,380    $ 19,491        
                                    

Industrial:

                    

River Point IV

   Atlanta    I    200,000    $ 10,435    $ 1,101     50 %   1Q 09     2Q 10
                                    
         200,000    $ 10,435    $ 1,101     50 %    
                                    

In-Process Total or Weighted Average 4/

         917,000    $ 215,701    $ 102,545     62 %    
                                    
               $  Weighted  %   67 %    
                        

Completed Not Stabilized 5/

                    

Office:

                    

Centregreen V

   Raleigh    O    98,000    $ 15,662    $ 12,132     51 %   1Q 08     3Q 09

Glenlake VI

   Raleigh    O    122,000      24,448      18,864     57 %   1Q 08     3Q 09

North Shore Commons II

   Richmond    O    96,000      14,855      12,830     59 %   1Q 07     2Q 08

Highwoods Baycenter I

   Tampa    O    208,000      42,024      39,877     85 %   3Q 07     4Q 08
                                    

Total or Weighted Average

         524,000    $ 96,989    $ 83,703     67 %    
                                    
               $  Weighted  %   68 %    
                        

Industrial:

                    

Newpoint V

   Atlanta    I    263,000    $ 12,947    $ 12,290     88 %   2Q 07     2Q 08

Enterprise II

   Piedmont Triad    I    418,000      17,222      16,110     72 %   4Q 06     4Q 08
                                    
         681,000    $ 30,169    $ 28,400     78 %    
                                    
               $  Weighted  %   79 %    
                        

Completed Not Stabilized Total or Weighted Average

         1,205,000    $ 127,158    $ 112,103     73 %    
                                    
               $  Weighted  %   71 %    
                        

Grand Total or Weighted Average

         2,122,000    $ 342,859    $ 214,648     69 %    
                                    
               $  Weighted  %   68 %    
                        

Placed in Service

                                          

Property

  

Market

   Type 1/    Rentable
Square

Feet
   Anticipated
Total
Investment
   Investment
@
03/31/08
    Pre
Leased %
    Occ %     In-Service
Date

Cordoba 5/

   Kansas City    O    46,000    $ 6,700    $ 6,647     84 %   84 %   3/1/08

Glenlake IV

   Raleigh    O    158,000      27,311      25,264     81 %   81 %   3/1/08

Berkshire

   Orlando    O    99,000      15,096      15,006     100 %   100 %   2/1/08

hhgregg ®

   Piedmont Triad    R    30,000      5,125      4,748     100 %   100 %   3/1/08
                                        

Total or Weighted Average

         333,000    $ 54,232    $ 51,665     89 %   89 %  
                                        
               $  Weighted  %   88 %   88 %  
                            

 

1/ The Letters “O”, “I”, “R” and “RC” represent: Office, Industrial, Retail and For Sale Residential Condominiums, respectively.
2/ Includes ancillary retail space on the ground level of approximately 11,000 square feet.
3/ In January 2007 the Company executed a Joint Venture agreement for this development. The Company has a 93% interest and consolidates this Joint Venture.

The investment amounts shown represent the Company’s 93% share.

4/ As of 3/31/08, all units are under contract. Condo units and numbers are not part of In-Process Total or Weighted Average for SF & Pre-Leasing percentage.
5/ “Completed Not Stabilized” and Redevelopment properties are recorded in the Consolidated Balance Sheet in the Land and Building accounts, not Development-in-Process.

 

Highwoods Properties, Inc.   27    03/31/08


Development Land

March 31, 2008

Dollars in thousands

 

 

Market

   Usable
Acres
   Total
Estimated
Market Value

Atlanta

   224    $ 25,101

Raleigh

   190      43,524

Greensboro

   47      12,484

Baltimore

   39      10,300

Richmond

   33      8,289

Tampa

   26      15,877

Nashville

   16      7,859

Memphis

   15      3,620

Orlando

   15      16,031

Winston-Salem

   10      2,138

Kansas City

   1      2,100
           

Total 1/2/

   616    $ 147,323
           

 

1/ Developable square footage on core land holdings, which constitute 475 of the total 616 acres, is approximately 4.9 million of office space and 2.5 million of industrial space.
2/ Includes 40 acres ($10.7 million based on expected gross proceeds) included in property held for sale at March 31, 2008.

 

Highwoods Properties, Inc.   28    03/31/08


Acquisition Activity

Dollars in thousands

 

 

Name

  

Market

   Type    Date
Acquired
   Square
Footage
   Total Cost

First quarter 2008:

              

None

              

 

Highwoods Properties, Inc.   29    03/31/08


Unconsolidated Joint Ventures Assets, Debt and Liabilities

March 31, 2008

Dollars in thousands

 

 

                Venture’s Books

Joint Venture

   Type 1/    Own %     Total Assets    Debt    Total Liabilities

Board of Trade Investment Co.

   O    49.0 %   $ 7,581    $ —      $ 829

Dallas County Partners I, LP

   O/ I    50.0 %     32,167      49,093      51,950

Dallas County Partners II, LP

   O    50.0 %     14,300      16,194      17,414

Dallas County Partners III, LP

   O    50.0 %     19      —        32

Fountain Three

   O/I R    50.0 %     24,981      32,796      34,576

RRHWoods, LLC

   O/ M    50.0 %     86,587      81,426      85,090

Kessinger/Hunter, LLC

   —      26.5 %     7,401      —        253

4600 Madison Associates, LP

   O    12.5 %     18,170      13,332      13,852

Highwoods DLF 98/29, LP

   O    22.8 %     150,554      75,518      80,308

Highwoods DLF 97/26 DLF 99/32, LP

   O    42.9 %     101,967      55,580      59,107

Concourse Center Associates, LLC

   O    50.0 %     13,461      8,855      9,059

Plaza Colonnade, LLC

   O/R    50.0 %     72,254      66,235      67,212

Highwoods KC Glenridge Office, LP

   O    40.0 %     22,097      16,500      17,148

Highwoods KC Glenridge Land, LP

   O    40.0 %     779      —        102

Highwoods KC Orlando, LLC

   O    40.0 %     204,616      141,357      149,315

Highwoods DLF Forum, LLC

   O    25.0 %     2,002      —        —  
                         

Total

        $ 758,936    $ 556,886    $ 586,247
                         
                 Highwoods’ Share of Joint Venture

Joint Venture

   Type 1/    Own %     Total Assets    Debt    Total Liabilities

Board of Trade Investment Co.

   O    49.00 %   $ 3,715    $ —      $ 406

Dallas County Partners I, LP

   O/ I    50.00 %     16,084      24,547      25,975

Dallas County Partners II, LP

   O    50.00 %     7,150      8,097      8,707

Dallas County Partners III, LP

   O    50.00 %     10      —        16

Fountain Three

   O/I /R    50.00 %     12,491      16,398      17,288

RRHWoods, LLC

   O/ M    50.00 %     43,294      40,713      42,545

Kessinger/Hunter, LLC

   —      26.50 %     1,961      —        67

4600 Madison Associates, LP

   O    12.50 %     2,271      1,667      1,732

Highwoods DLF 98/29, LP

   O    22.81 %     34,341      17,226      18,318

Highwoods DLF 97/26 DLF 99/32, LP

   O    42.93 %     43,774      23,860      25,375

Concourse Center Associates, LLC

   O    50.00 %     6,731      4,428      4,530

Plaza Colonnade, LLC

   O/R    50.00 %     36,127      33,118      33,606

Highwoods KC Glenridge Office, LP

   O    40.00 %     8,839      6,600      6,859

Highwoods KC Glenridge Land, LP

   O    40.00 %     312      —        41

Highwoods KC Orlando, LLC

   O    40.00 %     81,846      56,543      59,726

Highwoods DLF Forum, LLC

   O    25.0 %     501      —        —  
                         

Total 2/

        $ 299,447    $ 233,197    $ 245,191
                         

 

1/ The letters “O”, “I”, “R”, and “M” represent Office, Industrial, Retail, and Multi-Family, respectively.
2/ Highwoods’ share of equity from these tables will not equal Investments in Unconsolidated Affiliates on the Consolidated Balance Sheet due to various purchase accounting and related adjustments as well as negative investment balances reclassed to Liabilities, which are not reflected in the Joint Ventures’ stand-alone financial statements.

 

Highwoods Properties, Inc.   30    03/31/08


Unconsolidated Joint Ventures Income

For the Three Months Ended March 31, 2008

Dollars in thousands

 

 

           Venture’s Books  

Joint Venture

   Own %     Revenue    Operating Exp    Interest    Depr/Amort    Net Income/
(Loss)
 

Board of Trade Investment Co.

   49.00 %   $ 581    $ 407    $ —      $ 145    $ 29  

Dallas County Partners I, LP

   50.00 %     2,876      1,744      776      472      (116 )

Dallas County Partners II, LP

   50.00 %     1,803      815      420      216      352  

Dallas County Partners III, LP

   50.00 %     48      58      —        1      (11 )

Fountain Three

   50.00 %     2,397      1,022      533      485      357  

RRHWoods, LLC

   50.00 %     4,465      2,604      975      1,023      (137 )

Kessinger/Hunter, LLC

   26.50 %     4,118      3,598      —        151      369  

4600 Madison Associates, LP

   12.50 %     1,245      590      233      395      27  

Highwoods DLF 98/29, LP

   22.80 %     4,705      1,529      1,275      1,276      625  

Highwoods DLF 97/26 DLF 99/32, LP

   42.93 %     4,219      1,382      1,076      805      956  

Concourse Center Associates, LLC

   50.00 %     491      129      161      78      123  

Plaza Colonnade, LLC

   50.00 %     2,478      921      967      547      43  

Highwoods KC Glenridge Office, LP

   40.00 %     827      374      209      154      90  

Highwoods KC Glenridge Land, LP

   40.00 %     —        2      —        —        (2 )

Highwoods KC Orlando, LLC

   40.00 %     8,273      3,256      1,862      1,905      1,250  

Highwoods DLF Forum, LLC

   25.00 %     —        —        —        —        —    
                                      

Total

     $ 38,526    $ 18,431    $ 8,487    $ 7,653    $ 3,955  
                                      
           Highwoods’ Share of Joint Venture  

Joint Venture

   Own %     Revenue    Operating Exp    Interest    Depr/Amort    Net Income/
(Loss)
 

Board of Trade Investment Co.

   49.00 %   $ 285    $ 199    $ —      $ 71    $ 15  

Dallas County Partners I, LP

   50.00 %     1,438      872      388      236      (58 )

Dallas County Partners II, LP

   50.00 %     902      408      210      108      176  

Dallas County Partners III, LP

   50.00 %     24      29      —        1      (6 )

Fountain Three

   50.00 %     1,199      511      267      243      178  

RRHWoods, LLC

   50.00 %     2,233      1,302      488      512      (69 )

Kessinger/Hunter, LLC

   26.50 %     1,091      953      —        40      98  

4600 Madison Associates, LP

   12.50 %     156      74      29      49      4  

Highwoods DLF 98/29, LP

   22.81 %     1,073      349      291      291      142  

Highwoods DLF 97/26 DLF 99/32, LP

   42.93 %     1,811      593      462      346      410  

Concourse Center Associates, LLC

   50.00 %     246      65      81      39      61  

Plaza Colonnade, LLC

   50.00 %     1,239      461      484      274      20  

Highwoods KC Glenridge Office, LP

   40.00 %     331      150      84      62      35  

Highwoods KC Glenridge Land, LP

   40.00 %     —        1      —        —        (1 )

Highwoods KC Orlando, LLC

   40.00 %     3,309      1,302      745      762      500  

Highwoods DLF Forum, LLC

   25.00 %     —        —        —        —        —    
                                      

Total 1/ 2/

     $ 15,337    $ 7,269    $ 3,529    $ 3,034    $ 1,505  
                                      

 

1/ Highwoods’ share of Depreciation and Amortization from these tables will not equal Depreciation and Amortization of Real Estate Assets for Unconsolidated Affiliates on the Statement of Funds from Operations due to various purchase accounting and related adjustments, which are not reflected in the Joint Ventures’ stand-alone financial statements.
2/ Highwoods’ share of Net Income from these tables will not equal Equity in Earnings of Unconsolidated Affiliates on the Consolidated Income Statement due to various purchase accounting and related adjustments, which are not reflected in the Joint Ventures’ stand-alone financial statements.

 

Highwoods Properties, Inc.   31    03/31/08


Joint Ventures Long-Term Debt Detail 1/

Dollars in thousands

 

 

Joint Venture

   Own %    

Lender

   Interest
Rate
    Maturity
Date
   Loan
Balance
03/31/08

Dallas County Partners I, LP

   50.0 %   Massachusetts Mutual Life Ins. Co.    6.19 %   Aug-18    $ 41,857

Dallas County Partners I, LP

   50.0 %   Thrivent    8.45 %   Aug-10      1,577

Dallas County Partners I, LP

   50.0 %   Regions    6.30 %   Jun-14      3,465

Dallas County Partners I, LP

   50.0 %   Sun Life    5.92 %   Feb-16      1,036

Dallas County Partners I, LP

   50.0 %   Bankers Trust    8.00 %   Jul-11      1,158
                    
        6.31 %        49,093

Dallas County Partners II, LP

   50.0 %   Principal Life Insurance Company    10.19 %   Jun-13      16,194

Fountain Three

   50.0 %   Massachusetts Mutual Life Ins. Co.    6.19 %   Aug-18      16,707

Fountain Three

   50.0 %   Thrivent    6.01 %   Oct-10      3,692

Fountain Three

   50.0 %   Thrivent    6.01 %   Apr-09      3,692

Fountain Three

   50.0 %   Lehman Brothers    8.02 %   Jul-09      3,479

Fountain Three

   50.0 %   Thrivent    7.00 %   Sep-12      5,226
                    
        6.47 %        32,796

RRHWoods, LLC

   50.0 %   Industrial Revenue Bonds /2    2.75 %   Nov-15      23,000

RRHWoods, LLC

   50.0 %   Bank of America    6.80 %   Sep-12      26,365

RRHWoods, LLC

   50.0 %   Industrial Revenue Bonds /2    2.66 %   Sep-15      6,000

RRHWoods, LLC

   50.0 %   Industrial Revenue Bonds /2    2.67 %   Nov-15      5,500

RRHWoods, LLC

   50.0 %   Massachusetts Mutual Life Ins. Co.    6.19 %   Aug-18      4,622

RRHWoods, LLC

   50.0 %   Massachusetts Mutual Life Ins. Co.    5.85 %   Mar-16      8,480

RRHWoods, LLC

   50.0 %   UNUM Life Insurance Company    5.67 %   Mar-17      3,994

RRHWoods, LLC

   50.0 %   Regions    6.30 %   Jun-14      3,465
                    
        4.86 %        81,426

Plaza Colonnade, LLC

   50.0 %   Met Life    5.72 %   Jan-17      48,120

Plaza Colonnade, LLC

   50.0 %   Tax Incremental Financing    5.38 %   Mar-10      1,818

Plaza Colonnade, LLC

   50.0 %   Tax Incremental Financing    6.00 %   Mar-16      4,394

Plaza Colonnade, LLC

   50.0 %   Tax Incremental Financing    5.90 %   Mar-24      11,903
                    
        5.76 %        66,235

4600 Madison Associates, LLC

   12.5 %   State Farm    6.85 %   Apr-18      13,332

Highwoods DLF 98/29, LP

   22.8 %   USG Annuity & Life Company    6.78 %   Apr-11      47,868

Highwoods DLF 98/29, LP

   22.8 %   Goldman Sachs    6.11 %   Jul-17      27,650

Highwoods DLF 97/26 DLF 99/32, LP

   42.9 %   Massachusetts Mutual Life Ins. Co.    7.66 %   May-12      55,580

Concourse Center Associates, LLC

   50.0 %   Lincoln National Life Insurance Co.    6.95 %   Jul-10      8,855

Highwoods KC Orlando, LLC

   40.0 %   Met Life    5.21 %   Jul-14      141,357

Highwoods KC Glenridge Office

   40.0 %   Wachovia    4.84 %   Jun-14      16,500
                    
        6.07 %        311,142
                    
        6.02 %      $ 556,886
                    

Highwoods’ share of the above

             $ 233,197
                

 

1/ Excludes loans related to two “consolidated” joint ventures.
2/ Floating rate loan based on market rates.

 

Highwoods Properties, Inc.   32    03/31/08


Joint Ventures Portfolio Summary

As of March 31, 2008

 

 

Summary by Location:

 

                Percentage of Annualized Cash Revenue
Highwoods’ Share Only 1/
 

Market

   Rentable
Square Feet
   Occupancy     Office     Industrial     Retail     Multi-Family     Total  

Des Moines 2/

   2,505,000    91.4 %   28.7 %   4.3 %   1.0 %   3.2 %   37.2 %

Orlando

   1,854,000    90.9 %   28.6 %   —       —       —       28.6 %

Atlanta

   835,000    95.0 %   12.8 %   —       —       —       12.8 %

Kansas City

   714,000    83.0 %   8.4 %   —       —       —       8.4 %

Richmond

   413,000    100.0 %   5.0 %   —       —       —       5.0 %

Piedmont Triad

   364,000    96.9 %   3.2 %   —       —       —       3.2 %

Tampa

   205,000    98.8 %   2.0 %   —       —       —       2.0 %

Raleigh

   178,000    100.0 %   1.6 %   —       —       —       1.6 %

Charlotte

   148,000    100.0 %   0.7 %   —       —       —       0.7 %

Other

   110,000    100.0 %   0.5 %   —       —       —       0.5 %
                                         

Total 3/

   7,326,000    92.4 %   91.5 %   4.3 %   1.0 %   3.2 %   100.0 %
                                         

 

1/ Annualized Cash Revenue is March, 2008 cash rental revenue (base rent plus operating expense pass through revenue excluding straight-line rental income) multiplied by 12.
2/ Excludes 418 apartment units and related occupancy percentage of 91.9%.
3/ Includes 618,000 square feet of properties in joint ventures that are consolidated.

 

Highwoods Properties, Inc.   33    03/31/08


Joint Ventures Lease Expirations

March 31, 2008

Dollars in thousands

 

 

Year

   Rentable
Square Feet
Expiring 1/
   Percent of
Rentable
Square Feet 1/
    Annualized
Cash
Revenue 2/
   Average
Rental
Rate
   Percent of
Annualized
Cash
Revenue 2/
 

Total

             

2008

   1,039,632    15.4 %   $ 17,876    $ 17.19    13.4 %

2009

   690,678    10.2 %     14,439      20.91    10.8 %

2010

   779,510    11.5 %     14,885      19.10    11.2 %

2011

   983,984    14.5 %     19,780      20.10    14.8 %

2012

   551,037    8.1 %     11,488      20.85    8.6 %

2013

   1,069,233    15.9 %     20,537      19.21    15.4 %

2014

   494,312    7.3 %     11,111      22.48    8.3 %

2015

   656,932    9.7 %     12,042      18.33    9.0 %

2016

   101,873    1.5 %     1,386      13.61    1.0 %

2017

   236,693    3.5 %     5,949      25.13    4.5 %

2018 and thereafter

   162,270    2.4 %     3,959      24.40    3.0 %
                               
   6,766,154    100.0 %   $ 133,452    $ 19.72    100.0 %
                               

 

1/ Includes square feet expiring in properties in joint ventures that are consolidated.
2/ Annualized Cash Revenue is March, 2008 cash rental revenue (base rent plus operating expense pass through revenue excluding straight-line rental income) multiplied by 12.

 

Highwoods Properties, Inc.   34    03/31/08


Joint Venture Acquisition and Disposition Activity

Dollars in thousands

 

 

Acquisitions

Name

  

Market

  

Type

  

Date
Acquired

  

Square
Footage

   Total Cost     

First quarter 2008:

                 

None

                 

Dispositions

Name

  

Market

  

Type

  

Date Sold

  

Square
Footage

   Occupancy    Gross Sales
Price

First quarter 2008:

                 

None

                 

 

Highwoods Properties, Inc.   35    03/31/08