Back to GetFilings.com
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 10-K
|
|
|
(Mark One)
|
|
|
þ
|
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934 |
|
|
|
For the fiscal year ended January 31, 2005 |
|
or |
|
o
|
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934 |
|
|
|
For the transition period
from to |
Commission file number 1-4372
Forest City Enterprises, Inc.
(Exact name of registrant as specified in its charter)
|
|
|
|
|
34-0863886 |
(State of incorporation) |
|
(I.R.S. Employer Identification No.) |
|
Terminal Tower
Suite 1100
50 Public Square
Cleveland, Ohio
(Address of principal executive offices) |
|
44113
(Zip Code) |
Registrants telephone number, including area code
216-621-6060
Securities registered pursuant to Section 12(b) of the
Act:
|
|
|
Title of Each Class |
|
Name of Each Exchange on Which Registered |
|
|
|
Class A Common Stock
($.331/3
par value)
|
|
New York Stock Exchange |
Class B Common Stock
($.331/3
par value)
|
|
New York Stock Exchange |
Securities registered pursuant to Section 12(g) of the
Act:
None
Indicate by check mark whether the registrant (1) has filed
all reports required to be filed by Section 13 or 15(d) of
the Securities Exchange Act of 1934 during the preceding
12 months (or for such shorter period that the registrant
was required to file such reports), and (2) has been
subject to such filing requirements for the past
90 days. Yes þ No o
Indicate by check mark if disclosure of delinquent filers
pursuant to Item 405 of Regulation S-K is not
contained herein, and will not be contained, to the best of
registrants knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this
Form 10-K or any amendment to this
Form 10-K. o
Indicate by check mark whether the registrant is an accelerated
filer (as defined in Rule 12b-2 of the
Act). Yes þ No o
The aggregate market value of the outstanding common equity held
by non-affiliates as of the last business day of the
registrants most recently completed second fiscal quarter
was $1,683,038,000.
The number of shares of registrants common stock
outstanding on March 28, 2005 was 37,115,911 and 13,248,480
for Class A and Class B common stock, respectively.
DOCUMENTS INCORPORATED BY REFERENCE
Portions of the Proxy Statement for the Annual Meeting of
Shareholders to be held on or about June 21, 2005 are
incorporated by reference into Part III to the extent
described therein.
Forest City Enterprises, Inc.
Annual Report on Form 10-K
For the Year Ended January 31, 2005
Table of Contents
2
PART I
Item 1. Business
Founded in 1920 and publicly traded since 1960, Forest City
Enterprises, Inc. (with its subsidiaries, the
Company or Forest City) is principally
engaged in the ownership, development, management and
acquisition of commercial and residential real estate properties
in 19 states and the District of Columbia. At January 31,
2005, the Company had approximately $7.3 billion in
consolidated assets, of which approximately $6.5 billion
was invested in real estate, at cost. The Companys
portfolio of real estate assets is diversified both
geographically and among property types.
The Company operates through three strategic business units:
|
|
|
|
|
Commercial Group, the Companys largest business unit,
owns, develops, acquires and operates regional malls,
specialty/urban retail centers, office buildings, hotels and
mixed-use projects. |
|
|
Residential Group owns, develops, acquires and operates
residential rental properties, including upscale and
middle-market apartments, adaptive re-use developments and
supported-living facilities. |
|
|
Land Development Group acquires and sells both land and
developed lots to residential, commercial and industrial
customers. It also owns and develops land into master-planned
communities and mixed-use projects. |
The Companys Lumber Group (formerly presented as Lumber
Trading Group) was sold on November 12, 2004 to its
employees and is no longer a strategic business unit or a
reportable segment.
The Company has centralized the capital management, financial
reporting and administrative functions of its business units. In
most other respects the strategic business units operate
autonomously, with the Commercial Group and Residential Group
each having its own development, acquisition, leasing, property
and financial management functions. The Company believes this
structure enables its employees to focus their expertise and to
exercise the independent leadership, creativity and
entrepreneurial skills appropriate for their particular business
segment.
Segments of Business
The Company currently has four segments: Commercial Group,
Residential Group, Land Development Group and the New Jersey
Nets, (the Nets), in addition to Corporate
Activities. The Nets, a new segment, is a franchise of the NBA
in which the Company is an equity investor. Financial
information about industry segments required by this item is
included in Item 8. Financial Statements and Supplementary
Data, pages 86-89, Note L Segment
Information.
Commercial Group
The Company has developed retail projects for more than
50 years and office and mixed-use projects for more than
30 years. The Commercial Group owns a diverse portfolio in
both urban and suburban locations in 12 states and the District
of Columbia. The Commercial Group targets densely populated
markets where it effectively uses its expertise to develop
complex projects, often employing public or private
partnerships. As of January 31, 2005, the Commercial Group
owned interests in 82 completed projects, including 41 retail
properties (approximately 10.6 million gross leasable
square feet), 33 office properties (approximately
9.3 million gross leasable square feet) and eight hotels
(2,937 rooms). The Commercial Group includes the New York City
office operations through the Companys partnership with
Forest City Ratner Companies.
The Company opened its first community retail center in 1948,
and its first enclosed regional mall in 1962. Since then, it has
developed regional malls and specialty retail centers. The
specialty retail centers include urban retail centers,
entertainment based centers, community centers and power centers
(collectively, specialty retail centers). As of
January 31, 2005, the Commercial Groups retail
portfolio consisted of 15 regional malls with gross leasable
area (GLA) of 6.3 million square feet and 31
specialty retail centers with a total GLA of 6.1 million
square feet.
Regional malls are developed in collaboration with anchor stores
that typically own their facilities as an integral part of the
mall structure and environment but do not generate significant
direct payments to the Company. In contrast, anchor stores at
specialty retail centers generally are tenants under long-term
leases that contribute significant rental payments to the
Company.
While the Company continues to develop regional malls in strong
markets, it has also pioneered the concept of bringing specialty
retailing to urban locations previously ignored by major
retailers, primarily in the New York City metropolitan area.
With high population densities and disposable income levels at
or near those of the suburbs, urban development is proving to be
economically advantageous for the Company, for the tenants who
realize high sales per square foot and for the cities that
benefit from the new jobs and taxes created in the urban
locations.
In its office development activities, the Company is primarily a
build-to-suit developer that works with tenants to meet their
requirements. The Companys office development has focused
primarily on mixed-use projects in urban developments, often
built in conjunction with hotels and/or retail centers or as
part of a major office campus. As a result of this focus on new
urban developments, the Company plans to concentrate future
office and mixed-use developments largely in the New York City,
Boston, Washington, D.C. and Denver metropolitan areas.
3
Residential
Group
The Companys Residential Group owns, develops, acquires,
leases and manages residential rental property in 18 states and
the District of Columbia. The Company has been engaged in
apartment community development for over 50 years beginning
in Northeast Ohio and gradually expanding nationally. Its
residential portfolio includes middle-market apartments, upscale
urban properties and adaptive re-use developments. The Company
also owns a select number of supported-living facilities located
primarily in the New York City metropolitan area.
At January 31, 2005, the Residential Groups operating
portfolio consisted of 32,901 units in 110 properties in which
Forest City has an ownership interest. In addition, the Company
owns a residual interest in and manages 10 properties
containing 1,765 units of syndicated senior citizen
subsidized housing.
Land
Development Group
The Company has been in the land development business since the
1930s. The Land Development Group acquires and sells both
raw land and developed lots to residential, commercial and
industrial customers. The Land Development Group also owns and
develops raw land into master-planned communities, mixed-use
projects and other residential developments. As of
January 31, 2005, the Company owned more than 7,384 acres
of undeveloped land for these commercial and residential
development purposes and has an option to purchase 1,845 acres
of developable land at the Companys Stapleton project in
Denver, Colorado. The Company has land development projects in
11 states.
Historically, the Land Development Groups activities
focused on land development projects in Northeast Ohio. Over
time, the Land Development Groups activities expanded to
larger, more complex projects. The Land Development Group has
extended its activities on a national basis, first in Arizona,
and more recently in Illinois, North Carolina, Florida, Nevada,
Colorado, Texas, New Mexico and South Carolina. Land development
activities at the Companys Stapleton project and Central
Station project in downtown Chicago, Illinois are reported in
the Land Development Group.
In addition to sales activities of the Land Development Group,
the Company also sells land acquired by its Commercial Group and
Residential Group adjacent to their respective projects.
Proceeds from such land sales are included in the revenues of
such groups.
Included in the Land Development Group is our Stapleton project.
Stapleton currently has nearly 1,000,000 square feet of retail
space. As of the end of fiscal 2004, the Company had purchased
1,090 acres, leaving a balance of 1,845 acres to be acquired for
additional development over the course of the next 10 to
15 years. Over and above the developable land to be
purchased by the Company, 1,116 acres of Stapleton are reserved
for regional parks and open space.
New Segment
The
Nets
On August 16, 2004, the Company purchased an ownership
interest in the Nets that will be reported on the equity method
of accounting. Although the Company has legal ownership interest
of approximately 15% in the Nets, the Company recognized
approximately 38% of the net loss for 2004 because profits and
losses are allocated to each member based on an analysis of the
respective members net book equity assuming a liquidation
at book value at the end of the accounting period without regard
to unrealized appreciation (if any) in the fair value of the
Nets.
The purchase of the interest in the Nets is the first step in
the Companys efforts to pursue development projects, which
include a new entertainment arena complex and adjacent urban
developments combining housing, offices, shops and public open
space.
As the result of this investment, the Company has added a new
reportable segment, the Nets. The Nets segment is primarily
comprised of and will report on the sports operations of the
basketball team. The entity that owns the Nets reports on a
December 31 year end.
Competition
The real estate industry is highly competitive in many of the
markets in which the Company operates. Competition could
over-saturate any market, and as a result the Company may not
have sufficient cash to meet the debt service requirements on
certain of its properties. Although the Company may attempt to
renegotiate a restructuring with the mortgagee, it may not be
successful, which could cause a property to be transferred to
the mortgagee.
There are numerous other developers, managers and owners of
commercial and residential real estate that compete with us
nationally, regionally and/or locally, some of whom may have
greater financial resources. They compete with the Company for
management and leasing revenues, land for development,
properties for acquisition and disposition and for anchor
department stores and tenants for properties. The Company may
not be able to successfully compete in these areas.
Tenants at the Companys retail properties face continual
competition in attracting customers from retailers at other
shopping centers, catalogue companies, online merchants,
warehouse stores, large discounters, outlet malls, wholesale
clubs, direct mail and telemarketers. The Companys
competitors and those of its tenants could have a material
adverse effect on the Companys ability to lease space in
its properties and on the rents it can charge or the concessions
it can grant. This in turn could materially and adversely affect
the Companys results of operations and cash flows and
could affect the realizable value of its assets upon sale.
4
In addition to real estate competition, the Company faces
competition related to the operation of the Nets, a professional
sports franchise. Specifically, the Nets are in competition with
other major league sports, college athletics and other
sports-related entertainment. If the Company is not able to
successfully manage this risk, it may incur its share of
operating losses, which are allocated to each member based on an
analysis of the respective members net book equity
assuming a sale of the assets at depreciated historical cost at
the end of the accounting period without regard to unrealized
appreciation in the value of the Nets.
Number of Employees
The Company had 4,098 employees as of January 31, 2005, of
which 3,171 were full-time and 927 were part-time.
Available Information
Forest City Enterprises, Inc. is an Ohio corporation and its
executive offices are located at Suite 1100, 50 Public
Square, Cleveland, Ohio 44113. The Company makes available, free
of charge, on its website at www.forestcity.net, its annual,
quarterly and current reports, including amendments to such
reports, as soon as practicable after the Company electronically
files such material with, or furnishes such material to, the
SEC. The Companys SEC filings can also be obtained from
the SEC website at www.sec.gov. The Companys filings can
be read and copied at the SECs Public Reference Room
office at 450 Fifth Street N.W., Washington, D.C. 20549.
Information on the operation of the SECs Public Reference
Room can be obtained by calling 1-800-SEC-0330.
The Companys corporate governance guidelines (including
the Companys code of ethics) and committee charters are
also available on the Companys website at
www.forestcity.net or in print to any stockholder upon written
request addressed to Corporate Secretary, Forest City
Enterprises, Inc., Suite 1100, 50 Public Square, Cleveland,
OH 44113.
The information found on the Companys website or the SEC
website is not part of this Annual Report on Form 10-K.
RISK FACTORS
We are Subject to Risks Associated with Investments in Real
Estate
The value of, and our income from, our properties may decline
due to developments that adversely affect real estate generally
and those that are specific to our properties. General factors
that may adversely affect our real estate portfolios include:
|
|
|
|
|
increases in interest rates; |
|
|
a general tightening of the availability of credit; |
|
|
a decline in the economic conditions in one or more of our
primary markets; |
|
|
an increase in competition for tenants and customers or a
decrease in demand by tenants and customers; |
|
|
an increase in supply of our property types in our primary
markets; |
|
|
a continuation of terrorist activities or other acts of violence
or war in the United States or abroad or the occurrence of such
activities or acts that impact properties in our real estate
portfolios or that may impact the general economy; |
|
|
continuation or escalation of tensions in the Middle East; |
|
|
declines in consumer spending during an economic recession that
adversely affect our revenue from our retail centers; and |
|
|
the adoption on the national, state or local level of more
restrictive laws and governmental regulations, including more
restrictive zoning, land use or environmental regulations and
increased real estate taxes. |
In addition, there are factors that may adversely affect the
value of, and our income from, specific properties, including:
|
|
|
|
|
adverse changes in the perceptions of prospective tenants or
purchasers of the attractiveness of the property; |
|
|
opposition from local community or political groups with respect
to development or construction at a particular site; |
|
|
our inability to provide adequate management and maintenance or
to obtain adequate insurance; |
|
|
our inability to collect rent or other receivables; |
|
|
an increase in operating costs; |
|
|
introduction of a competitors property in or in close
proximity to one of our current markets; and |
|
|
earthquakes, floods or underinsured or uninsured natural
disasters. |
The occurrence of one or more of the above risks could result in
significant delays or unexpected expenses. If any of these
occur, we may not achieve our projected returns on properties
under development and we could lose some or all of our
investments in those properties.
We are Subject to Real Estate Development Risks
Our development projects are subject to significant risks
relating to our ability to complete our projects on time and on
budget. Factors that may result in a development project
exceeding budget or being prevented from completion include:
|
|
|
|
|
an inability to secure sufficient financing on favorable terms,
including an inability to refinance construction loans; |
|
|
construction delays or cost overruns, either of which may
increase project development costs; |
|
|
an increase in commodity costs; |
|
|
an inability to obtain zoning, occupancy and other required
governmental permits and authorizations; |
|
|
an inability to secure tenants or anchors necessary to support
the project; and |
|
|
failure to achieve or sustain anticipated occupancy or sales
levels. |
5
If any of these occur, we may not achieve our projected returns
on properties under development and we could lose some or all of
our investments in those properties.
Examples of projects that face these and other development risks
include the following:
|
|
|
|
|
New York Times Building. Our New York Times building in
Manhattan is expected to open in the second quarter of fiscal
2007 with 734,000 square feet of office space. To date, we have
not been able to secure any tenants to lease space in this
property. If we are not able to lease space in this building or
if we lease space at rates below expected levels, the
profitability of this property will be adversely affected. |
|
|
Brooklyn Atlantic Yards. We are in the process of
developing Brooklyn Atlantic Yards, a $2.5 billion
mixed-use project in downtown Brooklyn expected to feature an
800,000 square foot sports and entertainment arena for the Nets.
The acquisition and development of Brooklyn Atlantic Yards is
subject to the completion of negotiations with local and state
governmental authorities, including negotiation of the
applicable development rights, the satisfactory completion of
due diligence, the receipt of governmental and non-governmental
approvals and the possible condemnation of the land needed for
the development. The negotiations relating to the acquisition
and development rights for Brooklyn Atlantic Yards may not be
successfully completed, the acquisition and development rights
may not be obtained or completed on the terms described above
and the Brooklyn Atlantic Yards may not be developed with the
features we anticipate. The development of Brooklyn Atlantic
Yards is being done in connection with the proposed move of the
Nets to the planned arena. While we are part of an ownership
group that acquired the Nets on August 16, 2004, any
movement of the team is subject to approval by the NBA
commissioner and the owners of the other NBA franchises. If we
do not receive this approval, we may not be able to develop
Brooklyn Atlantic Yards to the same extent or at all. Even if we
are able to continue with the development, we would likely not
be able to do so as quickly as originally planned. |
|
|
Ohana Military Communities. Hawaii Military Communities,
LLC, a partnership between Forest City and C.F. Jordan, L.P., a
privately-held construction services company, has been selected
to own, redevelop and operate military family housing at five
United States Navy housing communities in Hawaii. We have not
engaged in a project of this type before, and we cannot assure
you we will be able to complete it successfully. |
|
|
For-Sale Condominiums. We are pursuing the development of
condominiums in selected markets. Current condominium projects
under development include 1100 Wilshire Building, a previously
unfinished office building in downtown Los Angeles, and Beekman,
a site adjacent to a hospital in Manhattan. While we have
previously developed for-sale condominium projects with
partners, we are developing these projects without the
development assistance of one or more partners. We may not be
able to sell the units at the projected sales prices for a
number of reasons, including, without limitation, a rise in
interest rates. |
In the past, we have elected not to proceed, or have been
prevented from proceeding, with specific development projects,
and we anticipate that this may occur again from time to time in
the future. A development project may be delayed or terminated
because a project partner or prospective anchor tenant withdraws
or a third party challenges our entitlements or public
financings.
We periodically serve as either the construction manager or the
general contractor for our development projects. The
construction of real estate projects entails unique risks,
including risks that the project will fail to conform to
building plans, specifications and timetables. These failures
could be caused by strikes, weather, government regulations and
other conditions beyond our control. In addition, we may become
liable for injuries and accidents occurring during the
construction process that are not insured.
In the construction of new projects, we generally guarantee the
lender of the construction loan the lien-free completion of the
project. This guaranty is recourse to us and places the risk of
construction delays and cost overruns on us. In addition, from
time to time we guarantee the obligations of a major tenant
during the construction phase. This type of guaranty is released
upon completion of the project. Furthermore, as the general
partner of certain limited partnerships, we guarantee the
funding of operating deficits of newly-opened apartment projects
for an average of five years. We may have to make significant
expenditures in the future in order to comply with our lien-free
completion obligations and funding of operating deficits.
An Economic Decline in One or More of Our Primary Markets May
Adversely Affect Our Operating Results and Financial
Condition
Our core markets include New York City/ Philadelphia
metropolitan area, Denver, Boston, Greater Washington D.C./
Baltimore metropolitan area and California. We also have a
concentration of real estate assets in Cleveland, Ohio. A
downturn in any of these markets may impair or continue to
impair:
|
|
|
|
|
the ability of our tenants to make lease payments; |
|
|
our ability to market new developments to prospective purchasers
and tenants; |
|
|
our rental and lease rates; |
|
|
hotel occupancy and room rates; |
|
|
land sales; and |
|
|
occupancy rates for commercial and residential properties. |
6
Adverse economic conditions may negatively impact our results of
operations and cash flows. In addition, local real estate market
conditions have been, and may continue to be, significantly
impacted by one or more of the following events:
|
|
|
|
|
business layoffs and downsizing; |
|
|
industry slowdowns; |
|
|
relocations or closings of businesses; |
|
|
changing demographics; and |
|
|
any oversupply of or reduced demand for real estate. |
Relative to historical results from operations, we have
experienced weakness across almost all of the markets in which
we hold investments in our Residential Group and in the hotel
operations of our Commercial Group. For example, our Residential
Group has been experiencing weakness in rental rates and
occupancy rates in its portfolio in almost all of its markets.
We do not expect these situations to change in the near to
medium-term. With respect to particular markets, the Denver and
Cleveland real estate markets have been significantly impacted
by a continuing local economic downturn, which has made it more
difficult to maintain occupancy levels at certain of our
properties. In the Cleveland market, we have a concentration of
significant office space with significant office vacancies due
to weak market conditions. This situation has directly impacted
us since we had a relatively low number of long-term office
space leases in place and have had to significantly lower rental
rates to attract and retain tenants. Unless this situation
improves, our rate of return may be lower than expected. We may
also have trouble refinancing our Cleveland office space or our
lenders may require significant principal reductions.
Vacancies in Our Properties May Adversely Affect Our Results
of Operations and Cash Flows
Our results of operations and cash flows may be adversely
affected if we are unable to continue leasing a significant
portion of our commercial and residential real estate portfolio.
We depend on commercial and residential tenants in order to
collect rents and other charges. Our ability to sustain our
current and historical occupancy levels depends on many factors
that are discussed elsewhere in this section. For example, as
discussed above, we have experienced decreased occupancy levels
in our residential properties in all of our markets and in our
commercial office properties in our Cleveland market. Our
failure to successfully lease our property on favorable terms
would adversely affect our results of operations and cash flows.
Our Properties and Businesses Face Significant Competition
The real estate industry is highly competitive in many of the
markets in which we operate. Competition could over-saturate any
market, as a result of which we may not have sufficient cash to
meet the debt service requirements on certain of our properties.
Although we may attempt to renegotiate a restructuring with the
mortgagee, we may not be successful, which could cause a
property to be transferred to the mortgagee.
There are numerous other developers, managers and owners of
commercial and residential real estate and undeveloped land that
compete with us nationally, regionally and/or locally, some of
whom have greater financial resources than us. They compete with
us for management and leasing revenues, land for development,
properties for acquisition and disposition and for anchor
department stores and tenants for properties. We may not be able
to successfully compete in these areas.
Tenants at our retail properties face continual competition in
attracting customers from retailers at other shopping centers,
catalogue companies, online merchants, warehouse stores, large
discounters, outlet malls, wholesale clubs, direct mail and
telemarketers. Our competitors and those of our tenants could
have a material adverse effect on our ability to lease space in
our properties and on the rents we can charge or the concessions
we can grant. This in turn could materially and adversely affect
our results of operations and cash flows, and could affect the
realizable value of our assets upon sale.
We May Be Unable to Sell Properties to Avoid Losses or to
Reposition Our Portfolio
Because real estate investments are relatively illiquid, we may
be unable to dispose of underperforming properties and may be
unable to reposition our portfolio in response to changes in
regional or local real estate markets. As a result, we may incur
operating losses from some of our properties and may have to
write down the value of some properties due to impairment.
Our Results of Operations and Cash Flows May Be Adversely
Affected by Tenant Defaults or the Closing or Bankruptcy of
Non-Tenant Anchors
Our results of operations and cash flows may be adversely
affected if a significant number of our tenants are unable to
meet their obligations or do not renew their leases, or if we
are unable to lease a significant amount of space on
economically favorable terms. In the event of a default by a
tenant, we may experience delays in payments and incur
substantial costs in recovering our losses. Our ability to
collect rents and other charges will be even more difficult if
the tenant is bankrupt or insolvent. Our tenants have from time
to time filed for bankruptcy or been involved in insolvency
proceedings and others may in the future, which could make it
more difficult to enforce our rights as lessor and protect our
investment.
7
Based on tenants with net base rent of 1% or greater as of
January 31, 2005, our five largest office tenants by leased
square feet were the City of New York, Millennium
Pharmaceuticals Inc., U.S. Government, Keyspan Energy and Morgan
Stanley & Co., Incorporated, and our five largest retail
tenants by leased square feet were Regal Entertainment Group,
AMC Entertainment Inc., The Gap, The Home Depot and TJX
Companies.
Current bankruptcies of some of our tenants and the potential
bankruptcies of other tenants in the future could make it
difficult for us to enforce our rights as lessor and protect our
investment. With respect to our retail centers, we also could be
adversely affected if one or more non-tenant anchors were to
close or enter into bankruptcy. Although non-tenant anchors
generally do not pay us rent, they typically contribute towards
common area maintenance and other expenses. The loss of these
revenues could adversely affect our results of operations and
cash flows. Further, the temporary or permanent loss of an
anchor likely would reduce customer traffic in the retail
center, which could reduce the percentage of rent paid by retail
center tenants or cause retail center tenants to close or to
enter into bankruptcy. One or more of these factors could cause
the retail center to fail to meet its debt service requirements.
Terrorist Attacks and Other Acts of Violence or War Have
Impacted, and May in the Future Impact, Our Operations and
Profitability
We have a high concentration of properties in Washington, D.C.
and New York City. As a result, we face a heightened risk
related to terrorism. We were directly impacted by the
September 11, 2001 terrorist attacks at our Battery Park
City Hotel and retail properties.
Future terrorist attacks may directly impact physical facilities
in our real estate portfolio. In addition, future terrorist
attacks, related armed conflicts or prolonged or increased
tensions in the Middle East could cause consumer confidence and
spending to decrease and adversely affect mall traffic.
Additionally, future terrorist attacks could increase volatility
in the U.S. and worldwide financial markets. Any of these
occurrences could have a significant impact on our revenues,
costs and operating results.
There May be a Decrease in Demand for Space in Large
Metropolitan Areas that are Considered at Risk for Future
Terrorist Attacks, and this Decrease May Reduce Our Revenues
from Property Rentals
We have significant investments in large metropolitan areas,
including the New York City, Boston, California, Washington D.C.
and Denver metropolitan areas. In the aftermath of the terrorist
attacks of September 11, 2001 and due to the possibility of
future terrorist attacks, some tenants in these areas have
chosen to relocate their business to less populated,
lower-profile areas of the U.S. that are not as likely to be
targets of future terrorist activity. This has resulted in a
decrease in the demand for space in some areas, which could
increase vacancies in our properties and force us to lease our
properties on less favorable terms. As a result, the value of
our property and the level of our revenues could significantly
decline.
We Have Limited Experience Participating in the Operation and
Management of a Professional Basketball Team, and Future Losses
Are Expected for the Nets
On August 16, 2004, we purchased a legal ownership interest
in the Nets. This interest is reported on the equity method of
accounting as a separate segment. The purchase of the interest
in the Nets is the first step in our efforts to pursue
development projects at Brooklyn Atlantic Yards, which include a
new entertainment arena complex and adjacent developments
combining housing, offices, shops and public open space. The
relocation of the Nets is subject to approval by the NBA
commissioner and the owners of the other franchises, and we
cannot assure you we will receive these approvals on a timely
basis or at all. If we are unable to relocate the Nets to
Brooklyn, we may be unable to achieve our projected returns on
the development projects, which could result in a delay,
termination or losses on our investment. The Nets are currently
operating at a loss and are projected to continue to operate at
a loss as long as they remain in New Jersey. Even if we are able
to relocate the Nets to Brooklyn, there can be no assurance that
the Nets will be profitable in the future. Losses are allocated
to each member based on an analysis of the respective
members claim on the net book equity assuming a
liquidation at book value at the end of each accounting period
without regard to unrealized appreciation (if any) in the fair
value of the Nets. Therefore, losses allocated to us may exceed
our legal ownership interest.
The Operation of a Professional Sports Franchise Involves
Certain Risks
Our investment in the Nets is subject to a number of operational
risks, including risks associated with operating conditions,
competitive factors, economic conditions and industry
conditions. If we are not able to successfully manage the
following operational risks, we may incur operating losses,
which are allocated to each member based on an analysis of the
respective members net book equity assuming a sale of the
assets at amortized historical cost at the end of the accounting
period without regard to unrealized appreciation in the value of
the Nets:
|
|
|
|
|
competition with other major league sports, college athletics
and other sports-related entertainment; |
|
|
dependence on competitive success of the Nets; |
|
|
fluctuations in the amount of revenues from advertising,
sponsorships, concessions, merchandise and parking, which are
tied to the popularity and success of the Nets; |
|
|
uncertainties of increases in players salaries; |
|
|
dependence on talented players; |
8
|
|
|
|
|
risk of injuries to key players; |
|
|
uncertainties relating to labor relations in professional
sports, including the expiration of the NBAs current
collective bargaining agreement at the end of this season; and |
|
|
dependence on television and cable network, radio and other
media contracts. |
We Are Controlled by the Ratner, Miller and Shafran Families,
Whose Interests May Differ from Those of Other Shareholders
Our authorized common stock consists of Class A common
stock and Class B common stock. The economic rights of each
class of common stock are identical, but the voting rights
differ. The Class A common stock, voting as a separate
class, is entitled to elect 25% of the members of our board of
directors, while the Class B common stock, voting as a
separate class, is entitled to elect the remaining 75% of our
board of directors. On all other matters, the Class A
common stock and Class B common stock vote together as a
single class, with each share of Class A common stock
entitled to one vote per share and each share of Class B
common stock entitled to ten votes per share.
At March 1, 2005, members of the Ratner, Miller and Shafran
families, which include members of our current board of
directors and executive officers, owned 74.7% of the
Class B common stock. RMS, Limited Partnership, which owned
74.3% of the Class B common stock, is a limited
partnership, comprised of interests of these families, with
eight individual general partners, currently consisting of:
|
|
|
|
|
Samuel H. Miller, treasurer of Forest City and co-chairman of
our board of directors; |
|
|
Charles A. Ratner, president, chief executive officer of Forest
City and a director; |
|
|
Ronald A. Ratner, executive vice president of Forest City and a
director; |
|
|
Brian J. Ratner, executive vice president of Forest City and a
director; |
|
|
Deborah Ratner Salzberg, president of Forest City Washington,
Inc., a subsidiary of Forest City, and a director; |
|
|
Joan K. Shafran, a director; |
|
|
Joseph Shafran; and |
|
|
Abraham Miller. |
Joan K. Shafran is the sister of Joseph Shafran. Charles A.
Ratner, James A. Ratner, executive vice president of Forest City
and a director, and Ronald A. Ratner are brothers. Albert B.
Ratner, co-chairman of our board of directors, is the father of
Brian J. Ratner and Deborah Ratner Salzberg and is first cousin
to Charles A. Ratner, James A. Ratner, Ronald A. Ratner, Joan K.
Shafran and Joseph Shafran. Samuel H. Miller was married to Ruth
Ratner Miller (now deceased), a sister of Albert B. Ratner, and
is the father of Abraham Miller. General partners holding 60% of
the total voting power of RMS, Limited Partnership determine how
to vote the Class B common stock held by RMS, Limited
Partnership. No person may transfer his or her interest in the
Class B common stock held by RMS, Limited Partnership
without complying with various rights of first refusal.
In addition, at March 1, 2005, members of these families
collectively owned 22.2% of the Class A common stock. As a
result of their ownership in Forest City, these family members
and RMS, Limited Partnership have the ability to elect a
majority of our board of directors and to control the management
and policies of Forest City. Generally, they may also determine,
without the consent of our other shareholders, the outcome of
any corporate transaction or other matters submitted to our
shareholders for approval, including mergers, consolidations and
the sale of all or substantially all of our assets and prevent
or cause a change in control of Forest City.
Even if these families or RMS, Limited Partnership reduce their
level of ownership of Class B common stock below the level
necessary to maintain a majority of voting power, specific
provisions of Ohio law and our Restated Articles of
Incorporation may have the effect of discouraging a third party
from making a proposal to acquire us or delaying or preventing a
change in control or management of Forest City without the
approval of these families or RMS, Limited Partnership.
RMS Investment Corp. Provides Property Management and Leasing
Services to Us and is Controlled By Some of Our Affiliates
We paid approximately $323,000 and $215,000 as total
compensation during the year ended January 31, 2005 and
2004, respectively, to RMS Investment Corp. for property
management and leasing services. RMS Investment Corp. is
controlled by members of the Ratner, Miller and Shafran
families, some of whom are our directors and executive officers.
RMS Investment Corp. manages and provides leasing services to
two of our Cleveland-area specialty retail centers, Golden Gate,
which has 362,000 square feet, and Midtown Plaza, which has
240,000 square feet. The current rate of compensation for these
management services is 4% of all rental income, plus a leasing
fee of generally 3% to 4% of rental income. Management believes
these fees are comparable to those other management companies
would charge to non-affiliated third parties.
Our Directors and Executive Officers May Have Interests in
Competing Properties, and We Do Not Have Non-Compete Agreements
with Our Directors and Executive Officers
Under our current policy, no director, officer or employee,
including any member of the Ratner, Miller and Shafran families,
is allowed to invest in a competing real estate opportunity
without first obtaining the approval of the audit committee of
our board of directors. We do not have non-compete agreements
with any director, officer or employee, however, and upon
leaving Forest City
9
any director, officer or employee could compete with us.
Notwithstanding our policy, we permit our principal shareholders
who are officers and employees to own, alone or in conjunction
with others, certain commercial, industrial and residential
properties that may be developed, expanded, operated and sold
independently of our business. As a result of their ownership of
these properties, a conflict of interest may arise between them
and Forest City. The conflict may involve the development or
expansion of properties that may compete with our properties and
the solicitation of tenants to lease these properties.
Our High Debt Leverage May Prevent Us from Responding to
Changing Business and Economic Conditions
Our High Degree of Debt Leverage Could Limit Our Ability to
Obtain Additional Financing or Adversely Affect Our Liquidity
and Financial Condition.
We have a relatively high ratio of debt, consisting primarily of
non-recourse mortgage debt, to total market capitalization,
which was approximately 64.8% at January 31, 2005 based on
our long-term debt and mortgage debt outstanding at that date
and the market value of our outstanding Class A common
stock and Class B common stock. Our high leverage may
adversely affect our ability to obtain additional financing for
working capital, capital expenditures, acquisitions, development
or other general corporate purposes and may make us more
vulnerable to a downturn in the economy.
We do not expect to repay a substantial amount of the principal
of our outstanding debt prior to maturity or to have available
funds sufficient to repay this debt at maturity. As a result, it
will be necessary for us to refinance our debt through new debt
financings or through equity offerings. If interest rates are
higher at the time of refinancing, our interest expense would
increase, which would adversely affect our results of operations
and cash flows. In addition, in the event we were unable to
secure refinancing on acceptable terms, we might be forced to
sell properties on unfavorable terms, which could result in the
recognition of losses and could adversely affect our financial
position, results of operations and cash flows. If we were
unable to make the required payments on any debt secured by a
mortgage on one of our properties or to refinance that debt when
it comes due, the mortgage lender could take that property
through foreclosure and, as a result, we could lose income and
asset value.
Of our outstanding debt of approximately $5.4 billion at
January 31, 2005, approximately $518 million becomes
due in fiscal 2005 and approximately $819 million becomes
due in fiscal 2006. This is inclusive of credit enhanced
mortgage debt we have obtained for a number of our properties.
Generally, the credit enhancement, such as a letter of credit,
expires prior to the term of the underlying mortgage debt and
must be renewed or replaced to prevent acceleration of the
underlying mortgage debt. We treat credit enhanced debt as
maturing in the year the credit enhancement expires.
We cannot assure you that we will be able to refinance our debt,
obtain renewals or replacement of credit enhancement devices,
such as a letter of credit, or otherwise obtain funds by selling
assets or by raising equity. Our inability to repay or refinance
our debt when it becomes due could result in foreclosure on the
properties pledged as collateral thereof.
From time to time, a non-recourse mortgage may become past due
and if we are unsuccessful in negotiating an extension or
refinancing, the lender could commence foreclosure proceedings.
Our Credit Facility Covenants Could Adversely Affect Our
Financial Condition
We have guaranteed the obligations of Forest City Rental
Properties Corporation, or FCRPC under the FCRPC credit
agreement, dated as of March 22, 2004, as amended, among
FCRPC, the banks named therein, KeyBank National Association, as
administrative agent, and National City Bank, as syndication
agent. This guaranty imposes a number of restrictive covenants
on Forest City, including a prohibition on certain
consolidations and mergers and limitations on the amount of
debt, guarantees and property liens that Forest City may incur.
The guaranty also requires Forest City to maintain a specified
minimum cash flow coverage ratio, consolidated
shareholders equity and Earnings Before Depreciation and
Taxes, or EBDT.
While we are in compliance at January 31, 2005, failure to
comply with any of the covenants under the guaranty or failure
by FCRPC to comply with any of the covenants under the FCRPC
credit agreement could result in an event of default, which
would trigger Forest Citys obligation to repay all amounts
outstanding under the FCRPC credit agreement. Forest Citys
ability and FCRPCs ability to comply with these covenants
will depend upon the future economic performance of Forest City
and FCRPC. These covenants may adversely affect our ability to
finance our future operations or capital needs or to engage in
other business activities that may be desirable or advantageous
to us.
Any Rise in Interest Rates Will Increase Our Interest
Costs
An increase in interest rates will increase the interest
expenses associated with our floating-rate debt and the
refinancing of any fixed-rate debt originally financed at a
lower rate. At January 31, 2005, including properties
accounted for on the equity method, a 100 basis point increase
in taxable variable interest rates would have increased our
interest expense, and conversely reduced our pre-tax earnings,
by approximately $4.8 million (including both mortgage debt
and corporate borrowings). This calculation reflects the
interest rate swaps and long-term LIBOR contracts in effect as
of January 31, 2005. We are exposed to the risk that our
counterparties will fail to perform their obligations to us,
thus increasing our exposure to increases in interest rates.
Although tax-exempt interest rates generally increase in an
amount that is smaller than corresponding changes in taxable
interest rates, a 100 basis point increase in tax-exempt
variable interest rates would have increased the interest
expense, and conversely reduced our pre-tax earnings, by
approximately $8.1 million.
10
If We Are Unable to Obtain Tax-Exempt Financings, Our
Interest Costs Would Rise
We regularly utilize tax-exempt financings and tax increment
financings, which generally bear interest at rates below
prevailing rates available through conventional taxable
financing. We cannot assure you that tax-exempt bonds or similar
government subsidized financing will continue to be available to
us in the future, either for new development or acquisitions, or
for the refinancing of outstanding debt. Our ability to obtain
these financings or to refinance outstanding debt on favorable
terms could significantly affect our ability to develop or
acquire properties and could have a material adverse effect on
our financial position, results of operations and cash flows.
Our Business Will Be Adversely Impacted Should an Uninsured
Loss or a Loss in Excess of Insurance Limits Occur
We carry comprehensive general liability, special property,
flood, earthquake and rental loss (and environmental insurance
on certain locations) with respect to our properties within
insured limits and policy specifications that we believe are
customary for similar properties. There are, however, specific
types of losses, generally of a catastrophic nature, such as
losses from wars, terrorism or earthquakes, for which we may not
have adequate insurance coverage or, in our judgment, for which
we cannot obtain insurance at a reasonable cost. In the event of
an uninsured loss or a loss in excess of our insurance limits,
we could lose both our invested capital in, and anticipated
profits from, the affected property. Any such loss could
materially and adversely affect our results of operations, cash
flows and financial position.
Under our current policies, which expire October 31, 2005,
our properties are insured against acts of terrorism, subject to
various limits, deductibles and exclusions for acts of war and
terrorist acts involving biological, chemical and nuclear
damage. Once this policy expires, we may not be able to obtain
adequate terrorism coverage at a reasonable cost. In addition,
our insurers may not be able to maintain reinsurance sufficient
to cover any losses we may incur as a result of terrorist acts.
As a result, our insurers ability provide future insurance
for any damages that we sustain as a result of a terrorist
attack may be reduced.
Additionally, most of our current project mortgages require
special all-risk property insurance, and we cannot assure you
that we will be able to obtain policies that will satisfy lender
requirements.
We are self-insured as to the first $500,000 of liability
coverage and self-insured on the first $250,000 of property
damage. Our captive insurance company, licensed and regulated by
the State of Vermont, is adequately funded per state regulations
to cover the first $250,000 of potential property damage claims.
While we believe that our self-insurance reserves are adequate,
we cannot assure you that we will not incur losses that exceed
these self-insurance reserves.
We May Incur Unanticipated Costs and Liabilities Due to
Environmental Problems
Under various federal, state and local environmental laws, an
owner or operator of real property may become liable for the
costs of the investigation, removal and remediation of hazardous
or toxic substances at that property. These laws often impose
liability without regard to whether the owner or operator knew
of, or was responsible for, the presence of the hazardous or
toxic substances. The presence of hazardous or toxic substances,
or the failure to remediate these substances when present, may
adversely affect the owners ability to sell or rent that
real property or to borrow funds using that real property as
collateral, and it also may impose unanticipated costs and
delays on projects. Persons who arrange for the disposal or
treatment of hazardous or toxic wastes may also be liable for
the costs of the investigation, removal and remediations of
those wastes at the disposal or treatment facility, regardless
of whether that facility is owned or operated by that person. In
some instances, federal, state and local laws require abatement
or removal of specific asbestos-containing materials in the
event of demolition, renovations, remodeling, damage or decay.
These laws also impose specific worker protection and
notification requirements and govern emissions of and exposure
to asbestos fibers in the air.
We could be held liable for the environmental response costs
associated with the release of some regulated substances or
related claims, whether by us, our tenants, former owners or
tenants of the affected property or others. In addition to
remediation actions brought by federal, state and local
agencies, the presence of hazardous substances on a property
could result in personal injury, contribution or other claims by
private parties. These claims could result in costs or
liabilities that could exceed the value of the affected
property. We are not aware of any notification by any private
party or governmental authority of any claim in connection with
environmental conditions at any of our properties that we
believe will involve any material expenditure. Nor are we aware
of any environmental condition on any of our properties that we
believe will involve any material expenditure. However, we
cannot assure you that any non-compliance, liability, claim or
expenditure will not arise in the future. To the extent that we
are held liable for the release of regulated substances by
tenants or others, we cannot assure you we would be able to
recover our costs from those persons.
We Face Potential Liability from Residential Properties
Accounted For on the Equity Method and Other Partnership
Risks
As part of our financing strategy, we have financed several real
estate projects through limited partnerships with investment
partners. The investment partner, typically a large,
sophisticated institution or corporate investor, invests cash in
exchange for a limited partnership interest and special
allocations of expenses and the majority of tax losses and
credits associated with the project. These partnerships
typically require us to indemnify, on an after-tax or
grossed up basis, the investment partner against the
failure to receive or the loss of allocated tax credits and tax
losses.
We believe that all the necessary requirements for qualification
for such tax credits have been and will be met and that our
investment partners will be able to receive expense allocations
associated with these properties. However, we cannot assure you
that
11
this will, in fact, be the case or that we will not be required
to indemnify our investment partners on an after-tax basis for
these amounts. Any indemnification payment could have a material
adverse effect on our results of operations and cash flows.
In addition to partnerships, we also use limited liability
companies, or LLCs, to finance some of our projects with third
party lenders. Acting through our wholly-owned subsidiaries, we
typically are a general partner or managing member in these
partnerships or LLCs. There are, however, instances in which we
do not control or even participate in management or day-to-day
operations.
The use of a structure where we do not control the management of
the entity involves special risks associated with the
possibility that:
|
|
|
|
|
another partner or member may have interests or goals that are
inconsistent with ours; |
|
|
a general partner or managing member may take actions contrary
to our instructions, requests, policies or objectives with
respect to our real estate investments; or |
|
|
a partner or a member could experience financial difficulties
that prevent it from fulfilling its financial or other
responsibilities to the project or its lender or the other
partners or members. |
To the extent we are a general partner or managing member, we
may be exposed to unlimited liability, which may exceed our
investment or equity in the partnership or LLC, as applicable.
If one of our subsidiaries is a general partner or managing
member of a particular partnership or LLC, as applicable, it may
be exposed to the same kind of unlimited liability.
Failure to Continue to Maintain Effective Internal Controls
in Accordance with Section 404 of the Sarbanes-Oxley Act of
2002 Could Have a Material Adverse Effect on Our Ability to
Ensure Timely and Reliable Financial Reporting
Section 404 of the Sarbanes-Oxley Act of 2002
(Section 404) requires our management to report
on, and our independent auditors to attest to, our internal
control over financial reporting. We will continue our ongoing
process of testing and evaluating the effectiveness of, and
remediating any issues identified related to, our internal
control over financial reporting. We also will strive to
continue to improve our processes to improve efficiency of our
financial reporting process. The process of documenting, testing
and evaluating our internal control over financial reporting is
complex and time consuming. Due to this complexity and the
time-consuming nature of the process and because currently
unforeseen events or circumstances beyond our control could
arise, we cannot assure you that we ultimately will be able to
continue to comply fully in subsequent fiscal periods with
Section 404 in our Annual Report on Form 10-K or
Quarterly Report on Form 10-Q. We may not be able to
conclude on an ongoing basis that we have effective internal
control over financial reporting in accordance with
Section 404, which could adversely affect public confidence
in our ability to record, process, summarize and report
financial data to ensure timely and reliable external financial
reporting.
Compliance or Failure to Comply with the Americans with
Disabilities Act and Other Similar Laws Could Result in
Substantial Costs
The Americans with Disabilities Act generally requires that
public buildings, including office buildings and hotels, be made
accessible to disabled persons. In the event that we are not in
compliance with the Americans with Disabilities Act, the federal
government could fine us or private parties could be awarded
damages against us. If we are required to make substantial
alterations and capital expenditures in one or more of our
properties, including the removal of access barriers, it could
adversely affect our results of operations and cash flows.
We may also incur significant costs complying with other
regulations. Our properties are subject to various federal,
state and local regulatory requirements, such as state and local
fire and safety requirements. If we fail to comply with these
requirements, we could incur fines or private damage awards. We
believe that our properties are currently in material compliance
with all of these regulatory requirements. However, existing
requirements may change and compliance with future requirements
may require significant unanticipated expenditures that could
adversely affect our cash flows and results of operations.
Item 2. Properties
The Corporate headquarters of Forest City Enterprises, Inc. are
located in Cleveland, Ohio and are owned by the Company. The
Companys core markets include the New York
City/Philadelphia metropolitan area, Denver, Boston, Greater
Washington D.C./Baltimore metropolitan area and California.
The following table provides summary information concerning the
Companys real estate portfolio as of January 31, 2005.
12
Forest City Enterprises, Inc. Portfolio of Real Estate
COMMERCIAL GROUP
OFFICE BUILDINGS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Date of | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Opening/ | |
|
|
|
|
|
|
|
|
|
Leasable | |
|
Leasable | |
|
|
Acquisition/ | |
|
Legal | |
|
Pro-Rata | |
|
|
|
|
|
Square | |
|
Square Feet | |
Name |
|
Expansion | |
|
Ownership(5) | |
|
Ownership(6) | |
|
Location |
|
Major Tenants |
|
Feet | |
|
at Pro-Rata % | |
| |
Consolidated Office Buildings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
35 Landsdowne Street |
|
|
2002 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
Cambridge, MA |
|
Millennium Pharmaceuticals |
|
|
202,000 |
|
|
|
202,000 |
|
|
|
40 Landsdowne Street |
|
|
2003 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
Cambridge, MA |
|
Millennium Pharmaceuticals |
|
|
215,000 |
|
|
|
215,000 |
|
|
|
45/75 Sidney Street |
|
|
1999 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
Cambridge, MA |
|
Millennium Pharmaceuticals |
|
|
277,000 |
|
|
|
277,000 |
|
|
|
65/80 Landsdowne Street |
|
|
2001 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
Cambridge, MA |
|
Partners HealthCare System |
|
|
122,000 |
|
|
|
122,000 |
|
|
|
88 Sidney Street |
|
|
2002 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
Cambridge, MA |
|
Alkermes, Inc. |
|
|
145,000 |
|
|
|
145,000 |
|
+
|
|
2 Hanson Place (formerly Atlantic Terminal Office) |
|
|
2004 |
|
|
|
70.00 |
% |
|
|
100.00 |
% |
|
Brooklyn, NY |
|
Bank of New York |
|
|
399,000 |
|
|
|
399,000 |
|
|
|
Chase Financial Tower |
|
|
1991 |
|
|
|
95.00 |
% |
|
|
95.00 |
% |
|
Cleveland, OH |
|
Chase Manhattan Mortgage Corporation |
|
|
119,000 |
|
|
|
113,000 |
|
|
|
Eleven MetroTech Center |
|
|
1995 |
|
|
|
65.00 |
% |
|
|
65.00 |
% |
|
Brooklyn, NY |
|
City of New York CDCSA; E-911 |
|
|
216,000 |
|
|
|
140,000 |
|
|
|
Fifteen MetroTech Center |
|
|
2003 |
|
|
|
75.00 |
% |
|
|
95.00 |
% |
|
Brooklyn, NY |
|
Empire Blue Cross and Blue Shield, City of New York
HRA |
|
|
653,000 |
|
|
|
620,000 |
|
|
|
Halle Building |
|
|
1986 |
|
|
|
75.00 |
% |
|
|
100.00 |
% |
|
Cleveland, OH |
|
Liggett- Stashower; Focal Communications; Climaco & Co.,
LPA; First American Equity |
|
|
395,000 |
|
|
|
395,000 |
|
|
|
Harlem Center |
|
|
2003 |
|
|
|
52.50 |
% |
|
|
75.00 |
% |
|
Manhattan, NY |
|
Office of General Services Temporary Disability
& Assistance; State Liquor Authority |
|
|
146,000 |
|
|
|
110,000 |
|
|
|
Jackson Building |
|
|
1987 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
Cambridge, MA |
|
Ariad Pharmaceuticals |
|
|
99,000 |
|
|
|
99,000 |
|
|
|
Knight Ridder Building at Fairmount Plaza |
|
|
1998 |
|
|
|
85.00 |
% |
|
|
85.00 |
% |
|
San Jose, CA |
|
Knight Ridder; Merrill Lynch; PaineWebber; Calpine |
|
|
405,000 |
|
|
|
344,000 |
|
(1)
|
|
M.K. Ferguson Plaza |
|
|
1990 |
|
|
|
1.00 |
% |
|
|
1.00 |
% |
|
Cleveland, OH |
|
Washington Group; Chase Manhattan Mortgage Corporation |
|
|
478,000 |
|
|
|
5,000 |
|
|
|
Nine MetroTech Center North |
|
|
1997 |
|
|
|
65.00 |
% |
|
|
65.00 |
% |
|
Brooklyn, NY |
|
City of New York Fire Department |
|
|
317,000 |
|
|
|
206,000 |
|
|
|
One MetroTech Center |
|
|
1991 |
|
|
|
65.00 |
% |
|
|
65.00 |
% |
|
Brooklyn, NY |
|
Keyspan; Bear Stearns |
|
|
933,000 |
|
|
|
606,000 |
|
|
|
One Pierrepont Plaza |
|
|
1988 |
|
|
|
85.00 |
% |
|
|
85.00 |
% |
|
Brooklyn, NY |
|
Morgan Stanley; Goldman Sachs; U.S. Attorney |
|
|
656,000 |
|
|
|
558,000 |
|
|
|
Richards Building |
|
|
1990 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
Cambridge, MA |
|
Genzyme Biosurgery; Alkermes, Inc. |
|
|
126,000 |
|
|
|
126,000 |
|
|
|
Skylight Office Tower |
|
|
1991 |
|
|
|
92.50 |
% |
|
|
92.50 |
% |
|
Cleveland, OH |
|
Cap Gemini; Ernst & Young LLP; Travelers Indemnity |
|
|
320,000 |
|
|
|
296,000 |
|
|
|
Ten MetroTech Center |
|
|
1992 |
|
|
|
80.00 |
% |
|
|
80.00 |
% |
|
Brooklyn, NY |
|
Internal Revenue Service |
|
|
409,000 |
|
|
|
327,000 |
|
|
|
Terminal Tower |
|
|
1983 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
Cleveland, OH |
|
Forest City Enterprises, Inc.;
Greater Cleveland Growth Association |
|
|
577,000 |
|
|
|
577,000 |
|
+
|
|
Twelve MetroTech Center |
|
|
2004 |
|
|
|
80.00 |
% |
|
|
80.00 |
% |
|
Brooklyn, NY |
|
Leasing in progress |
|
|
177,000 |
(3) |
|
|
142,000 |
|
|
|
Two MetroTech Center |
|
|
1990 |
|
|
|
65.00 |
% |
|
|
65.00 |
% |
|
Brooklyn, NY |
|
Securities Industry Automation Corp;
City of New York Board of Education |
|
|
521,000 |
|
|
|
339,000 |
|
+
|
|
University of Pennsylvania |
|
|
2004 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
Philadelphia, PA |
|
University of Pennsylvania |
|
|
123,000 |
|
|
|
123,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Office Buildings
Subtotal |
|
|
8,030,000 |
|
|
|
6,486,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13
Forest City Enterprises, Inc. Portfolio of Real Estate
COMMERCIAL GROUP
OFFICE BUILDINGS (continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Date of | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Opening/ | |
|
|
|
|
|
|
|
|
|
Leasable | |
|
Leasable | |
|
|
Acquisition/ | |
|
Legal | |
|
Pro-Rata | |
|
|
|
|
|
Square | |
|
Square Feet | |
Name |
|
Expansion | |
|
Ownership(5) | |
|
Ownership(6) | |
|
Location |
|
Major Tenants |
|
Feet | |
|
at Pro-Rata % | |
| |
Unconsolidated Office Buildings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
350 Massachusetts Ave |
|
|
1998 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Cambridge, MA |
|
Star Market; Tofias |
|
|
169,000 |
|
|
|
85,000 |
|
|
|
Chagrin Plaza I & II |
|
|
1969 |
|
|
|
66.67 |
% |
|
|
66.67 |
% |
|
Beachwood, OH |
|
National City Bank; Benihana; H&R Block; Gale Group |
|
|
114,000 |
|
|
|
76,000 |
|
|
|
Clark Building |
|
|
1989 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Cambridge, MA |
|
Acambis |
|
|
122,000 |
|
|
|
61,000 |
|
|
|
Emery Richmond |
|
|
1991 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Warrensville Hts., OH |
|
Allstate Insurance |
|
|
5,000 |
|
|
|
3,000 |
|
|
|
Enterprise Place |
|
|
1998 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Beachwood, OH |
|
Kemper Insurance; University of Phoenix |
|
|
132,000 |
|
|
|
66,000 |
|
|
|
Liberty Center |
|
|
1986 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Pittsburgh, PA |
|
Federated Investors |
|
|
527,000 |
|
|
|
264,000 |
|
*
|
|
New York Times |
|
|
2007 |
|
|
|
28.00 |
% |
|
|
40.00 |
% |
|
Manhattan, NY |
|
Leasing in progress |
|
|
734,000 |
|
|
|
294,000 |
|
|
|
One International Place |
|
|
2000 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Cleveland, OH |
|
Battelle Memorial; Medical Life Insurance; Transportation
Security Administration |
|
|
88,000 |
|
|
|
44,000 |
|
|
|
Signature Square I |
|
|
1986 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Beachwood, OH |
|
Ciuni & Panichi |
|
|
79,000 |
|
|
|
40,000 |
|
|
|
Signature Square II |
|
|
1989 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Beachwood, OH |
|
Allen Telecom, Inc.; Revenue Assistance |
|
|
82,000 |
|
|
|
41,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unconsolidated Office Buildings
Subtotal |
|
|
2,052,000 |
|
|
|
974,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Office Buildings at January 31, 2005 |
|
|
10,082,000 |
|
|
|
7,460,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Office Buildings at January 31, 2004 |
|
|
9,410,000 |
|
|
|
6,808,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14
Forest City Enterprises, Inc. Portfolio of Real Estate
COMMERCIAL GROUP
RETAIL CENTERS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Date of | |
|
|
|
|
|
|
|
|
|
|
|
Total | |
|
|
|
Gross | |
|
|
|
|
Opening/ | |
|
|
|
|
|
|
|
|
|
Total |
|
Square | |
|
Gross |
|
Leasable | |
|
|
Acquisition/ | |
|
Legal | |
|
Pro-Rata | |
|
|
|
|
|
Square |
|
Feet at | |
|
Leasable |
|
Area at | |
Name |
|
Expansion | |
|
Ownership(5) | |
|
Ownership(6) | |
|
Location |
|
Major Tenants |
|
Feet |
|
Pro-Rata % | |
|
Area |
|
Pro-Rata % | |
| |
Consolidated Regional Malls |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Antelope Valley Mall |
|
|
1990/1999 |
|
|
|
78.00 |
% |
|
|
78.00 |
% |
|
Palmdale, CA |
|
Sears; JCPenney; Harris Gottschalks; Mervyns;
Dillards; Cinemark |
|
1,001,000 |
|
|
781,000 |
|
|
304,000 |
|
|
237,000 |
|
|
|
Avenue at Tower City Center |
|
|
1990 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
Cleveland, OH |
|
Hard Rock Café; Mortons of Chicago; Cleveland Cinemas |
|
367,000 |
|
|
367,000 |
|
|
367,000 |
|
|
367,000 |
|
|
|
Ballston Common Mall |
|
|
1986/1999 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
Arlington, VA |
|
Hechts; Sport & Health; Regal Cinemas |
|
578,000 |
|
|
578,000 |
|
|
310,000 |
|
|
310,000 |
|
|
|
South Bay Galleria |
|
|
1985/2001 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
Redondo Beach, CA |
|
Robinsons- May; Mervyns; Nordstrom; AMC Theater |
|
955,000 |
|
|
955,000 |
|
|
387,000 |
|
|
387,000 |
|
(1)
|
|
Mall at Robinson |
|
|
2001 |
|
|
|
56.67 |
% |
|
|
100.00 |
% |
|
Pittsburgh, PA |
|
Kaufmanns; Sears; Richs; JCPenney; Dicks
Sporting Goods |
|
872,000 |
|
|
872,000 |
|
|
318,000 |
|
|
318,000 |
|
(1)
|
|
Mall at Stonecrest |
|
|
2001 |
|
|
|
66.67 |
% |
|
|
100.00 |
% |
|
Atlanta, GA |
|
Parisian; Sears; JCPenney; Dillards; AMC Theater |
|
1,171,000 |
|
|
1,171,000 |
|
|
397,000 |
|
|
397,000 |
|
*
|
|
Northfield at Stapleton |
|
|
2006 |
|
|
|
90.00 |
% |
|
|
90.00 |
% |
|
Denver, CO |
|
Bass Pro; Target; Foleys; Harkins Theatre |
|
1,142,000 |
|
|
1,028,000 |
|
|
643,000 |
|
|
579,000 |
|
|
|
Promenade in Temecula |
|
|
1999/2002 |
|
|
|
75.00 |
% |
|
|
100.00 |
% |
|
Temecula, CA |
|
JCPenney; Sears; Robinsons- May; Macys; Edwards Cinema |
|
1,013,000 |
|
|
1,013,000 |
|
|
425,000 |
|
|
425,000 |
|
(1)
**
|
|
Short Pump Town Center |
|
|
2003/2005 |
|
|
|
50.00 |
% |
|
|
100.00 |
% |
|
Richmond, VA |
|
Nordstrom; Hechts; Dillards; Dicks Sporting
Goods |
|
1,299,000 |
|
|
1,299,000 |
|
|
501,000 |
|
|
501,000 |
|
*
|
|
Simi Valley |
|
|
2005 |
|
|
|
85.00 |
% |
|
|
100.00 |
% |
|
Simi Valley, CA |
|
Robinsons- May; Macys |
|
600,000 |
|
|
600,000 |
|
|
350,000 |
|
|
350,000 |
|
+
|
|
Victoria Gardens |
|
|
2004 |
|
|
|
80.00 |
% |
|
|
80.00 |
% |
|
Rancho Cucamonga, CA |
|
Robinsons- May; Macys; JCPenney; AMC Theater |
|
1,156,000 |
|
|
925,000 |
|
|
687,000 |
|
|
550,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Regional Malls
Subtotal |
|
10,154,000 |
|
|
9,589,000 |
|
|
4,689,000 |
|
|
4,421,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15
Forest City Enterprises, Inc. Portfolio of Real Estate
COMMERCIAL GROUP
RETAIL CENTERS (continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Date of | |
|
|
|
|
|
|
|
|
|
|
|
Total | |
|
|
|
Gross | |
|
|
|
|
Opening/ | |
|
|
|
|
|
|
|
|
|
Total |
|
Square | |
|
Gross |
|
Leasable | |
|
|
Acquisition/ | |
|
Legal | |
|
Pro-Rata | |
|
|
|
|
|
Square |
|
Feet at | |
|
Leasable |
|
Area at | |
Name |
|
Expansion | |
|
Ownership(5) | |
|
Ownership(6) | |
|
Location |
|
Major Tenants |
|
Feet |
|
Pro-Rata % | |
|
Area |
|
Pro-Rata % | |
| |
Consolidated Specialty Retail Centers |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
42nd
Street |
|
|
1999 |
|
|
|
70.00 |
% |
|
|
70.00 |
% |
|
Manhattan, NY |
|
AMC Theater; Madame Tussauds Wax Museum; Modells |
|
306,000 |
|
|
214,000 |
|
|
306,000 |
|
|
214,000 |
|
|
|
Atlantic Center |
|
|
1996 |
|
|
|
75.00 |
% |
|
|
75.00 |
% |
|
Brooklyn, NY |
|
Pathmark; OfficeMax; Old Navy; Mashalls; Sterns; Circuit
City; NYC-Dept. of Motor Vehicles |
|
399,000 |
|
|
299,000 |
|
|
399,000 |
|
|
299,000 |
|
|
|
Atlantic Center Site V |
|
|
1998 |
|
|
|
70.00 |
% |
|
|
70.00 |
% |
|
Brooklyn, NY |
|
Modells |
|
17,000 |
|
|
12,000 |
|
|
17,000 |
|
|
12,000 |
|
+
|
|
Atlantic Terminal |
|
|
2004 |
|
|
|
70.00 |
% |
|
|
100.00 |
% |
|
Brooklyn, NY |
|
Target; Designer Shoe Warehouse; Chuck E. Cheeses;
Daffys |
|
373,000 |
|
|
373,000 |
|
|
373,000 |
|
|
373,000 |
|
|
|
Battery Park City |
|
|
2000 |
|
|
|
70.00 |
% |
|
|
70.00 |
% |
|
Manhattan, NY |
|
United Artists; New York Sports Club |
|
166,000 |
|
|
116,000 |
|
|
166,000 |
|
|
116,000 |
|
+
|
|
Brooklyn Commons |
|
|
2004 |
|
|
|
70.00 |
% |
|
|
100.00 |
% |
|
Brooklyn, NY |
|
Lowes |
|
151,000 |
|
|
151,000 |
|
|
151,000 |
|
|
151,000 |
|
|
|
Bruckner Boulevard |
|
|
1996 |
|
|
|
70.00 |
% |
|
|
70.00 |
% |
|
Bronx, NY |
|
Conway; Seamans; Old Navy |
|
113,000 |
|
|
79,000 |
|
|
113,000 |
|
|
79,000 |
|
|
|
Columbia Park Center |
|
|
1999 |
|
|
|
52.50 |
% |
|
|
52.50 |
% |
|
North Bergen, NJ |
|
Shop Rite; Old Navy; Circuit City; Staples; Ballys;
Shoppers World |
|
347,000 |
|
|
182,000 |
|
|
347,000 |
|
|
182,000 |
|
|
|
Court Street |
|
|
2000 |
|
|
|
70.00 |
% |
|
|
70.00 |
% |
|
Brooklyn, NY |
|
United Artists; Barnes & Noble |
|
103,000 |
|
|
72,000 |
|
|
103,000 |
|
|
72,000 |
|
|
|
Eastchester |
|
|
2000 |
|
|
|
70.00 |
% |
|
|
70.00 |
% |
|
Bronx, NY |
|
Pathmark |
|
63,000 |
|
|
44,000 |
|
|
63,000 |
|
|
44,000 |
|
|
|
Forest Avenue |
|
|
2000 |
|
|
|
70.00 |
% |
|
|
70.00 |
% |
|
Staten Island, NY |
|
United Artists |
|
70,000 |
|
|
49,000 |
|
|
70,000 |
|
|
49,000 |
|
|
|
G Street |
|
|
1998 |
|
|
|
70.00 |
% |
|
|
70.00 |
% |
|
Philadelphia, PA |
|
Wendys; Dunkin Donuts; Hollywood Video; Aldis |
|
13,000 |
|
|
9,000 |
|
|
13,000 |
|
|
9,000 |
|
|
|
Grand Avenue |
|
|
1997 |
|
|
|
70.00 |
% |
|
|
70.00 |
% |
|
Queens, NY |
|
Stop & Shop |
|
100,000 |
|
|
70,000 |
|
|
100,000 |
|
|
70,000 |
|
|
|
Gun Hill Road |
|
|
1997 |
|
|
|
70.00 |
% |
|
|
70.00 |
% |
|
Bronx, NY |
|
Home Depot; Chuck E. Cheeses |
|
147,000 |
|
|
103,000 |
|
|
147,000 |
|
|
103,000 |
|
|
|
Harlem Center |
|
|
2002 |
|
|
|
52.50 |
% |
|
|
75.00 |
% |
|
Manhattan, NY |
|
Marshalls; CVS/Pharmacy; Staples; H&M |
|
126,000 |
|
|
95,000 |
|
|
126,000 |
|
|
95,000 |
|
|
|
Kaufman Studios |
|
|
1999 |
|
|
|
70.00 |
% |
|
|
70.00 |
% |
|
Queens, NY |
|
United Artists |
|
84,000 |
|
|
59,000 |
|
|
84,000 |
|
|
59,000 |
|
|
|
Market at Tobacco Row |
|
|
2002 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
Richmond, VA |
|
Rich Foods; CVS/Pharmacy |
|
43,000 |
|
|
43,000 |
|
|
43,000 |
|
|
43,000 |
|
|
|
Northern Boulevard |
|
|
1997 |
|
|
|
70.00 |
% |
|
|
70.00 |
% |
|
Queens, NY |
|
Stop & Shop; Marshalls; Old Navy |
|
218,000 |
|
|
153,000 |
|
|
218,000 |
|
|
153,000 |
|
16
Forest City Enterprises, Inc. Portfolio of Real Estate
COMMERCIAL GROUP
RETAIL CENTERS (continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Date of | |
|
|
|
|
|
|
|
|
|
|
|
Total | |
|
|
|
Gross | |
|
|
|
|
Opening/ | |
|
|
|
|
|
|
|
|
|
Total |
|
Square | |
|
Gross |
|
Leasable | |
|
|
Acquisition/ | |
|
Legal | |
|
Pro-Rata | |
|
|
|
|
|
Square |
|
Feet at | |
|
Leasable |
|
Area at | |
Name |
|
Expansion | |
|
Ownership(5) | |
|
Ownership(6) | |
|
Location |
|
Major Tenants |
|
Feet |
|
Pro-Rata % | |
|
Area |
|
Pro-Rata % | |
| |
Consolidated Specialty Retail Centers (continued) |
+
|
|
Quartermaster Plaza |
|
|
2004 |
|
|
|
70.00 |
% |
|
|
100.00 |
% |
|
Philadelphia, PA |
|
A.J. Wright; Home Depot; BJs Wholesale; Staples; PetSmart;
Walgreens |
|
459,000 |
|
|
459,000 |
|
|
459,000 |
|
|
459,000 |
|
|
|
Quebec Square |
|
|
2002 |
|
|
|
90.00 |
% |
|
|
90.00 |
% |
|
Denver, CO |
|
Wal-Mart; Home Depot; Sams Club; Ross Dress for Less;
Office Depot |
|
747,000 |
|
|
672,000 |
|
|
195,000 |
|
|
176,000 |
|
|
|
Queens Place |
|
|
2001 |
|
|
|
70.00 |
% |
|
|
70.00 |
% |
|
Queens, NY |
|
Target; Best Buy; Macys Furniture; Designer Shoe Warehouse |
|
455,000 |
|
|
319,000 |
|
|
221,000 |
|
|
155,000 |
|
|
|
Richmond Avenue |
|
|
1998 |
|
|
|
70.00 |
% |
|
|
70.00 |
% |
|
Staten Island, NY |
|
Circuit City; Staples |
|
76,000 |
|
|
53,000 |
|
|
76,000 |
|
|
53,000 |
|
*
|
|
Saddle Rock |
|
|
2005 |
|
|
|
80.00 |
% |
|
|
100.00 |
% |
|
Aurora, CO |
|
JoAnn Fabrics; Office Max; Target |
|
359,000 |
|
|
359,000 |
|
|
185,000 |
|
|
185,000 |
|
|
|
South Bay Southern Center |
|
|
1978 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
Redondo Beach, CA |
|
CompUSA |
|
137,000 |
|
|
137,000 |
|
|
137,000 |
|
|
137,000 |
|
|
|
Station Square |
|
|
1994/2002 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
Pittsburgh, PA |
|
Hard Rock Café; Grand Concourse Restaurant; Clear Channel
Amphitheater; Buca Di Beppo |
|
275,000 |
|
|
275,000 |
|
|
275,000 |
|
|
275,000 |
|
|
|
Woodbridge Crossing |
|
|
2002 |
|
|
|
70.00 |
% |
|
|
100.00 |
% |
|
Woodbridge, NJ |
|
Great Indoors; Linens-N- Things; Circuit City; Modells;
Thomasville Furniture; Party City |
|
284,000 |
|
|
284,000 |
|
|
284,000 |
|
|
284,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Specialty Retail Centers
Subtotal |
|
5,631,000 |
|
|
4,681,000 |
|
|
4,671,000 |
|
|
3,847,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Retail Centers Total |
|
15,785,000 |
|
|
14,270,000 |
|
|
9,360,000 |
|
|
8,268,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17
Forest City Enterprises, Inc. Portfolio of Real Estate
COMMERCIAL GROUP
RETAIL CENTERS (continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Date of | |
|
|
|
|
|
|
|
|
|
|
|
Total | |
|
|
|
Gross | |
|
|
|
|
Opening/ | |
|
|
|
|
|
|
|
|
|
Total |
|
Square | |
|
Gross |
|
Leasable | |
|
|
Acquisition/ | |
|
Legal | |
|
Pro-Rata | |
|
|
|
Major |
|
Square |
|
Feet at | |
|
Leasable |
|
Area at | |
Name |
|
Expansion | |
|
Ownership(5) | |
|
Ownership(6) | |
|
Location |
|
Tenants |
|
Feet |
|
Pro-Rata % | |
|
Area |
|
Pro-Rata % | |
| |
Unconsolidate Regional Malls |
|
|
d |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Boulevard Mall |
|
|
1996/2000 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Amherst, NY |
|
JCPenney; Kaufmanns Sears; CompUSA; Michaels |
|
904,000 ; |
|
|
452,000 |
|
|
327,000 |
|
|
164,000 |
|
|
|
Charleston Town Center Mall |
|
|
1983 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Charleston, WV |
|
Kaufmanns JCPenney; Sears |
|
; 897,000 |
|
|
449,000 |
|
|
361,000 |
|
|
181,000 |
|
|
|
Galleria at Sunset |
|
|
1996/2002 |
|
|
|
60.00 |
% |
|
|
60.00 |
% |
|
Henderson, NV |
|
Dillards; Robinsons- May; Mervyns; JCPenney;
Galyans |
|
1,048,000 |
|
|
629,000 |
|
|
330,000 |
|
|
198,000 |
|
*
|
|
San Francisco Centre |
|
|
2006 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
San Francisco, CA |
|
Bloomingdales; Century Theaters |
|
964,000 |
|
|
482,000 |
|
|
626,000 |
|
|
313,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unconsolidated Regional Malls
Subtotal |
|
3,813,000 |
|
|
2,012,000 |
|
|
1,644,000 |
|
|
856,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unconsolidated Specialty Retail Centers |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Golden Gate |
|
|
1958 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Mayfield Hts., OH |
|
OfficeMax; Old Navy; Linens- N- Things; World Market; Golf
Galaxy; Marshalls |
|
362,000 |
|
|
181,000 |
|
|
362,000 |
|
|
181,000 |
|
*
|
|
Hispanic Retail Group- Gigante |
|
|
2005 |
|
|
|
19.00 |
% |
|
|
19.00 |
% |
|
Inglewood, CA |
|
Gigante |
|
53,000 |
|
|
10,000 |
|
|
53,000 |
|
|
10,000 |
|
|
|
Marketplace at Riverpark |
|
|
1996 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Fresno, CA |
|
JCPenney; Best Buy; Linens- N- Things; Marhsalls Office
Max; Old Navy; Target; Sports Authority |
|
459,000 ; |
|
|
230,000 |
|
|
296,000 |
|
|
148,000 |
|
|
|
Midtown Plaza |
|
|
1961 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Parma, OH |
|
Office Max; Marcs |
|
240,000 |
|
|
120,000 |
|
|
240,000 |
|
|
120,000 |
|
|
|
Plaza at Robinson Town Center |
|
|
1989 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Pittsburgh, PA |
|
TJ Maxx; Marshalls CompUSA |
|
489,000 ; |
|
|
245,000 |
|
|
489,000 |
|
|
245,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unconsolidated Specialty Retail
Centers Subtotal |
|
1,603,000 |
|
|
786,000 |
|
|
1,440,000 |
|
|
704,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unconsolidated Retail Centers
Total |
|
5,416,000 |
|
|
2,798,000 |
|
|
3,084,000 |
|
|
1,560,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Retail Centers at January 31, 2005 |
|
21,201,000 |
|
|
17,068,000 |
|
|
12,444,000 |
|
|
9,828,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Retail Centers at January 31, 2004 |
|
20,907,000 |
|
|
13,955,000 |
|
|
12,266,000 |
|
|
8,223,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18
Forest City Enterprises, Inc. Portfolio of Real Estate
COMMERCIAL GROUP
HOTELS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Date of | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Opening/ | |
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition/ | |
|
Legal | |
|
Pro-Rata | |
|
|
|
|
|
Hotel Rooms | |
Name |
|
Expansion | |
|
Ownership(5) | |
|
Ownership(6) | |
|
Location |
|
Rooms | |
|
at Pro-Rata % | |
| |
Consolidated Hotels |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charleston Marriott |
|
|
1983 |
|
|
|
95.00 |
% |
|
|
95.00 |
% |
|
Charleston, WV |
|
|
352 |
|
|
|
334 |
|
|
|
Embassy Suites Hotel |
|
|
2000 |
|
|
|
50.40 |
% |
|
|
50.40 |
% |
|
Manhattan, NY |
|
|
463 |
|
|
|
233 |
|
|
|
Hilton Times Square |
|
|
2000 |
|
|
|
56.00 |
% |
|
|
56.00 |
% |
|
Manhattan, NY |
|
|
444 |
|
|
|
249 |
|
|
|
Ritz-Carlton, Cleveland |
|
|
1990 |
|
|
|
95.00 |
% |
|
|
95.00 |
% |
|
Cleveland, OH |
|
|
206 |
|
|
|
196 |
|
|
|
Sheraton Station Square |
|
|
1998/2001 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
Pittsburgh, PA |
|
|
396 |
|
|
|
396 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Hotels Subtotal |
|
|
1,861 |
|
|
|
1,408 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unconsolidated Hotels |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Courtyard by Marriott |
|
|
1985 |
|
|
|
3.97 |
% |
|
|
3.97 |
% |
|
Detroit, MI |
|
|
250 |
|
|
|
10 |
|
|
|
University Park at MIT |
|
|
1998 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Cambridge, MA |
|
|
210 |
|
|
|
105 |
|
|
|
Westin Convention Center |
|
|
1986 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Pittsburgh, PA |
|
|
616 |
|
|
|
308 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unconsolidated Hotels Subtotal |
|
|
1,076 |
|
|
|
423 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Hotel Rooms at January 31, 2005 |
|
|
2,937 |
|
|
|
1,831 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Hotel Rooms at January 31, 2004 |
|
|
2,937 |
|
|
|
1,831 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19
Forest City Enterprises, Inc. Portfolio of Real Estate
RESIDENTIAL GROUP
APARTMENTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Date of | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Opening/ | |
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition/ | |
|
Legal | |
|
Pro-Rata | |
|
|
|
Leasable | |
|
Leasable Units | |
Name |
|
Expansion | |
|
Ownership(5) | |
|
Ownership(6) | |
|
Location |
|
Units | |
|
at Pro-Rata % | |
| |
Consolidated Apartment Communities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*
|
|
100 Landsdowne Street |
|
|
2005 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
Cambridge, MA |
|
|
203 |
|
|
|
203 |
|
(1)
|
|
101 San Fernando |
|
|
2000 |
|
|
|
66.50 |
% |
|
|
95.00 |
% |
|
San Jose, CA |
|
|
323 |
|
|
|
307 |
|
*
|
|
23 Sidney Street |
|
|
2005 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
Cambridge, MA |
|
|
51 |
|
|
|
51 |
|
(1)
|
|
American Cigar Company |
|
|
2000 |
|
|
|
0.10 |
% |
|
|
45.00 |
% |
|
Richmond, VA |
|
|
171 |
|
|
|
77 |
|
*
|
|
Ashton Mill |
|
|
2005 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
Providence, RI |
|
|
193 |
|
|
|
193 |
|
|
|
Autumn Ridge |
|
|
2002 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
Sterling Heights, MI |
|
|
251 |
|
|
|
251 |
|
+
|
|
Botanica on the Green (East 29th Avenue Town Center) |
|
|
2004 |
|
|
|
90.00 |
% |
|
|
90.00 |
% |
|
Denver, CO |
|
|
78 |
|
|
|
70 |
|
|
|
Bowin |
|
|
1998 |
|
|
|
1.99 |
% |
|
|
95.05 |
% |
|
Detroit, MI |
|
|
193 |
|
|
|
183 |
|
|
|
Cambridge Towers |
|
|
2002 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
Detroit, MI |
|
|
250 |
|
|
|
250 |
|
*
|
|
Central Station Apartments |
|
|
2006 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
Chicago, IL |
|
|
502 |
|
|
|
502 |
|
|
|
Cherrywood Village |
|
|
2003 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
Denver, CO |
|
|
360 |
|
|
|
360 |
|
|
|
Consolidated- Carolina |
|
|
2003 |
|
|
|
89.99 |
% |
|
|
100.00 |
% |
|
Richmond, VA |
|
|
158 |
|
|
|
158 |
|
|
|
Coraopolis Towers |
|
|
2002 |
|
|
|
80.00 |
% |
|
|
80.00 |
% |
|
Coraopolis, PA |
|
|
200 |
|
|
|
160 |
|
(7) +
|
|
Crescent Flats (East 29th Avenue Town Center) |
|
|
2004 |
|
|
|
90.00 |
% |
|
|
90.00 |
% |
|
Denver, CO |
|
|
66 |
|
|
|
59 |
|
|
|
Donora Towers |
|
|
2002 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
Donora, PA |
|
|
103 |
|
|
|
103 |
|
|
|
Drake |
|
|
1998 |
|
|
|
1.99 |
% |
|
|
95.05 |
% |
|
Philadelphia, PA |
|
|
280 |
|
|
|
266 |
|
++
|
|
Emerald Palms |
|
|
1996/2004 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
Miami, FL |
|
|
505 |
|
|
|
505 |
|
|
|
Enclave |
|
|
1997-1998 |
|
|
|
95.00 |
% |
|
|
95.00 |
% |
|
San Jose, CA |
|
|
637 |
|
|
|
605 |
|
|
|
Grand |
|
|
1999 |
|
|
|
85.50 |
% |
|
|
85.50 |
% |
|
North Bethesda, MD |
|
|
546 |
|
|
|
467 |
|
(1)
|
|
Grand Lowry Lofts |
|
|
2000 |
|
|
|
0.10 |
% |
|
|
90.00 |
% |
|
Denver, CO |
|
|
261 |
|
|
|
235 |
|
|
|
Grove |
|
|
2003 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
Ontario, CA |
|
|
101 |
|
|
|
101 |
|
|
|
Heritage |
|
|
2002 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
San Diego, CA |
|
|
230 |
|
|
|
230 |
|
|
|
Independence Place II |
|
|
2003 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
Parma Heights, OH |
|
|
201 |
|
|
|
201 |
|
(1)
|
|
Kennedy Biscuit Lofts |
|
|
1990 |
|
|
|
2.99 |
% |
|
|
100.00 |
% |
|
Cambridge, MA |
|
|
142 |
|
|
|
142 |
|
(1)
|
|
Knolls |
|
|
1995 |
|
|
|
1.00 |
% |
|
|
100.00 |
% |
|
Orange, CA |
|
|
260 |
|
|
|
260 |
|
|
|
Lakeland |
|
|
1998 |
|
|
|
1.98 |
% |
|
|
94.10 |
% |
|
Waterford, MI |
|
|
200 |
|
|
|
188 |
|
|
|
Landings of Brentwood |
|
|
2002 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
Nashville, TN |
|
|
724 |
|
|
|
724 |
|
(9)
|
|
Lenox Club |
|
|
1991 |
|
|
|
95.00 |
% |
|
|
95.00 |
% |
|
Arlington, VA |
|
|
385 |
|
|
|
366 |
|
(9)
|
|
Lenox Park |
|
|
1992 |
|
|
|
95.00 |
% |
|
|
95.00 |
% |
|
Silver Spring, MD |
|
|
406 |
|
|
|
386 |
|
|
|
Lofts at 1835 Arch |
|
|
2001 |
|
|
|
1.99 |
% |
|
|
95.05 |
% |
|
Philadelphia, PA |
|
|
191 |
|
|
|
182 |
|
|
|
Metro 417 (formerly Subway Terminal) |
|
|
2005 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
Los Angeles, CA |
|
|
277 |
|
|
|
277 |
|
|
|
Metropolitan |
|
|
1989 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
Los Angeles, CA |
|
|
270 |
|
|
|
270 |
|
|
|
Mount Vernon Square |
|
|
2000 |
|
|
|
99.00 |
% |
|
|
100.00 |
% |
|
Alexandria, VA |
|
|
1,387 |
|
|
|
1,387 |
|
|
|
Museum Towers |
|
|
1997 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
Philadelphia, PA |
|
|
286 |
|
|
|
286 |
|
|
|
One Franklintown |
|
|
1988 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
Philadelphia, PA |
|
|
335 |
|
|
|
335 |
|
|
|
Parmatown Towers and Gardens |
|
|
1972-1973 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
Parma, OH |
|
|
412 |
|
|
|
412 |
|
20
Forest City Enterprises, Inc. Portfolio of Real Estate
RESIDENTIAL GROUP
APARTMENTS (continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Date of | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Opening/ | |
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition/ | |
|
Legal | |
|
Pro-Rata | |
|
|
|
Leasable | |
|
Leasable Units | |
Name |
|
Expansion | |
|
Ownership(5) | |
|
Ownership(6) | |
|
Location |
|
Units | |
|
at Pro-Rata % | |
| |
Consolidated Apartment Communities (continued) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(9)
|
|
Pavilion |
|
|
1992 |
|
|
|
95.00 |
% |
|
|
95.00 |
% |
|
Chicago, IL |
|
|
1,115 |
|
|
|
1,059 |
|
|
|
Plymouth Square |
|
|
2003 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
Detroit, MI |
|
|
280 |
|
|
|
280 |
|
|
|
Providence at Palm Harbor |
|
|
1991 |
|
|
|
99.00 |
% |
|
|
99.00 |
% |
|
Tampa, FL |
|
|
236 |
|
|
|
234 |
|
(1)
|
|
Queenswood |
|
|
1990 |
|
|
|
0.70 |
% |
|
|
100.00 |
% |
|
Corona, NY |
|
|
296 |
|
|
|
296 |
|
|
|
Ranchstone |
|
|
2003 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
Denver, CO |
|
|
368 |
|
|
|
368 |
|
|
|
Southfield |
|
|
2002 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
White Marsh, MD |
|
|
212 |
|
|
|
212 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Apartment Communities
Subtotal |
|
|
13,645 |
|
|
|
13,201 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Supported-Living Apartments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forest Trace |
|
|
2000 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
Lauderhill, FL |
|
|
324 |
|
|
|
324 |
|
|
|
Sterling Glen of Bayshore |
|
|
2001 |
|
|
|
80.00 |
% |
|
|
80.00 |
% |
|
Bayshore, NY |
|
|
85 |
|
|
|
68 |
|
|
|
Sterling Glen of Center City |
|
|
2002 |
|
|
|
80.00 |
% |
|
|
80.00 |
% |
|
Philadelphia, PA |
|
|
135 |
|
|
|
108 |
|
|
|
Sterling Glen of Darien |
|
|
2001 |
|
|
|
80.00 |
% |
|
|
80.00 |
% |
|
Darien, CT |
|
|
86 |
|
|
|
69 |
|
(1)
|
|
Sterling Glen of Forest Hills |
|
|
2001 |
|
|
|
56.00 |
% |
|
|
56.00 |
% |
|
Forest Hills, NY |
|
|
84 |
|
|
|
47 |
|
*
|
|
Sterling Glen of Lynbrook |
|
|
2005 |
|
|
|
80.00 |
% |
|
|
80.00 |
% |
|
Lynbrook, NY |
|
|
100 |
|
|
|
80 |
|
|
|
Sterling Glen of Plainview |
|
|
2000 |
|
|
|
80.00 |
% |
|
|
80.00 |
% |
|
Plainview, NY |
|
|
79 |
|
|
|
63 |
|
*
|
|
Sterling Glen of Roslyn |
|
|
2006 |
|
|
|
80.00 |
% |
|
|
80.00 |
% |
|
Roslyn, NY |
|
|
158 |
|
|
|
126 |
|
(1) +
|
|
Sterling Glen of Rye Brook |
|
|
2004 |
|
|
|
40.00 |
% |
|
|
40.00 |
% |
|
Ryebrook, NY |
|
|
166 |
|
|
|
66 |
|
|
|
Sterling Glen of Stamford |
|
|
2000 |
|
|
|
80.00 |
% |
|
|
80.00 |
% |
|
Stamford, CT |
|
|
167 |
|
|
|
134 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Supported-Living
Apartment Subtotal |
|
|
1,384 |
|
|
|
1,085 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Apartments Total |
|
|
15,029 |
|
|
|
14,286 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21
Forest City Enterprises, Inc. Portfolio of Real Estate
RESIDENTIAL GROUP
APARTMENTS (continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Date of | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Opening/ | |
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition/ | |
|
Legal | |
|
Pro-Rata | |
|
|
|
Leasable | |
|
Leasable Units | |
Name |
|
Expansion | |
|
Ownership(5) | |
|
Ownership(6) | |
|
Location |
|
Units | |
|
at Pro-Rata % | |
| |
Unconsolidated Apartment Communities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*
|
|
Arbor Glen |
|
|
2001-2007 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Twinsburg, OH |
|
|
288 |
|
|
|
144 |
|
|
|
Bayside Village |
|
|
1988-1989 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
San Francisco, CA |
|
|
862 |
|
|
|
431 |
|
|
|
Big Creek |
|
|
1996-2001 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Parma Hts., OH |
|
|
516 |
|
|
|
258 |
|
|
|
Boulevard Towers |
|
|
1969 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Amherst, OH |
|
|
402 |
|
|
|
201 |
|
(4)(8)
|
|
Brookpark Place |
|
|
1976 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
Wheeling, WV |
|
|
152 |
|
|
|
152 |
|
|
|
Brookview Place |
|
|
1979 |
|
|
|
3.00 |
% |
|
|
3.00 |
% |
|
Dayton, OH |
|
|
232 |
|
|
|
7 |
|
(2)(8)
|
|
Burton Place |
|
|
1999 |
|
|
|
90.00 |
% |
|
|
90.00 |
% |
|
Burton, MI |
|
|
200 |
|
|
|
180 |
|
|
|
Camelot |
|
|
1967 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Parma, OH |
|
|
151 |
|
|
|
76 |
|
(2)(8)
|
|
Carl D. Perkins |
|
|
2002 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
Pikeville, KY |
|
|
150 |
|
|
|
150 |
|
(8)
|
|
Cedar Place |
|
|
1974 |
|
|
|
2.39 |
% |
|
|
100.00 |
% |
|
Lansing, MI |
|
|
220 |
|
|
|
220 |
|
|
|
Cherry Tree |
|
|
1996-2000 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Strongsville, OH |
|
|
442 |
|
|
|
221 |
|
|
|
Chestnut Lake |
|
|
1969 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Strongsville, OH |
|
|
789 |
|
|
|
395 |
|
|
|
Clarkwood |
|
|
1963 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Warrensville Hts., OH |
|
|
568 |
|
|
|
284 |
|
|
|
Colonial Grand |
|
|
2003 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Tampa, FL |
|
|
176 |
|
|
|
88 |
|
(4)
|
|
Connellsville Towers |
|
|
1981 |
|
|
|
7.96 |
% |
|
|
7.96 |
% |
|
Connellsville, PA |
|
|
111 |
|
|
|
9 |
|
|
|
Coppertree |
|
|
1998 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Mayfield Hts., OH |
|
|
342 |
|
|
|
171 |
|
|
|
Deer Run |
|
|
1987-1989 |
|
|
|
43.03 |
% |
|
|
43.03 |
% |
|
Twinsburg, OH |
|
|
562 |
|
|
|
242 |
|
+
|
|
Eaton Ridge |
|
|
2002-2004 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Sagamore Hills, OH |
|
|
260 |
|
|
|
130 |
|
(4)(8)
|
|
Farmington Place |
|
|
1980 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
Farmington, MI |
|
|
153 |
|
|
|
153 |
|
|
|
Fenimore Court |
|
|
1982 |
|
|
|
7.06 |
% |
|
|
50.00 |
% |
|
Detroit, MI |
|
|
144 |
|
|
|
72 |
|
(4)(8)
|
|
Flower Park Plaza |
|
|
1984 |
|
|
|
3.93 |
% |
|
|
100.00 |
% |
|
Santa Ana, CA |
|
|
199 |
|
|
|
199 |
|
|
|
Fort Lincoln II |
|
|
1979 |
|
|
|
45.00 |
% |
|
|
45.00 |
% |
|
Washington, D.C. |
|
|
176 |
|
|
|
79 |
|
|
|
Fort Lincoln III & IV |
|
|
1981 |
|
|
|
24.90 |
% |
|
|
24.90 |
% |
|
Washington, D.C. |
|
|
306 |
|
|
|
76 |
|
(4)(8)
|
|
Frenchtown Place |
|
|
1975 |
|
|
|
4.92 |
% |
|
|
100.00 |
% |
|
Monroe, MI |
|
|
151 |
|
|
|
151 |
|
(4)(8)
|
|
Glendora Gardens |
|
|
1983 |
|
|
|
1.99 |
% |
|
|
99.00 |
% |
|
Glendora, CA |
|
|
105 |
|
|
|
104 |
|
|
|
Granada Gardens |
|
|
1966 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Warrensville Hts., OH |
|
|
940 |
|
|
|
470 |
|
|
|
Hamptons |
|
|
1969 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Beachwood, OH |
|
|
649 |
|
|
|
325 |
|
|
|
Hunters Hollow |
|
|
1990 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Strongsville, OH |
|
|
208 |
|
|
|
104 |
|
|
|
Independence Place I |
|
|
1973 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Parma Hts., OH |
|
|
202 |
|
|
|
101 |
|
|
|
Liberty Hills |
|
|
1979-1986 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Solon, OH |
|
|
396 |
|
|
|
198 |
|
*
|
|
Metropolitan Lofts |
|
|
2005 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Los Angeles, CA |
|
|
264 |
|
|
|
132 |
|
|
|
Midtown Towers |
|
|
1969 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Parma, OH |
|
|
635 |
|
|
|
318 |
|
(8)
|
|
Millender Center |
|
|
1985 |
|
|
|
3.97 |
% |
|
|
100.00 |
% |
|
Detroit, MI |
|
|
339 |
|
|
|
339 |
|
(4)(8)
|
|
Miramar Towers |
|
|
1980 |
|
|
|
1.99 |
% |
|
|
100.00 |
% |
|
Los Angeles, CA |
|
|
157 |
|
|
|
157 |
|
22
Forest City Enterprises, Inc. Portfolio of Real Estate
RESIDENTIAL GROUP
APARTMENTS (continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Date of | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Opening/ | |
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition/ | |
|
Legal | |
|
Pro-Rata | |
|
|
|
Leasable | |
|
Leasable Units | |
Name |
|
Expansion | |
|
Ownership(5) | |
|
Ownership(6) | |
|
Location |
|
Units | |
|
at Pro-Rata % | |
| |
Unconsolidated Apartment Communities (continued) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*
|
|
Newport Landing |
|
|
2002-2005 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Coventry, OH |
|
|
336 |
|
|
|
168 |
|
|
|
Noble Towers |
|
|
1979 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Pittsburgh, PA |
|
|
133 |
|
|
|
67 |
|
(4)
|
|
Nu Ken Tower (Citizens Plaza) |
|
|
1981 |
|
|
|
8.84 |
% |
|
|
50.00 |
% |
|
New Kensington, PA |
|
|
101 |
|
|
|
51 |
|
(4)(8)
|
|
Oceanpointe Towers |
|
|
1980 |
|
|
|
1.99 |
% |
|
|
100.00 |
% |
|
Long Branch, NJ |
|
|
151 |
|
|
|
151 |
|
*
|
|
Ohana Military Communities |
|
|
2005-2008 |
|
|
|
7.00 |
% |
|
|
7.00 |
% |
|
Honolulu, HI |
|
|
1,952 |
|
|
|
137 |
|
(2)(8)
|
|
Panorama Towers |
|
|
1978 |
|
|
|
99.00 |
% |
|
|
99.00 |
% |
|
Los Angeles, CA |
|
|
154 |
|
|
|
152 |
|
(4)(8)
|
|
Park Place Towers |
|
|
1975 |
|
|
|
2.39 |
% |
|
|
100.00 |
% |
|
Mt. Clemens, MI |
|
|
187 |
|
|
|
187 |
|
|
|
Parkwood Village |
|
|
2001-2002 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Brunswick, OH |
|
|
204 |
|
|
|
102 |
|
|
|
Pebble Creek |
|
|
1995-1996 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Twinsburg, OH |
|
|
148 |
|
|
|
74 |
|
(8)
|
|
Perrytown |
|
|
1973 |
|
|
|
4.92 |
% |
|
|
100.00 |
% |
|
Pittsburgh, PA |
|
|
231 |
|
|
|
231 |
|
(4)(8)
|
|
Pine Grove Manor |
|
|
1973 |
|
|
|
1.99 |
% |
|
|
100.00 |
% |
|
Muskegon Township, MI |
|
|
172 |
|
|
|
172 |
|
**
|
|
Pine Ridge Valley |
|
|
1967-74, 2005-06 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Willoughby, OH |
|
|
1,309 |
|
|
|
655 |
|
(4)(8)
|
|
Potomac Heights Village |
|
|
1981 |
|
|
|
1.99 |
% |
|
|
100.00 |
% |
|
Keyser, WV |
|
|
141 |
|
|
|
141 |
|
|
|
Residences at University Park |
|
|
2002 |
|
|
|
25.00 |
% |
|
|
40.00 |
% |
|
Cambridge, MA |
|
|
135 |
|
|
|
54 |
|
(4)(8)
|
|
Riverside Towers |
|
|
1977 |
|
|
|
2.96 |
% |
|
|
100.00 |
% |
|
Coshocton, OH |
|
|
100 |
|
|
|
100 |
|
+
|
|
Settlers Landing at Greentree |
|
|
2001-2004 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Streetsboro, OH |
|
|
408 |
|
|
|
204 |
|
(2)(8)
|
|
Shippan Avenue |
|
|
1980 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
Stamford, CT |
|
|
148 |
|
|
|
148 |
|
|
|
St. Marys Villa |
|
|
2002 |
|
|
|
32.15 |
% |
|
|
32.15 |
% |
|
Newark, NJ |
|
|
360 |
|
|
|
116 |
|
|
|
Surfside Towers |
|
|
1970 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Eastlake, OH |
|
|
246 |
|
|
|
123 |
|
|
|
Tamarac |
|
|
1990-2001 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Willoughby, OH |
|
|
642 |
|
|
|
321 |
|
(4)(8)
|
|
The Springs |
|
|
1981 |
|
|
|
1.99 |
% |
|
|
100.00 |
% |
|
La Mesa, CA |
|
|
129 |
|
|
|
129 |
|
(2)(8)
|
|
Tower 43 |
|
|
2002 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
Kent, OH |
|
|
101 |
|
|
|
101 |
|
(4)(8)
|
|
Town Centre Place |
|
|
1975 |
|
|
|
4.43 |
% |
|
|
100.00 |
% |
|
Ypsilanti, MI |
|
|
170 |
|
|
|
170 |
|
|
|
Twin Lake Towers |
|
|
1966 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Denver, CO |
|
|
254 |
|
|
|
127 |
|
|
|
Village Green |
|
|
1994-1995 |
|
|
|
25.00 |
% |
|
|
25.00 |
% |
|
Beachwood, OH |
|
|
360 |
|
|
|
90 |
|
(4)(8)
|
|
Village Square |
|
|
1978 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
Williamsville, NY |
|
|
100 |
|
|
|
100 |
|
|
|
Westwood Reserve |
|
|
2002 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Tampa, FL |
|
|
340 |
|
|
|
170 |
|
|
|
White Acres |
|
|
1966 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Richmond Hts., OH |
|
|
473 |
|
|
|
237 |
|
*
|
|
Woodgate/ Evergreen Farms |
|
|
2004-2007 |
|
|
|
33.33 |
% |
|
|
33.33 |
% |
|
Olmsted Township, OH |
|
|
348 |
|
|
|
116 |
|
|
|
Worth Street |
|
|
2003 |
|
|
|
35.00 |
% |
|
|
50.00 |
% |
|
Manhattan, NY |
|
|
330 |
|
|
|
165 |
|
(4)(8)
|
|
Ziegler Place |
|
|
1978 |
|
|
|
100.00 |
% |
|
|
100.00 |
% |
|
Livonia, MI |
|
|
141 |
|
|
|
141 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unconsolidated Apartment Communities
Subtotal |
|
|
21,451 |
|
|
|
11,237 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23
Forest City Enterprises, Inc. Portfolio of Real Estate
RESIDENTIAL GROUP
APARTMENTS (continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Date of | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Opening/ | |
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition/ | |
|
Legal | |
|
Pro-Rata | |
|
|
|
Leasable | |
|
Leasable Units | |
Name |
|
Expansion | |
|
Ownership(5) | |
|
Ownership(6) | |
|
Location |
|
Units | |
|
at Pro-Rata % | |
| |
Unconsolidated Supported-Living Apartments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Classic Residence by Hyatt |
|
|
1989 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Teaneck, NJ |
|
|
221 |
|
|
|
111 |
|
|
|
Classic Residence by Hyatt |
|
|
1990 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Chevy Chase, MD |
|
|
339 |
|
|
|
170 |
|
|
|
Classic Residence by Hyatt |
|
|
2000 |
|
|
|
50.00 |
% |
|
|
50.00 |
% |
|
Yonkers, NY |
|
|
310 |
|
|
|
155 |
|
|
|
Sterling Glen of Glen Cove |
|
|
2000 |
|
|
|
40.00 |
% |
|
|
40.00 |
% |
|
Glen Cove, NY |
|
|
79 |
|
|
|
32 |
|
|
|
Sterling Glen of Great Neck |
|
|
2000 |
|
|
|
40.00 |
% |
|
|
40.00 |
% |
|
Great Neck, NY |
|
|
144 |
|
|
|
58 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unconsolidated Supported-Living
Apartments Subtotal |
|
|
1,093 |
|
|
|
526 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unconsolidated Apartments Total |
|
|
22,544 |
|
|
|
11,763 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Combined Apartments Total |
|
|
33,573 |
|
|
|
26,049 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federally Subsidized Housing (Total of 10 Buildings) |
|
|
1,765 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Apartments at January 31, 2005 |
|
|
39,338 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Apartments at January 31, 2004 |
|
|
38,717 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Date of | |
|
Legal | |
|
Pro-Rata | |
|
|
|
|
|
Units at | |
Name |
|
Opening | |
|
Ownership(5) | |
|
Ownership(6) | |
|
Location |
|
Units | |
|
Pro-Rata % | |
| |
Unconsolidated For Sale Condominiums |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*
|
|
1100 Wilshire Condominiums |
|
|
2005 |
|
|
|
40.00 |
% |
|
|
40.00 |
% |
|
Los Angeles, CA |
|
|
228 |
|
|
|
91 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unconsolidated For Sale Condominiums
Total |
|
|
228 |
|
|
|
91 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
|
Property under construction as of January 31, 2005. |
** |
|
Expansion of property under construction as of January 31,
2005. |
+ |
|
Property opened or acquired in 2004. |
++ |
|
Expansion of property opened in 2004. |
(1) |
|
This property was consolidated upon implementation of
FIN No. 46 (R) on February 1, 2004. |
(2) |
|
This property was deconsolidated upon implementation of
FIN No. 46 (R) on February 1, 2004. |
(3) |
|
The Company owns 177,000 square feet (approximately 16%) of the
projects 1.1 million total square feet. |
(4) |
|
This property was previously carried on the cost method of
accounting and is now carried on the equity method of accounting
in accordance with FIN No. 46 (R) effective
February 1, 2004. |
(5) |
|
Represents the Companys share of a propertys profits
and losses upon settlement of any preferred returns to which the
Company or its partner(s) may be entitled. |
(6) |
|
Represents the Companys share of a propertys profits
and losses adjusted for any preferred returns to which the
Company or its partner(s) may be entitled. |
(7) |
|
Property also includes 141,000 total square feet (57,000 square
feet owned/managed by FCE) of retail and 34,000 square feet of
office space. |
(8) |
|
This property is reported on the equity method of accounting as
the U.S. Department of Housing and Urban Development is the
primary beneficiary of the property primarily due to the fact
that they are either the lender on the mortgage or guarantor of
the mortgage. |
(9) |
|
This property was consolidated due to the acquisition of our
limited partners interest. |
24
Item 3. Legal
Proceedings
The Company is involved in various claims and lawsuits
incidental to its business, and management and legal counsel
believe that these claims and lawsuits will not have a material
adverse effect on the Companys consolidated financial
statements.
Item 4. Submission of
Matters to a Vote of Security-Holders
No matters were submitted to a vote of security holders during
the fourth quarter.
Item 4 A. Executive
Officers of the Registrant
The following list is included in Part I of this Report in
lieu of being included in the Proxy Statement for the Annual
Meeting of Shareholders to be held on or about June 21,
2005. The names, ages and positions held by the executive
officers of the Company are presented in the following list.
Each individual has been appointed to serve for the period which
ends with the Annual Meeting of Shareholders to be held on or
about June 21, 2005.
|
|
|
|
|
|
|
|
|
|
|
Date | |
|
|
Name and Position(s) Held |
|
Appointed | |
|
Age | |
|
|
| |
|
| |
Albert B. Ratner
|
|
|
|
|
|
|
|
|
Co-Chairman of the Board of Directors of the Company since June
1995, Vice Chairman of the Board of the Company from June 1993
to June 1995, Chief Executive Officer prior to July 1995 and
President prior to July 1993. |
|
|
6-13-95 |
|
|
|
77 |
|
Samuel H. Miller
|
|
|
|
|
|
|
|
|
Co-Chairman of the Board of Directors of the Company since June
1995, Chairman of the Board of the Company from June 1993 to
June 1995 and Vice Chairman of the Board, Chief Operating
Officer of the Company prior to June 1993, Treasurer of the
Company since December 1992. |
|
|
6-13-95 |
|
|
|
83 |
|
Charles A. Ratner
|
|
|
|
|
|
|
|
|
President of the Company since June 1993, Chief Executive
Officer of the Company since June 1995, Chief Operating Officer
from June 1993 to June 1995 and Executive Vice President prior
to June 1993; Director. |
|
|
6-13-95 |
|
|
|
63 |
|
James A. Ratner
|
|
|
|
|
|
|
|
|
Executive Vice President; Director; Officer of various
subsidiaries. |
|
|
3-09-88 |
|
|
|
60 |
|
Ronald A. Ratner
|
|
|
|
|
|
|
|
|
Executive Vice President; Director; Officer of various
subsidiaries. |
|
|
3-09-88 |
|
|
|
58 |
|
Thomas G. Smith
|
|
|
|
|
|
|
|
|
Executive Vice President since October 2000, Senior Vice
President prior to October 2000; Chief Financial Officer,
Secretary, Officer of various subsidiaries since 1985. |
|
|
10-10-00 |
|
|
|
64 |
|
Linda M. Kane
|
|
|
|
|
|
|
|
|
Senior Vice President and Corporate Controller since June 2002,
Vice President and Corporate Controller from March 1995 to June
2002, Asset Manager Commercial Group from July 1992
to March 1995 and Financial ManagerResidential Group from
October 1990 to July 1992. |
|
|
6-17-02 |
|
|
|
47 |
|
Geralyn M. Presti
|
|
|
|
|
|
|
|
|
Senior Vice President, General Counsel and Assistant Secretary
since July 2002, Deputy General Counsel from January 2000 to
June 2002, Associate General Counsel from December 1996 to
January 2000, Assistant General Counsel from January 1995 to
December 1996 and Corporate Counsel from November 1989 to
January 1995. |
|
|
7-01-02 |
|
|
|
49 |
|
Note: Charles A. Ratner, James A. Ratner and Ronald A. Ratner
are brothers. Albert B. Ratner is the first cousin to Charles A.
Ratner, James A. Ratner and Ronald A. Ratner.
25
PART II
|
|
Item 5. |
Market for Registrants Common Equity, Related
Stockholder Matters and Issuer Purchases of Equity
Securities |
Information required by this item is included in Item 8.
Financial Statements and Supplementary Data on page 100,
Quarterly Consolidated Financial Data (Unaudited).
Item 6. Selected
Financial Data
The Company adopted the provisions of Statement of Financial
Accounting Standards (SFAS) No. 144
Accounting for the Impairment or Disposal of Long-Lived
Assets on February 1, 2002. Amounts presented have
been reclassified for properties disposed of during the years
ended January 31, 2005, 2004 and 2003.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended January 31, | |
|
|
| |
|
|
2005 | |
|
2004 | |
|
2003 | |
|
2002 | |
|
2001 | |
|
|
| |
|
|
(in thousands, except per share data) | |
Operating Results:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues from real estate
operations(2)
|
|
$ |
1,041,851 |
|
|
$ |
848,121 |
|
|
$ |
739,934 |
|
|
$ |
655,826 |
|
|
$ |
589,159 |
|
|
|
|
Earnings from continuing operations
(2)
|
|
$ |
40,056 |
|
|
$ |
33,834 |
|
|
$ |
41,496 |
|
|
$ |
95,981 |
(1) |
|
$ |
88,958 |
(1) |
Discontinued operations, net of tax and minority
interest(2)
|
|
|
56,411 |
|
|
|
8,835 |
|
|
|
7,335 |
|
|
|
8,250 |
|
|
|
2,679 |
|
Cumulative effect of change in accounting principle, net of tax
|
|
|
(11,261 |
) |
|
|
|
|
|
|
|
|
|
|
(1,202 |
) |
|
|
|
|
|
|
|
Net earnings
|
|
$ |
85,206 |
|
|
$ |
42,669 |
|
|
$ |
48,831 |
|
|
$ |
103,029 |
|
|
$ |
91,637 |
|
|
|
|
Diluted Earnings per Common Share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings from continuing operations
(2)
|
|
$ |
0.79 |
|
|
$ |
0.67 |
|
|
$ |
0.83 |
|
|
$ |
2.03 |
|
|
$ |
1.95 |
|
Discontinued operations, net of tax and minority
interest(2)
|
|
|
1.11 |
|
|
|
0.17 |
|
|
|
0.14 |
|
|
|
0.17 |
|
|
|
0.06 |
|
Cumulative effect of change in accounting principle, net of tax
|
|
|
(0.23 |
) |
|
|
|
|
|
|
|
|
|
|
(0.03 |
) |
|
|
|
|
|
|
|
Net earnings
|
|
$ |
1.67 |
|
|
$ |
0.84 |
|
|
$ |
0.97 |
|
|
$ |
2.17 |
|
|
$ |
2.01 |
|
|
|
|
Weighted Average Diluted Shares Outstanding
|
|
|
50,923,028 |
|
|
|
50,572,173 |
|
|
|
50,178,515 |
|
|
|
47,386,892 |
|
|
|
45,500,163 |
|
|
|
|
|
Cash Dividends Declared Class A and
Class B
|
|
$ |
.5900 |
(3) |
|
$ |
.3300 |
|
|
$ |
.2300 |
|
|
$ |
.1867 |
|
|
$ |
.1533 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
January 31, | |
|
|
| |
|
|
2005 | |
|
2004 | |
|
2003 | |
|
2002 | |
|
2001 | |
|
|
| |
|
|
(in thousands) | |
Financial Position:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated assets
|
|
$ |
7,289,260 |
|
|
$ |
5,924,072 |
|
|
$ |
5,092,629 |
|
|
$ |
4,432,194 |
|
|
$ |
4,033,599 |
|
Real estate portfolio, at cost
|
|
$ |
6,524,405 |
|
|
$ |
5,082,595 |
|
|
$ |
4,455,504 |
|
|
$ |
3,924,025 |
|
|
$ |
3,570,791 |
|
Long-term debt, primarily nonrecourse mortgages
|
|
$ |
5,386,591 |
|
|
$ |
4,039,827 |
|
|
$ |
3,371,757 |
|
|
$ |
2,894,998 |
|
|
$ |
2,849,812 |
|
|
|
(1) |
Earnings from continuing operations for the years ended
January 31, 2002 and 2001 have not been reclassified to
discontinued operations for properties sold prior to
January 31, 2002 as the Company adopted SFAS 144
effective February 1, 2002. |
|
(2) |
This category is adjusted for discontinued operations in
accordance with SFAS 144. See the Discontinued Operations
section of the Management Discussion and Analysis
(MD&A). |
|
(3) |
On December 9, 2004, the Board of Directors approved a
special one-time dividend of $.20 per share in recognition of
the sale of an entire strategic business unit, Forest City
Trading Group, Inc., a lumber wholesaler. |
26
|
|
Item 7. |
Managements Discussion and Analysis of Financial
Condition and Results of Operations |
CORPORATE DESCRIPTION
We principally engage in the ownership, development, management
and acquisition of commercial and residential real estate
throughout the United States. We operate through three strategic
business units. The Commercial Group, our largest business unit,
owns, develops, acquires and operates regional malls,
specialty/urban retail centers, office buildings, hotels and
mixed-use projects. New York City operations through our
partnership with Forest City Ratner Companies are part of the
Commercial Group. The Residential Group owns, develops, acquires
and operates residential rental property, including upscale and
middle-market apartments, adaptive re-use developments and
supported-living facilities. Real Estate Groups are the combined
Commercial and Residential Groups. The Land Development Group
acquires and sells both land and developed lots to residential,
commercial and industrial customers. It also owns and develops
land into master-planned communities and mixed-use projects. The
Lumber Group (formerly presented as Lumber Trading Group) was
sold on November 12, 2004 to its employees and is no longer
a strategic business unit or reportable segment of the Company.
The assets and liabilities of Lumber Group were classified as
held for sale on the Consolidated Balance Sheet at
January 31, 2004. The operating results of Lumber Group
have been included in discontinued operations for the years
ended January 31, 2005, 2004 and 2003 in the Consolidated
Statements of Earnings.
The Nets, a franchise of the NBA in which we are an equity
investor, is a reportable segment of the Company.
We have approximately $7.3 billion of assets in 19 states
and the District of Columbia at January 31, 2005. Our core
markets include New York City/ Philadelphia metropolitan area,
Denver, Boston, Greater Washington D.C./ Baltimore metropolitan
area and California. Our corporate headquarters are in
Cleveland, Ohio.
CRITICAL ACCOUNTING POLICIES
Our consolidated financial statements include our accounts, all
majority-owned subsidiaries where we have financial or
operational control, and variable interest entities
(VIEs) where we are deemed to be the primary
beneficiary. The preparation of financial statements in
conformity with accounting principles generally accepted in the
United States of America requires us to make estimates and
assumptions in certain circumstances that affect amounts
reported in the accompanying consolidated financial statements
and related notes. In preparing these financial statements, we
have identified certain critical accounting policies which are
subject to judgment and uncertainties. We have used our best
judgment to determine estimates of certain amounts included in
the financial statements as a result of these policies, giving
due consideration to materiality. As a result of uncertainties
surrounding these events at the time the estimates are made,
actual results could differ from these estimates causing
adjustments to be made in subsequent periods to reflect more
current information. The accounting policies that we believe
contain uncertainties that are considered critical to
understanding the consolidated financial statements are
discussed below. Our management reviews and discusses the
policies below on a regular basis. These policies have also been
discussed with our audit committee of the Board of Directors.
Recognition of Revenue
Real Estate Sales We recognize gains on sales
of real estate pursuant to the provisions of
SFAS No. 66 Accounting for Sales of Real
Estate. The specific timing of a sale is measured against
various criteria in SFAS No. 66 related to the terms
of the transaction and any continuing involvement in the form of
management or financial assistance associated with the property.
If the sales criteria are not met, we defer gain recognition and
account for the continued operations of the property by applying
the deposit, finance, installment or cost recovery methods, as
appropriate, until the sales criteria are met.
We follow the provisions of SFAS No. 144
Accounting for the Impairment or Disposal of Long-Lived
Assets for reporting dispositions of operating properties.
Pursuant to the definition of a component of an entity in
SFAS No. 144, assuming no significant continuing
involvement, all earnings of properties which have been sold or
held for sale are reported as discontinued operations. We
consider assets held for sale when the transaction has been
approved by the appropriate level of management and there are no
contingencies related to the sale that may prevent the
transaction from closing. In most transactions, these
contingencies are not satisfied until the actual closing and,
accordingly, the property is not identified as held for sale
until the closing actually occurs. However, each potential sale
is evaluated based on its separate facts and circumstances.
Leasing Operations We enter into leases with
tenants in our rental properties. The lease terms of tenants
occupying space in the residential, retail centers and office
buildings range from one to 25 years, excluding leases with
anchor tenants which typically run longer. Minimum rents are
recognized on a straight-line basis over the term of the related
leases. Overage rents are recognized as revenues when
tenants sales exceed contractual amounts. Recoveries from
tenants for taxes, insurance, and other commercial property
operating expenses are recognized as revenues in the period the
applicable costs are incurred.
Construction Revenue and profit on long-term
fixed-price contracts are recorded using the
percentage-of-completion method. On reimbursable cost-plus fee
contracts, revenues are recorded in the amount of the accrued
reimbursable costs plus proportionate fees at the time the costs
are incurred. We currently have one long-term fixed-price
arrangement in our Commercial Group to complete an approximate
1,100,000-square-foot office building in Brooklyn, New York.
Recognition of Costs and Expenses
Operating expenses primarily represent the recognition of
operating costs, which are charged to operations as incurred,
administrative expenses and taxes other than income taxes.
Interest expense and real estate taxes during development and
construction are capitalized as a part of the project cost.
27
We provide an allowance for doubtful accounts against the
portion of accounts or notes receivable that is estimated to be
uncollectible. Such allowances are reviewed and updated
quarterly for changes in expected collectibility.
Depreciation is computed using the straight-line method over the
estimated useful life of the asset. The estimated useful lives
of buildings and first generation tenant allowances are
primarily 50 years. Subsequent tenant improvements are
amortized over the estimated useful life, which typically
approximates the estimated useful life of the tenant lease.
Major improvements and tenant improvements are capitalized and
expensed through depreciation charges. Repairs, maintenance and
minor improvements are expensed as incurred.
A variety of costs are incurred in the acquisition, development
and leasing of properties. After determination is made to
capitalize a cost, it is allocated to the specific component of
a project that is benefited. Determination of when a development
project is substantially complete and capitalization must cease
involves a degree of judgment. Our capitalization policy on
development properties is guided by SFAS No. 34
Capitalization of Interest Cost and
SFAS No. 67 Accounting for Costs and the Initial
Rental Operations of Real Estate Properties. The costs of
land and buildings under development include specifically
identifiable costs. The capitalized costs include
pre-construction costs essential to the development of the
property, development costs, construction costs, interest costs,
real estate taxes, salaries and related costs and other costs
incurred during the period of development. We consider a
construction project as substantially completed and held
available for occupancy upon the completion of tenant
improvements, but no later than one year from cessation of major
construction activity. We cease capitalization on the portion
substantially completed and occupied or held available for
occupancy, and capitalize only those costs associated with the
portion under construction. Costs and accumulated depreciation
applicable to assets retired or sold are eliminated from the
respective accounts and any resulting gains or losses are
reported in the Consolidated Statements of Earnings.
We review our properties to determine if their carrying costs
will be recovered from future operating cash flows whenever
events or changes indicate that recoverability of long-lived
assets may not be assured. In cases where we do not expect to
recover the carrying costs, an impairment loss is recorded as a
provision for decline in real estate.
Allowance for Doubtful Accounts and Reserves on
Notes Receivable We record allowances
against our rent receivables from commercial and residential
tenants that we deem to be uncollectible. These allowances are
based on managements estimate of receivables that will not
be realized from cash receipts in subsequent periods. This
estimate is calculated based on a four-year history of early
tenant lease terminations as well as an estimate for expected
activity of current tenants in the case of the straight-line
rent adjustments. There is a risk that our estimate of the
expected activity of current tenants may not accurately reflect
future events. If the estimate does not accurately reflect
future tenant vacancies, the reserve for straight-line rent
receivable may be over or understated by the actual tenant
vacancies that occur. We estimate the allowance for notes
receivable based on our assessment of the collectibility of the
note. Our assessment of collectibility is based largely on
expected future cash flows estimated to be paid to our limited
partners. If our estimate of expected future cash flows does not
accurately reflect actual events, our reserve on notes
receivable may be over or understated by the actual cash flows
that occur. Our allowance for doubtful accounts at
January 31, 2005 and 2004 was $11,135,000 and $27,687,000,
respectively.
For the years ended January 31, 2005 and 2004, we reduced
reserves by $0 and $10,418,000, respectively,
related to notes receivable at certain residential properties.
These reserves were reduced due to the occurrence of a series of
events. In the course of evaluating these events and their
effect on the collectibility of the notes, we used estimates.
These estimates included, but were not limited to, estimated
appraisal values as well as future cash flows at these
properties. These estimates can be affected by market conditions
at the time that will not only affect the appraisal value but
operating cash flow projections. Had different estimates been
applied, the amount of the reserves reversed might have been
different than the amounts actually recorded. Due to the
Companys implementation of FASB Interpretation Number
(FIN) No. 46 (R) Consolidation of
Variable Interest Entities, the balances of these notes
and the respective reserves were eliminated.
Economic Lives Depreciation and amortization
is generally computed on a straight-line method over the
estimated useful life of the asset. The estimated useful lives
of buildings and first generation tenant allowances are
primarily 50 years. Subsequent tenant improvements are
amortized over the life of the tenants lease. This
estimate is based on the length of time the asset is expected to
generate positive operating cash flows. Actual events and
circumstances can cause the life of the building to be different
than the estimates made. Additionally, lease terminations can
affect the economic life of the tenant improvements. We believe
the estimated useful lives and classification of the
amortization of fixed assets and tenant improvements are
reasonable and follow industry standards.
Asset Impairment We review our investment
portfolio to determine if its carrying costs will be recovered
from future undiscounted cash flows whenever events or changes
indicate that recoverability of long-lived assets may not be
assured. In cases where we do not expect to recover our carrying
costs, an impairment loss is recorded as a provision for decline
in real estate for assets in our real estate portfolio pursuant
to the guidance established in SFAS No. 144. As part
of the analysis to determine if an impairment loss has occurred,
we are required to make estimates to determine future operating
cash flows. If different estimates are applied in determining
future operating cash flows, such as occupancy rates and rent
and expense increases, we may not record an impairment loss, or
may record a greater impairment loss on a property.
Allowance for Projects Under Development We
record an allowance for development project write-offs for our
Projects Under Development (included in Real Estate, at cost on
its Consolidated Balance Sheets). A specific project is written
off against this allowance when it is determined by management
that the project will not be developed. The allowance is
adjusted on a quarterly basis based on our actual development
project write-off history. The allowance increased by $900,000,
$-0- and
28
$3,500,000 for the years ended January 31, 2005, 2004 and
2003, respectively, which were reported in operating expenses in
our Consolidated Statements of Earnings.
Variable Interest Entities Effective
February 1, 2004, we adopted FIN No. 46 (R).
Under FIN No. 46 (R), we are required to
consolidate a VIE if our interest in the VIE is such that we
will absorb a majority of the VIEs expected losses and/or
receive a majority of the entitys expected residual
returns, or both. Calculating expected losses and/or expected
residual returns involves estimating expected future cash flows.
If different estimates are applied in determining future cash
flows, such as the probability of the future cash flows and the
risk free rate, we may have otherwise concluded on the
consolidation method of an entity.
Fiscal Year The years 2004, 2003 and 2002
refer to the fiscal years ended January 31, 2005, 2004 and
2003, respectively.
RESULTS OF OPERATIONS
We report our results of operations by each of our three
strategic business units as we believe this provides the most
meaningful understanding of our financial performance. In
addition to our three strategic business units, we have two
additional segments: the Nets and Corporate Activities.
Overview
We are a fully-integrated real estate company principally
engaged in the ownership, development, acquisition and
management of commercial and residential real estate throughout
the United States. Our portfolio includes interests in retail
centers, apartment communities, office buildings, land for
development and hotels. We believe that our Company benefits
from our geographic focus and product diversity. Our products
are focused in our core markets, which include New York City/
Philadelphia metropolitan area, Denver, Boston, Greater
Washington, D.C./ Baltimore metropolitan area and California.
These are growing urban markets with high barriers to entry
where we have successfully gained access to large, complex
commercial, residential and mixed-use projects. As a result of
an ongoing effort to increase property concentration in the core
markets, these markets now account for 70 percent of the
cost of our portfolio at January 31, 2005. We expect this
concentration to increase as 98 percent of the cost of the
total projects opened or acquired during 2004, and
88 percent of the cost of the projects under construction
as of the end of 2004, are in these markets.
During 2004, we completed the sale of the Companys Lumber
Group strategic business unit to its employees, and purchased an
interest in the Nets, a franchise of the NBA. The purchase of
the interest in the Nets is the first step in our efforts to
pursue additional real estate related development projects in
Brooklyn, New York.
Additionally, we completed ten project openings and acquisitions
including Victoria Gardens, an open-air lifestyle center
in Rancho Cucamonga, California, Atlantic Terminal, an
office and retail project in Brooklyn, New York, and a life
sciences research facility at the University of Pennsylvania
in Philadelphia, which represents our first
biotechnology-related project outside of the Boston market.
Other significant milestones occurring during 2004 included:
|
|
|
|
|
Closing $1.4 billion in mortgage financing transactions on
a fully consolidated basis at attractive interest rates; |
|
|
Taking advantage of market conditions and relatively high
valuations by disposing of 13 properties, redeploying our
capital toward projects in our core markets; |
|
|
The signing of a 50-year Partnership Agreement for the
ownership, development and management of U.S. Navy family
housing at five existing Navy communities in Hawaii; |
|
|
Our designation as developer of the first phase of an 80-acre
mixed-use community adjacent to the Johns Hopkins University
medical campus in East Baltimore, Maryland; |
|
|
Closing of two major land acquisitions, a 2,259 acre Master
Planned Community in Austin, Texas and a 1,736 acre parcel in
Manatee County Florida. |
In 2004, we completed three corporate financing transactions
that took advantage of the favorable capital markets experienced
during the year. These transactions were executed with
attractive long-term rates to significantly improve our
liquidity and long-term financial flexibility. In the first
quarter of 2004 we completed an offering of $100,000,000, 7.375%
Senior Notes due 2034 and renegotiated our corporate credit
facility. The expansion of our credit facility to $450,000,000
represents a $150,000,000 increase in availability in our credit
line. In January 2005, we completed an offering of $150,000,000,
6.50% Senior Notes due 2017.
In March 2005, our bank group committed to amend our long-term
credit facility. The amendment extends the maturity by one year
to March 2008, lowers our borrowing rate to 1.95% over LIBOR or
1/2%
over the prime rate, eliminates the higher rate tier on the last
$50,000,000 of borrowings, and contains an accordion provision
which allows us to increase the availability under the revolving
line of credit by $100,000,000 in the next 24 months. The
amendment also increases the combined availability of letters of
credit or surety bonds by $10,000,000 to $60,000,000 and adds a
swing line availability of $40,000,000 for up to three business
days.
At the end of the year, 17 projects were under construction
11 of which are scheduled to open in 2005. With more than
25 projects under development, we have a dynamic pipeline that
should provide opportunity and enhance shareholder value for
years to come.
We were selected by Pfizer to acquire and redevelop its current
site, which we purchased for $43,000,000, contains approximately
1,000,000 square feet of existing space on 22 acres with
potential to expand.
We have a track record of past successes and a strong pipeline
of future opportunities. With a balanced portfolio concentrated
in the product types and geographic markets that offer many
unique, financially rewarding opportunities, we appear to be
well positioned for future growth.
29
Net Earnings Net earnings for the Company for
the year ended January 31, 2005 were $85,206,000 versus
$42,669,000 and $48,831,000 for the years ended January 31,
2004 and 2003, respectively. The increase in the year ended
January 31, 2005 was primarily attributable to gains on
dispositions. We recorded a gain on the sale of Lumber Group of
$20,920,000 ($11,501,000 net of tax) (net of a loss on the sale
of Babin of $1,093,000). A gain of $31,996,000 ($19,341,000 net
of tax) (which represents our proportionate share) was also
recorded related to the sale of three equity method properties,
Chapel Hill Mall and Chapel Hill Suburban located
in Akron, Ohio and Manhattan Town Center Mall located in
Manhattan, Kansas.
The decrease in net earnings in the year ended January 31,
2004 compared to the year ended January 31, 2003 was
primarily the result of a loss on extinguishment of $11,500,000
($6,942,000 net of tax) related to early redemption of the
Companys $200,000,000, 8.75% senior notes with a portion
of the proceeds from its public offering of $300,000,000, 7.625%
senior notes in May 2003.
Summary of Segment Operating Results The
following tables present a summary of revenues from real estate
operations, interest income, equity in earnings of
unconsolidated real estate entities, operating expenses and
interest expense incurred by each segment for the years ended
January 31, 2005, 2004 and 2003, respectively. See
discussion of these amounts by segment in the narratives
following the tables.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended January 31, | |
|
|
| |
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
|
(in thousands) | |
Revenues from Real Estate Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Group
|
|
$ |
744,764 |
|
|
$ |
620,275 |
|
|
$ |
563,507 |
|
Residential Group
|
|
|
204,426 |
|
|
|
138,397 |
|
|
|
106,168 |
|
Land Development Group
|
|
|
92,657 |
|
|
|
89,458 |
|
|
|
70,417 |
|
The Nets
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate Activities
|
|
|
4 |
|
|
|
(9 |
) |
|
|
(158 |
) |
|
|
|
|
Total Revenues from Real Estate Operations
|
|
$ |
1,041,851 |
|
|
$ |
848,121 |
|
|
$ |
739,934 |
|
|
|
|
Interest Income
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Group
|
|
$ |
7,175 |
|
|
$ |
5,595 |
|
|
$ |
8,378 |
|
Residential Group
|
|
|
3,447 |
|
|
|
15,844 |
|
|
|
7,424 |
|
Land Development Group
|
|
|
33,316 |
|
|
|
721 |
|
|
|
758 |
|
The Nets
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate Activities
|
|
|
248 |
|
|
|
552 |
|
|
|
1,300 |
|
|
|
|
|
Total Interest Income
|
|
$ |
44,186 |
|
|
$ |
22,712 |
|
|
$ |
17,860 |
|
|
|
|
Equity in Earnings (Loss) of Unconsolidated Entities
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Group
|
|
$ |
41,005 |
|
|
$ |
11,215 |
|
|
$ |
8,650 |
|
Residential Group
|
|
|
7,802 |
|
|
|
10,192 |
|
|
|
18,327 |
|
Land Development Group
|
|
|
16,454 |
|
|
|
10,330 |
|
|
|
11,677 |
|
The Nets
|
|
|
(10,889 |
) |
|
|
|
|
|
|
|
|
Corporate Activities
|
|
|
20 |
|
|
|
14 |
|
|
|
30 |
|
|
|
|
|
Total Equity in Earnings of Unconsolidated Entities
|
|
$ |
54,392 |
|
|
$ |
31,751 |
|
|
$ |
38,684 |
|
|
|
|
Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Group
|
|
$ |
388,800 |
|
|
$ |
342,189 |
|
|
$ |
310,744 |
|
Residential Group
|
|
|
130,687 |
|
|
|
89,581 |
|
|
|
67,012 |
|
Land Development Group
|
|
|
55,126 |
|
|
|
58,474 |
|
|
|
42,974 |
|
The Nets
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate Activities
|
|
|
33,952 |
|
|
|
24,690 |
|
|
|
17,683 |
|
|
|
|
|
Total Operating Expenses
|
|
$ |
608,565 |
|
|
$ |
514,934 |
|
|
$ |
438,413 |
|
|
|
|
Interest Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Group
|
|
$ |
164,107 |
|
|
$ |
132,134 |
|
|
$ |
119,304 |
|
Residential Group
|
|
|
43,237 |
|
|
|
24,337 |
|
|
|
17,603 |
|
Land Development Group
|
|
|
6,002 |
|
|
|
3,098 |
|
|
|
785 |
|
The Nets
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate Activities
|
|
|
34,982 |
|
|
|
26,583 |
|
|
|
25,732 |
|
|
|
|
|
Total Interest Expense
|
|
$ |
248,328 |
|
|
$ |
186,152 |
|
|
$ |
163,424 |
|
|
|
|
30
Commercial Group
Revenues from Real Estate Operations
Revenues from real estate operations for the Commercial Group
increased by $124,489,000, or 20.1%, for the year ended
January 31, 2005 over the prior year. This increase was
primarily the result of:
|
|
|
|
|
Increase of $67,399,000 related to new property openings, as
noted in the first table below; |
|
|
Increase in our hotel portfolio of $16,264,000 primarily related
to an increase in occupancy and rates; |
|
|
Increase in commercial land sales of $10,605,000; |
|
|
Increase of $42,752,000 related to the consolidation of the
following entities that were not previously consolidated prior
to the implementation of FIN No. 46 (R): Mall
at Robinson in Pittsburgh, Pennsylvania, Mall at
Stonecrest in Atlanta, Georgia, and M.K. Ferguson Plaza
in Cleveland, Ohio (See New Accounting
Standards-FIN No. 46 (R) section of the MD&A); |
|
|
Increase of $20,331,000 primarily related to development fee
revenue at Twelve MetroTech Center in Brooklyn, New York
which was substantially completed during 2004. |
The increases were partially offset by the following decreases:
|
|
|
|
|
Decrease of $18,100,000 related to the sale of land in Queens,
New York in 2003; |
|
|
Decrease of $10,318,000 related to non-recurring insurance
proceeds at the Embassy Suites Hotel, in Manhattan, New
York recognized in 2003. |
The balance of the remaining decrease in revenues from real
estate operations of approximately $4,444,000 was generally due
to fluctuations in mature properties.
Revenues from real estate operations for the Commercial Group
increased by $56,768,000, or 10.1%, for the year ended
January 31, 2004 over the prior year. This increase was
primarily the result of:
|
|
|
|
|
Increase of $39,627,000 related to new property openings, as
noted in the second table below; |
|
|
Increase of $18,100,000 related to the sale of land in Queens,
New York; |
|
|
Increase in our hotel portfolio of $7,336,000 primarily related
to the May 2002 re-opening of the Embassy Suites Hotel. |
These increases were partially offset by the following decreases:
|
|
|
|
|
Decrease of $7,540,000 related to non-recurring lease
termination fee income received in 2002 at a retail center in
New York City; |
|
|
Decrease of $1,118,000, which represents a decrease in insurance
proceeds from the Embassy Suites Hotel compared to 2002. |
The balance of the remaining increase in revenues from real
estate operations of approximately $363,000 was generally due to
fluctuations in mature properties.
Operating and Interest Expenses
Operating expenses increased $46,611,000, or 13.6%, in 2004
compared to 2003. The increase in operating expenses was
primarily attributable to:
|
|
|
|
|
Increase of $22,532,000 related to new property openings, as
noted in the first table below; |
|
|
Increase in our hotel portfolio of $2,864,000 primarily related
to an increase in occupancy; |
|
|
Increase of $19,411,000 related to the consolidation of the
following entities that were not previously consolidated prior
to the implementation of FIN 46 No. 46 (R):
Mall at Robinson, Mall at Stonecrest, and M.K.
Ferguson Plaza; |
|
|
Increase relating to commercial land sales of $9,691,000. |
These increases in operating expenses were partially offset by a
decrease of $17,605,000 related to the sale of land in Queens,
New York in 2003.
The balance of the remaining increase in operating expenses of
approximately $9,718,000 was generally due to fluctuations in
mature properties.
Operating expenses increased $31,445,000, or 10.1%, in 2003
compared to 2002. The increase in operating expenses was
primarily attributable to:
|
|
|
|
|
Increase of $12,787,000 related to new property openings, as
noted in the second table below; |
|
|
Increase of $17,605,000 related to the sale of land in Queens,
New York in 2003; |
|
|
Increase in project write-offs of abandoned development projects
of $5,338,000 compared to 2002; |
31
|
|
|
|
|
Increase in our hotel portfolio of $5,067,000 primarily due to
the re-opening of the Embassy Suites Hotel in May 2002. |
These increases in operating expenses were partially offset by a
participation payment of $1,693,000 in 2002 associated with the
ground lease at the Richards Building located in
University Park at MIT in Cambridge, Massachusetts that did not
recur in 2003.
The balance of the remaining decrease in operating expenses of
approximately $7,659,000 was generally due to fluctuations in
mature properties.
Interest expense for the Commercial Group increased by
$31,973,000, or 24.2%, in 2004 compared to 2003. The increase
was primarily attributable to the consolidation of three
properties listed above that were previously accounted for under
the equity method of accounting prior to the implementation of
FIN No. 46 (R) and the opening of the properties
listed in the first table below. Interest expense for the
Commercial Group increased by $12,830,000, or 10.8%, in 2003
compared to 2002. The increase is primarily attributable to the
net increase in interest expense from the opening of new
properties which exceeded the decrease in asset dispositions in
2003 and 2002.
The following table presents the significant increases in
revenue from real estate operations and operating expenses by
the Commercial Group for newly-opened properties for 2004
compared to 2003 (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue | |
|
|
|
|
|
|
|
|
|
|
from Real | |
|
|
|
|
|
|
Quarter/Year | |
|
Square | |
|
Estate | |
|
Operating | |
Property |
|
Location |
|
Opened | |
|
Feet | |
|
Operations | |
|
Expenses | |
| |
Retail Centers:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quartermaster Plaza
|
|
Philadelphia, PA |
|
|
Q3-2004 |
|
|
|
459,000 |
|
|
$ |
1,435 |
|
|
$ |
500 |
|
Victoria Gardens
|
|
Rancho Cucamonga, CA |
|
|
Q3-2004 |
|
|
|
1,034,000 |
|
|
|
4,857 |
|
|
|
2,308 |
|
Atlantic Terminal
|
|
Brooklyn, NY |
|
|
Q2-2004 |
|
|
|
373,000 |
|
|
|
7,947 |
|
|
|
3,490 |
|
Brooklyn Commons
|
|
Brooklyn, NY |
|
|
Q2-2004 |
|
|
|
151,000 |
|
|
|
1,651 |
|
|
|
43 |
|
Short Pump Town
Center(1)
|
|
Richmond, VA |
|
|
Q3-2003 |
|
|
|
1,251,000 |
|
|
|
19,881 |
|
|
|
7,106 |
|
Office Buildings:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
University of Pennsylvania
|
|
Philadelphia, PA |
|
|
Q4-2004 |
|
|
|
123,000 |
|
|
|
2,431 |
|
|
|
872 |
|
Twelve MetroTech Center (330 Jay Street)
|
|
Brooklyn, NY |
|
|
Q4-2004 |
|
|
|
177,000 |
|
|
|
|
(2) |
|
|
|
(2) |
Atlantic Terminal (2 Hanson Place)
|
|
Brooklyn, NY |
|
|
Q2-2004 |
|
|
|
399,000 |
|
|
|
9,303 |
|
|
|
2,724 |
|
Harlem Center
|
|
Manhattan, NY |
|
|
Q4-2003 |
|
|
|
146,000 |
|
|
|
3,394 |
|
|
|
1,245 |
|
Fifteen MetroTech Center
|
|
Brooklyn, NY |
|
|
Q2-2003 |
|
|
|
653,000 |
|
|
|
12,619 |
|
|
|
3,692 |
|
40 Landsdowne Street
|
|
Cambridge, MA |
|
|
Q2-2003 |
|
|
|
215,000 |
|
|
|
3,881 |
|
|
|
552 |
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
67,399 |
|
|
$ |
22,532 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
This property was consolidated in accordance with
FIN No. 46 (R) effective February 1, 2004. |
|
(2) |
|
This property opened in January 2005. |
The following table presents the significant increases in
revenue from real estate operations and operating expenses by
the Commercial Group for newly-opened properties for 2003
compared to 2002 (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue | |
|
|
|
|
|
|
|
|
|
|
from Real | |
|
|
|
|
|
|
Quarter/Year | |
|
Square | |
|
Estate | |
|
Operating | |
Property |
|
Location |
|
Opened | |
|
Feet | |
|
Operations | |
|
Expenses | |
| |
Retail Centers:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Woodbridge Crossing
|
|
Woodbridge, NJ |
|
|
Q3-2002 |
|
|
|
284,000 |
|
|
$ |
2,274 |
|
|
$ |
1,067 |
|
Harlem Center
|
|
Manhattan, NY |
|
|
Q3-2002 |
|
|
|
126,000 |
|
|
|
3,266 |
|
|
|
631 |
|
Promenade in Temecula
|
|
Temecula, CA |
|
|
Q3-2002 |
|
|
|
249,000 |
|
|
|
1,800 |
|
|
|
929 |
|
Station Square Bessemer Court
|
|
Pittsburgh, PA |
|
|
Q2-2002 |
|
|
|
52,000 |
|
|
|
694 |
|
|
|
389 |
|
Quebec Square
|
|
Denver, CO |
|
|
Q2-2002 |
|
|
|
691,000 |
|
|
|
1,898 |
|
|
|
766 |
|
Office Buildings:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Harlem Center
|
|
Manhattan, NY |
|
|
Q4-2003 |
|
|
|
146,000 |
|
|
|
734 |
|
|
|
227 |
|
Fifteen MetroTech Center
|
|
Brooklyn, NY |
|
|
Q2-2003 |
|
|
|
653,000 |
|
|
|
13,453 |
|
|
|
3,467 |
|
40 Landsdowne Street
|
|
Cambridge, MA |
|
|
Q2-2003 |
|
|
|
215,000 |
|
|
|
6,281 |
|
|
|
1,729 |
|
88 Sidney Street
|
|
Cambridge, MA |
|
|
Q2-2002 |
|
|
|
145,000 |
|
|
|
3,728 |
|
|
|
1,644 |
|
35 Landsdowne Street
|
|
Cambridge, MA |
|
|
Q2-2002 |
|
|
|
202,000 |
|
|
|
5,499 |
|
|
|
1,938 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
$ |
39,627 |
|
|
$ |
12,787 |
|
|
|
|
|
|
|
|
|
|
|
|
32
Residential Group
Revenues from Real Estate Operations Revenues
from real estate operations for the Residential Group increased
by $66,029,000, or 47.7%, during the year ended January 31,
2005 compared to the prior year. These increases were primarily
the result of:
|
|
|
|
|
Increase of $10,964,000 related to new property openings and
acquisitions, as noted in the first table below; |
|
|
Increase of $22,989,000 due to the consolidation of three
properties previously accounted for on the equity method of
accounting as the result of the buyout of a partner on these
properties; |
|
|
Increase of $21,224,000 due to the consolidation of six
properties previously accounted for on the equity method of
accounting as the result of the restructuring of partnership
agreements; |
|
|
Increase of $22,547,000 due to the consolidation of seven
properties that were unconsolidated prior to the implementation
of FIN No. 46 (R); and |
|
|
Increase of $1,100,000 from the sale of a parcel of land in
Salem, Massachusetts. |
These increases in revenues from real estate operations were
partially offset by the following decreases:
|
|
|
|
|
Decrease of $3,517,000 related to the recognition in the prior
comparable period of non-recurring contingent interest income
from an unreserved participating note receivable; |
|
|
Decrease of $6,191,000 due to the deconsolidation of five
properties that were consolidated prior to the implementation of
FIN No. 46 (R); and |
|
|
Decrease of $3,113,000 from the sale of a parcel of land in Long
Island, New York. |
The balance of the remaining increase of approximately $26,000
was generally due to fluctuations in mature properties.
Revenues from real estate operations for the Residential Group
increased by $32,229,000, or 30.4%, in 2003 compared to 2002.
These increases were primarily the result of:
|
|
|
|
|
Opening and acquisition of new properties, as noted in the
second table below totaling, $17,530,000; |
|
|
Increase of $9,312,000 due to consolidation of several
properties that were previously accounted for on the equity
method of accounting due to amendments in the partnership
agreements; and |
|
|
Increase of $3,113,000 from the sale of a parcel of land in Long
Island, New York. |
The balance of the remaining increase of approximately
$2,274,000 was generally due to fluctuations in mature
properties.
Operating and Interest Expenses Operating
expenses for the Residential Group increased by $41,106,000, or
45.9%, during the year ended January 31, 2005 compared to
the prior year. These increases were primarily the result of:
|
|
|
|
|
Increase of $8,153,000 related to new property openings and
acquisitions, as noted in the first table below; |
|
|
Increase in cost of $11,483,000 related to three properties
previously accounted for under the equity method of accounting
as a result of the buyout of the partner on these properties; |
|
|
Increase in cost of $10,323,000 related to six properties
previously accounted for on the equity method of accounting as
the result of the restructuring of partnership agreements; |
|
|
Increase in cost of $12,823,000 related to seven properties that
were unconsolidated prior to the implementation of
FIN No. 46 (R); and |
|
|
Increase in cost of $661,000 related to the sale of a parcel of
land in Salem, Massachusetts. |
These increases in operating expenses were partially offset by
the following decreases:
|
|
|
|
|
Decrease of $3,769,000 relating to the deconsolidation of five
properties that were consolidated prior to the implementation of
FIN No. 46 (R); |
33
|
|
|
|
|
Decrease in cost of $3,554,000 related to the sale of a parcel
of land in Long Island, New York; and |
|
|
Decrease in project write-offs of abandoned development projects
totaling $961,000 compared to the prior year. |
The balance of the remaining increase of approximately
$5,947,000 was generally due to fluctuations in mature
properties.
Interest expense for the Residential Group increased by
$18,900,000, or 77.7%, during the year ended January 31,
2005 compared to the same period in the prior year. Interest
expense increased by $6,872,000 due to the consolidation of
several properties that were previously accounted for on the
equity method of accounting and $5,797,000 related to properties
that were previously unconsolidated prior to the implementation
of FIN No. 46 (R). The remaining increase of
$6,231,000 is primarily the result of properties opened and
acquired.
Operating expenses for the Residential Group increased by
$22,569,000, or 33.7%, in 2003 compared to 2002. These increases
were primarily the result of:
|
|
|
|
|
Costs associated with the opening and acquisition of new
properties as noted in the first table below totaling $6,878,000; |
|
|
Increase in cost of $5,097,000 due to consolidation of several
properties that were previously accounted for on the equity
method of accounting due to amendments in the partnership
agreements; |
|
|
Increase in cost of $3,600,000 related to the sale of a parcel
of land in Long Island, New York; and |
|
|
Increase in project write-offs of abandoned development projects
totaling $2,963,000 compared to 2002. |
The balance of the remaining increase in expenses of
approximately $4,031,000 was generally due to fluctuations in
mature properties.
Interest expense for the Residential Group increased by
$6,734,000, or 38.3%, for 2003 compared to 2002. Interest
expense increased by $2,907,000 due to the consolidation of
several properties which were previously accounted for on the
equity method of accounting due to amendments in the partnership
agreements. The remaining increase of $3,827,000 is primarily
the result of interest expense related to properties opened and
acquired in 2003.
The following table presents the significant increases
(decreases) in revenue from real estate operations and
operating expenses by the Residential Group for newly opened or
acquired properties for 2004 compared to 2003 (dollars in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue | |
|
|
|
|
|
|
|
|
|
|
from Real | |
|
|
|
|
|
|
Quarter/Year | |
|
Number | |
|
Estate | |
|
Operating | |
Property |
|
Location | |
|
Opened/Acquired | |
|
of Units | |
|
Operations | |
|
Expenses | |
| |
Emerald Palms Expansion
|
|
|
Miami, FL |
|
|
|
Q2-2004 |
|
|
|
86 |
|
|
$ |
430 |
|
|
$ |
191 |
|
East 29th
Avenue Town Center
|
|
|
Denver, CO |
|
|
|
Q1-2004 |
|
|
|
156 |
(2) |
|
|
2,322 |
|
|
|
1,419 |
|
Sterling Glen of Rye Brook
|
|
|
Rye Brook, NY |
|
|
|
Q1-2004 |
|
|
|
165 |
|
|
|
2,404 |
|
|
|
3,594 |
|
Cherrywood Village
|
|
|
Denver, CO |
|
|
|
Q3-2003 |
(1) |
|
|
360 |
|
|
|
1,994 |
|
|
|
1,155 |
|
Ranchstone
|
|
|
Denver, CO |
|
|
|
Q3-2003 |
(1) |
|
|
368 |
|
|
|
1,952 |
|
|
|
986 |
|
Consolidated-Carolina
|
|
|
Richmond, VA |
|
|
|
Q2-2003 |
|
|
|
158 |
|
|
|
1,320 |
|
|
|
495 |
|
|
Federally Assisted Housing (FAH) Properties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Grove
|
|
|
Ontario, CA |
|
|
|
Q3-2003 |
(1) |
|
|
101 |
|
|
|
490 |
|
|
|
218 |
|
Independence Place II
|
|
|
Parma Hts., OH |
|
|
|
Q1-2003 |
(1) |
|
|
201 |
|
|
|
55 |
|
|
|
53 |
|
Plymouth Square
|
|
|
Detroit, MI |
|
|
|
Q1-2003 |
(1) |
|
|
280 |
|
|
|
(3 |
) |
|
|
42 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
10,964 |
|
|
$ |
8,153 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Acquired property |
(2) |
Project also includes 141,000 total square feet (57,000 of
owned/managed by us) of retail and 34,000 square feet of
office space, which is included in the amounts above. |
34
The following table presents the significant increases
(decreases) in revenue from real estate operations and
operating expenses by the Residential Group for newly opened or
acquired properties for 2003 compared to 2002 (dollars in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue | |
|
|
|
|
|
|
|
|
|
|
from Real | |
|
|
|
|
|
|
Quarter/Year | |
|
Number | |
|
Estate | |
|
Operating | |
Property |
|
Location | |
|
Opened/Acquired | |
|
of Units | |
|
Operations | |
|
Expenses | |
| |
Cherrywood Village
|
|
|
Denver, CO |
|
|
|
Q3-2003 |
(1) |
|
|
360 |
|
|
$ |
705 |
|
|
$ |
331 |
|
Ranchstone
|
|
|
Denver, CO |
|
|
|
Q3-2003 |
(1) |
|
|
368 |
|
|
|
742 |
|
|
|
382 |
|
Consolidated-Carolina
|
|
|
Richmond, VA |
|
|
|
Q2-2003 |
|
|
|
158 |
|
|
|
490 |
|
|
|
409 |
|
Southfield
|
|
|
White Marsh, MD |
|
|
|
Q4-2002 |
(1) |
|
|
212 |
|
|
|
2,049 |
|
|
|
764 |
|
Landings of Brentwood
|
|
|
Nashville, TN |
|
|
|
Q2-2002 |
(1) |
|
|
724 |
|
|
|
2,224 |
|
|
|
1,054 |
|
Heritage
|
|
|
San Diego, CA |
|
|
|
Q1-2002 |
|
|
|
230 |
|
|
|
2,512 |
|
|
|
436 |
|
Sterling Glen of Center City
|
|
|
Philadelphia, PA |
|
|
|
Q1-2002 |
(1) |
|
|
135 |
|
|
|
774 |
|
|
|
(698 |
) |
|
Federally Assisted Housing (FAH) Properties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Grove
|
|
|
Ontario, CA |
|
|
|
Q3-2003 |
(1) |
|
|
101 |
|
|
|
476 |
|
|
|
226 |
|
Independence Place II
|
|
|
Parma Hts., OH |
|
|
|
Q1-2003 |
(1) |
|
|
201 |
|
|
|
1,252 |
|
|
|
784 |
|
Plymouth Square
|
|
|
Detroit, MI |
|
|
|
Q1-2003 |
(1) |
|
|
280 |
|
|
|
2,825 |
|
|
|
1,229 |
|
Carl D. Perkins
|
|
|
Pikeville, KY |
|
|
|
Q3-2002 |
(1) |
|
|
150 |
|
|
|
607 |
|
|
|
512 |
|
Autumn Ridge
|
|
|
Sterling Hts., MI |
|
|
|
Q2-2002 |
|
|
|
251 |
|
|
|
1,183 |
|
|
|
580 |
|
Tower 43
|
|
|
Kent, OH |
|
|
|
Q2-2002 |
(1) |
|
|
101 |
|
|
|
359 |
|
|
|
291 |
|
Cambridge Towers
|
|
|
Detroit, MI |
|
|
|
Q2-2002 |
(1) |
|
|
250 |
|
|
|
774 |
|
|
|
268 |
|
Coraopolis Towers
|
|
|
Coraopolis, PA |
|
|
|
Q2-2002 |
(1) |
|
|
200 |
|
|
|
349 |
|
|
|
134 |
|
Donora Towers
|
|
|
Donora, PA |
|
|
|
Q2-2002 |
(1) |
|
|
103 |
|
|
|
209 |
|
|
|
176 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
17,530 |
|
|
$ |
6,878 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Land Development Group
Revenues from real estate operations Sales of
land and related gross margins vary from period to period
depending on market conditions relating to the disposition of
significant land holdings. Revenues from real estate operations
for the Land Development Group increased by $3,199,000 in 2004
compared to 2003. This increase is primarily the result of the
following:
|
|
|
|
|
Increase in land sales of $12,951,000 at Stapleton in
Denver, Colorado; |
|
|
Increase in land sales of $13,237,000 primarily at four major
land development projects, Central Station in Chicago,
Illinois, Waterbury in North Ridgeville, Ohio,
Creekstone in Copley, Ohio and Suncoast Lakes, in
Pasco County, Florida, combined with several smaller sales
increases at various land development projects; |
|
|
Increase in land sales of $8,258,000 related to the
consolidation of the Thornbury land development project
that was previously accounted for on the equity method of
accounting prior to the implementation of FIN
No. 46 (R). |
These increases were partially offset by:
|
|
|
|
|
Decrease of $30,000,000 related to the 2003 sale of the
Hawks Haven subdivision in Ft. Myers, Florida; |
|
|
Decrease of $1,247,000 which is comprised of smaller sales
decreases at various land development projects. |
Revenues from real estate operations for the Land Development
Group increased by $19,041,000 in 2003 compared to 2002. This
increase is primarily the result of the following:
|
|
|
|
|
Increase of $30,000,000 related to the sale of Hawks
Haven subdivision ; |
|
|
Increase in land sales of $7,996,000 primarily at Stapleton
and several smaller sales increases at various land
development projects. |
These increases were partially offset by combined decreases of
$18,955,000 primarily at three major land development projects,
Central Station, Willowbrook and Waterbury,
and several smaller sales decreases at various land
development projects. These decreases were primarily related to
normal declines in sales volume combined with a one-time land
sale at Willowbrook and a decrease in preferred return
earned on partner advances at Central Station.
35
Operating and Interest Expenses
Operating expenses decreased by $3,348,000 in 2004 compared to
2003. This decrease was primarily due to:
|
|
|
|
|
Decrease of $17,000,000 related to cost of the Hawks
Haven subdivision sold in 2003; |
|
|
|
Decrease of $3,601,000, which was comprised of smaller operating
expense decreases at various land development projects. |
These decreases were partially offset by:
|
|
|
|
|
Increase of $12,211,000 primarily related to four land
development projects, Stapleton, Waterbury, Creekstone
and Suncoast Lakes, combined with several smaller
expense increases at various land development projects; |
|
|
|
Increase of $5,042,000 related to the consolidation of the
Thornbury land development project in Solon, Ohio that
was previously accounted for on the equity method of accounting
prior to the implementation of FIN No. 46 (R). |
Operating expenses increased by $15,500,000 in 2003 compared to
2002. This increase was primarily due to:
|
|
|
|
|
Increase of $17,000,000 related to the cost of the
Hawks Haven subdivision sold in 2003; |
|
|
|
Increase of $7,222,000 at Stapleton and several smaller
land development projects. |
These increases were partially offset by a decrease of
$8,722,000 primarily related to three major land development
projects, Central Station, Willowbrook and Waterbury,
and several smaller sales decreases at various land
development projects.
Interest expense increased by $2,904,000 in 2004 compared to
2003 and $2,313,000 in 2003 compared to 2002. Interest expense
varies from year to year depending on the level of
interest-bearing debt within the Land Development Group.
The Nets
Our equity investment in the Nets incurred a loss of $10,889,000
in 2004. The loss primarily related to amortization of certain
intangible assets related to the purchase of the team, the
majority of which is being amortized over five years, and
insurance premiums paid to mitigate our risk associated with the
standard indemnification required by the NBA.
Corporate Activities
Operating and Interest Expenses Operating
expenses for Corporate Activities increased $9,262,000 in 2004
compared to 2003 and increased $7,007,000 in 2003 compared to
2002. Operating expenses for 2004 increased over 2003 primarily
related to approximately $7,200,000 in consulting fees related
to our compliance with Section 404 of the Sarbanes-Oxley
Act of 2002, approximately $800,000 related to our insurance
program, and approximately $400,000 in incentive and severance
costs. Operating expenses for 2003 increased over 2002 primarily
related to approximately $2,000,000 in long-term incentive and
severance costs, approximately $1,500,000 was for consulting
fees related to our compliance with Section 404 of the
Sarbanes-Oxley Act of 2002, an additional $1,000,000 in
charitable contributions, approximately $1,000,000 related to
our insurance program, consulting fees of approximately $500,000
and approximately $500,000 related to our long-term strategic
plan activities.
Interest expense increased by $8,399,000 in 2004 compared to
2003 and increased by $851,000 in 2003 compared to 2002 as a
result of changes in levels of borrowings and changes in
variable interest rates. Interest expense for 2004 increased
over 2003 primarily as a result of the issuance of senior notes
in two public offerings; $300,000,000 on May 19, 2003 at
7.625% and $100,000,000 on February 10, 2004 at 7.375%.
Interest expense consisted primarily of interest expense on the
senior notes and the long-term credit facilities, excluding the
portion allocated to the Land Development Group (see
Financial Condition and Liquidity).
Interest Income
Effective January 31, 2005, we have reclassified interest
income in the Consolidated Statement of Earnings from revenues
to a separate line below total expenses. Interest income was
$44,186,000 for 2004 compared to $22,712,000 for 2003
representing an increase of $21,474,000. This increase was
primarily the result of the following:
Land Development Group
|
|
|
|
|
Increase of $25,262,000 related to the recognition of interest
income on Stapleton Lands retained interest in a trust
holding bonds of $145,000,000. Of this amount, the fair value of
$22,870,000 of interest income was recognized in other
comprehensive income in previous fiscal years and deferred until
2004. The remaining $2,392,000 of interest income was recognized
during 2004. No further amounts are expected to be collected
from the trust; |
|
|
Increase of $6,787,000 related to Stapleton Lands various
financing arrangements. |
36
This increase was partially offset by the following decrease:
Residential Group
|
|
|
|
|
Decrease of $12,201,000 related to a prior year reduction of
reserves on accrued interest related to reserves for notes
receivable from certain syndicated properties. |
Interest income for 2003 was $22,712,000 compared to $17,860,000
for 2002 representing an increase of $4,852,000. This increase
was primarily the result of the following:
Residential Group
|
|
|
|
|
Increase of $9,245,000 related to a reduction of reserves on
accrued interest related to reserves for notes receivable from
certain syndicated properties. |
This increase is partially offset by the following decrease:
Commercial Group
|
|
|
|
|
Decrease of $6,067,000 related to interest income and preferred
returns earned on various properties in 2002 that did not recur
in 2003. |
Equity in Earnings of Unconsolidated Entities
Equity in earnings of unconsolidated entities was $54,392,000
for 2004 compared to $31,751,000 for 2003 representing an
increase of $22,641,000. This increase was primarily the result
of the following:
Commercial Group
|
|
|
|
|
Increase of $28,858,000 related to our portion of the gain on
disposition of Chapel Hill Mall and Chapel Hill
Suburban located in Akron, Ohio; |
|
|
Increase of $3,138,000 related to our portion of the gain on
disposition of Manhattan Town Center Mall, located in
Manhattan, Kansas, which incurred a loss from operations in 2003. |
Residential Group
|
|
|
|
|
The increase was offset by our portion of the loss on
disposition in 2003 of Waterford Village in Indianapolis,
Indiana of $3,573,000 that did not recur in the current year. |
Land Development Group
|
|
|
|
|
Increases in land sales of $5,677,000 primarily at two major
land development projects, Central Station in Chicago,
Illinois, and Sweetwater Ranch in Austin, Texas, combined
with several smaller sales increases at various land development
projects; |
|
|
Increase related to a non-recurring charge for the provision for
decline in real estate of $4,621,000 recorded on a land
development project in the fourth quarter of 2003. This
impairment was the result of changes in our estimate of the
projects net realizable value due to changes in sales
projections as well as changes in our estimate of the overall
recoverability of the project. This did not recur in 2004. |
These increases were partially offset by the following decreases:
Commercial Group
|
|
|
|
|
Decrease of $1,140,000 related to the consolidation of Mall
at Robinson in Pittsburgh, Pennsylvania, Short Pump Town
Center in Richmond, Virginia and Mall at Stonecrest
in Atlanta, Georgia, which were previously accounted for
under the equity method of accounting prior to the
implementation of FIN No. 46 (R). |
Residential Group
|
|
|
|
|
Decrease of $6,042,000 due to the consolidation of ten
properties in the third quarter of 2003, which were previously
accounted for on the equity method of accounting resulting from
the amending of partnership agreements. |
37
Land Development Group
|
|
|
|
|
Decreases in land sales of $5,146,000 primarily at two major
land development projects, Paseo del Este in
El Paso, Texas, and Seven Hills in Henderson,
Nevada, combined with several smaller sales decreases at various
land development projects. |
|
|
|
|
|
Decrease of $10,889,000 primarily relates to amortization of
intangible assets related to the purchase of the team in August
2004 and insurance premiums purchased related to the standard
indemnification required by the NBA. |
The balance of the remaining decrease of approximately $9,000 in
equity in earnings of unconsolidated entities was generally due
to fluctuations in operations of mature properties.
Equity in earnings of unconsolidated entities for 2003 was
$31,751,000 compared to $38,684,000 for 2002 representing a
decrease of $6,933,000. This decrease was primarily the result
of:
Commercial Group
|
|
|
|
|
Decrease of $1,441,000 related to a loss at Short Pump Town
Center located in Richmond, Virginia, which opened in the
third quarter of 2003. |
Residential Group
|
|
|
|
|
Decrease of $4,151,000 occurred from our portion of the loss on
disposition of Waterford Village in Indianapolis, Indiana; |
|
|
Decrease of $1,374,000 resulting from the loss of revenues
during unit rehabilitation at Kennedy Biscuit Lofts in
Cambridge, Massachusetts; |
|
|
Decrease of $2,739,000 resulting from the consolidation of
several properties that were reported as equity investments in
prior years due to amendments to the partnership agreements. |
Land Development Group
|
|
|
|
|
Provision for decline in real estate of $4,621,000 recorded on a
land development project in the fourth quarter of 2003; |
|
|
Decrease in land sales of $2,603,000 related to several land
development projects, primarily Seven Hills in Henderson,
Nevada compared to year 2002. |
These decreases were partially offset by the following increases:
Commercial Group
|
|
|
|
|
Increase of $3,684,000 as a result of outlot sales at three
properties in 2003. |
Residential Group
|
|
|
|
|
Increase of $1,011,000 from the lease up of Residences at
University Park, a development project located in Cambridge,
Massachusetts. |
Land Development Group
|
|
|
|
|
Increases in sales at several land development projects totaling
$5,876,000, primarily Ethans Green in Twinsburg, Ohio and
Thornbury in Solon, Ohio. |
The balance of the remaining decrease in equity in earnings of
unconsolidated entities of approximately $575,000 was generally
due to fluctuations in operations at mature properties.
38
Income Taxes
Income tax expense totaled $37,326,000, $23,957,000 and
$29,918,000 in 2004, 2003 and 2002, respectively. At
January 31, 2005, we had a net operating loss carryforward
for tax purposes of $53,131,000 (generated primarily from the
impact on our net earnings of tax depreciation expense from real
estate properties) that will expire in the years ending
January 31, 2022 through January 31, 2025, general
business credit carryovers of $9,049,000 that will expire in the
years ending January 31, 2006 through 2025 and alternative
minimum tax (AMT) carryforward of $30,325,000 that
is available until used to reduce Federal tax to the AMT amount.
Our policy is to consider a variety of tax-deferral strategies,
including tax deferred exchanges, when evaluating our future tax
position.
Other Transactions
Early Extinguishment of Debt On
February 1, 2002, the Company adopted the provisions of
SFAS No. 145, Rescission of FASB Statement
No. 4, 44, and 64, Amendment of FASB Statement No. 13
on Technical Corrections (SFAS No. 145), which
requires gains or losses from early extinguishment of debt to be
classified in operating income or loss. The Company previously
recorded gains or losses from early extinguishment of debt as
extraordinary items, net of tax, in its Consolidated Statement
of Earnings.
For the year ended January 31, 2005, the Company has
recorded $5,082,000 as loss on early extinguishment of debt,
which represents the impact of early extinguishment of
nonrecourse mortgage debt in order to secure more favorable
financing terms. For the year ended January 31, 2004, the
Company recorded $10,718,000 as loss on early extinguishment of
debt. This amount was primarily the result of the payment in
full of the Companys 8.5% senior notes due 2008 at a
premium of 104.25% for a loss on extinguishment of $8,500,000
for redemption premium and approximately $3,000,000 related to
the write-off of unamortized debt issue costs. These
charges/costs were offset, in part, by net gains on early
extinguishment of debt of approximately $800,000 on several
residential properties.
For the year ended January 31, 2003, the Company
reclassified $1,653,000 of early extinguishment of debt from
Extraordinary Loss to Loss on Early Extinguishment of Debt to
conform to the new guidance. These losses represented the impact
of early extinguishment of nonrecourse debt in order to secure
more favorable financing terms. The Company recorded
extraordinary losses related to Lofts at 1835 Arch, a
residential property located in Philadelphia, Pennsylvania,
Autumn Ridge and Cambridge Towers, residential
properties located in Sterling Heights, Michigan and Detroit,
Michigan, and Mount Vernon Square, a residential property
located in Alexandria, Virginia.
The following table summarizes early extinguishment of debt
related to discontinued operations.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended January 31, |
|
|
|
|
|
|
|
|
|
2005 | |
|
2004 | |
|
2003 |
|
|
|
|
|
|
|
|
|
(In thousands) |
Regency Towers
|
|
Jackson, New Jersey |
|
$ |
157 |
|
|
$ |
|
|
|
$ |
|
|
Woodlake
|
|
Silver Spring, Maryland |
|
|
238 |
|
|
|
|
|
|
|
|
|
Trellis at Lees Mill
|
|
Newport News,Virginia |
|
|
624 |
|
|
|
|
|
|
|
|
|
Bridgewater
|
|
Hampton, Virginia |
|
|
1,557 |
|
|
|
|
|
|
|
|
|
Laurels
|
|
Justice, Illinois |
|
|
|
|
|
|
145 |
|
|
|
|
|
Vineyards
|
|
Broadview Heights, Ohio |
|
|
|
|
|
|
45 |
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
2,576 |
|
|
$ |
190 |
|
|
$ |
|
|
|
|
|
|
|
Provision for Decline in Real Estate
During the years ended January 31, 2005, 2004 and
2003, we recorded a provision for decline in real estate of
$-0-, $2,134,000 and $8,221,000. The provision represents the
adjustment to fair market value of land held by the Residential
and Commercial Groups.
Depreciation and Amortization
Depreciation and amortization increased $54,988,000 in
2004 compared to 2003 and $14,677,000 in 2003 compared to 2002.
Depreciation and amortization increased in 2004 due to the
consolidation of several entities as the result of
FIN No. 46 (R) (See New Accounting
Standards-FIN No. 46 (R) section of the
MD&A). Depreciation and amortization increased for both
years primarily as a result of acquisitions made and the opening
of new properties offset by property dispositions and properties
classified as discontinued operations.
39
Discontinued Operations Pursuant to
the definition of a component of an entity in
SFAS No. 144 Accounting for the Impairment or
Disposal of Long-Lived Assets, all earnings of
discontinued operations sold or held for sale, assuming no
significant continuing involvement, have been reclassified in
the Consolidated Statements of Earnings for the years ended
January 31, 2005, 2004 and 2003. We consider assets held
for sale when the transaction has been approved and there are no
significant contingencies related to the sale that may prevent
the transaction from closing.
Investments accounted for on the equity method are not subject
to the provisions of SFAS No. 144, and therefore the
gains on the sales of equity method properties are reported in
continuing operations when sold. The following table summarizes
the Companys share of gains on equity method investments
sold for the years ended January 31, 2005, 2004 and 2003,
which are included in equity in earnings of unconsolidated
entities in the Consolidated Statements of Earnings.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended January 31, |
|
|
|
|
|
|
|
|
|
2005 | |
|
2004 | |
|
2003 |
|
|
|
|
|
|
|
|
|
(in thousands) |
Gains (Loss) on Dispositions of Equity Method Investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
Chapel Hill Mall
|
|
Akron, Ohio |
|
$ |
27,943 |
|
|
$ |
|
|
|
$ |
|
|
|
Chapel Hill Suburban
|
|
Akron, Ohio |
|
|
915 |
|
|
|
|
|
|
|
|
|
|
Manhattan Town Center Mall
|
|
Manhattan, Kansas |
|
|
3,138 |
|
|
|
|
|
|
|
|
|
|
Waterford Village
|
|
Indianapolis, Indiana |
|
|
|
|
|
|
(3,573 |
) |
|
|
|
|
|
|
|
|
|
Total |
|
$ |
31,996 |
|
|
$ |
(3,573 |
) |
|
$ |
|
|
|
|
|
|
|
The following table summarizes rental properties included in
discontinued operations.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Square Feet/ | |
|
Quarter/ | |
|
Year Ended | |
|
Year Ended | |
|
Year Ended | |
Property |
|
Location | |
|
Number of Units | |
|
Year Sold | |
|
1/31/2005 | |
|
1/31/2004 | |
|
1/31/2003 | |
| |
Commercial Group:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Flatbush Avenue
|
|
|
Brooklyn, New York |
|
|
|
142,000 square feet |
|
|
|
Q-3 2004 |
|
|
|
Yes |
|
|
|
Yes |
|
|
|
Yes |
|
Pavilion
|
|
|
San Jose, California |
|
|
|
250,000 square feet |
|
|
|
Q-3 2004 |
|
|
|
Yes |
|
|
|
Yes |
|
|
|
Yes |
|
Hunting Park
|
|
|
Philadelphia, Pennsylvania |
|
|
|
125,000 square feet |
|
|
|
Q-2 2004 |
|
|
|
Yes |
|
|
|
Yes |
|
|
|
Yes |
|
Courtland Center
|
|
|
Flint, Michigan |
|
|
|
458,000 square feet |
|
|
|
Q-4 2002 |
|
|
|
|
|
|
|
|
|
|
|
Yes |
|
Bay Street
|
|
|
Staten Island, New York |
|
|
|
16,000 square feet |
|
|
|
Q-4 2002 |
|
|
|
|
|
|
|
|
|
|
|
Yes |
|
|
Residential Group:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Arboretum Place
|
|
|
Newport News, Virginia |
|
|
|
184 units |
|
|
|
Q-4 2004 |
|
|
|
Yes |
|
|
|
Yes |
|
|
|
|
(1) |
Bridgewater
|
|
|
Hampton, Virginia |
|
|
|
216 units |
|
|
|
Q-4 2004 |
|
|
|
Yes |
|
|
|
Yes |
|
|
|
|
(1) |
Colony Woods
|
|
|
Bellevue, Washington |
|
|
|
396 units |
|
|
|
Q-4 2004 |
|
|
|
Yes |
|
|
|
Yes |
|
|
|
Yes |
|
Silver Hill
|
|
|
Newport News, Virginia |
|
|
|
153 units |
|
|
|
Q-4 2004 |
|
|
|
Yes |
|
|
|
Yes |
|
|
|
|
(1) |
Trellis at Lees Mill
|
|
|
Newport News, Virginia |
|
|
|
176 units |
|
|
|
Q-4 2004 |
|
|
|
Yes |
|
|
|
Yes |
|
|
|
|
(1) |
Regency Towers
|
|
|
Jackson, New Jersey |
|
|
|
372 units |
|
|
|
Q-3 2004 |
|
|
|
Yes |
|
|
|
Yes |
|
|
|
Yes |
|
Woodlake
|
|
|
Silver Spring, Maryland |
|
|
|
534 units |
|
|
|
Q-1 2004 |
|
|
|
Yes |
|
|
|
Yes |
|
|
|
Yes |
|
Laurels
|
|
|
Justice, Illinois |
|
|
|
520 units |
|
|
|
Q-3 2003 |
|
|
|
|
|
|
|
Yes |
|
|
|
Yes |
|
Vineyards
|
|
|
Broadview Heights, Ohio |
|
|
|
336 units |
|
|
|
Q-3 2003 |
|
|
|
|
|
|
|
Yes |
|
|
|
Yes |
|
Trowbridge
|
|
|
Southfield, Michigan |
|
|
|
305 units |
|
|
|
Q-1 2003 |
|
|
|
|
|
|
|
Yes |
|
|
|
Yes |
|
|
|
(1) |
The partnership agreements related to these properties were
amended during the year ended January 31, 2004, and as a
result these properties switched from the equity method of
accounting to full consolidation. Therefore, there is no impact
on discontinued operations prior to the fourth quarter of fiscal
year 2003. |
In addition, our Lumber Group strategic business unit (formerly
presented as Lumber Trading Group segment) was included in
discontinued operations for the years ended January 31,
2005, 2004 and 2003. Lumber Group is a lumber wholesaler that
was sold to its employees on November 12, 2004. Also
included in discontinued operations is Babin Building Centers,
Inc. (Babin), a division of Lumber Group, which was
sold in July 2004. Babin sold building materials to the new
construction industry and to home remodelers.
Substantially all of the assets of the Lumber Group were sold
for $39,085,902, $35,000,000 of which was paid in cash at
closing. Pursuant to the terms of a note receivable from the
buyer, the remaining purchase price and interest accrued at 6.0%
will be paid over the next five years. In the year ended
January 31, 2005, we reported a gain on disposition of this
segment of approximately $20,920,000 ($11,501,000, net of tax)
net of $1,093,000 loss related to the sale of Babin. We have
deferred a gain of $4,085,902 (approximately $2,400,000, net of
tax) relating to the note receivable due, in part, to the
subordination to the buyers senior financing. The gain, if
any, will be recognized over the next five years as the note
receivable is collected.
40
Summarized financial information for Lumber Groups assets
and liabilities that have been classified as held for sale in
the Consolidated Balance Sheet were as follows:
|
|
|
|
|
|
|
|
|
|
January 31, | |
|
|
2004 | |
|
|
| |
|
|
(in thousands) | |
Assets |
|
Real estate
|
|
$ |
3,769 |
|
|
Notes and accounts
receivable(1)
|
|
|
206,634 |
|
|
|
|
Allowance for doubtful accounts
|
|
|
(1,127 |
) |
|
Inventories
|
|
|
46,140 |
|
|
Other assets
|
|
|
992 |
|
|
|
|
|
|
|
Total Assets
|
|
$ |
256,408 |
|
|
|
|
|
|
Liabilities |
|
Notes
payable(2)
|
|
$ |
66,081 |
|
|
Accounts payable and accrued expenses
|
|
|
176,801 |
|
|
|
|
|
|
|
Total Liabilities
|
|
$ |
242,882 |
|
|
|
|
|
|
|
(1) |
The weighted average interest rate at January 31, 2004 was
8.53%. |
|
(2) |
The weighted average interest rate at January 31, 2004 was
3.17%. |
Notes payable at January 31, 2004 reflected borrowings on
the Lumber Groups three year revolving line of credit with
a borrowing capacity of $120,000,000 (with an ability to expand
to $180,000,000), which became effective on October 23,
2003. The bank line of credit allowed for outstanding letters of
credit in the amount of the difference between the collateral
balance available or the line limit (whichever is less) less the
outstanding loan balance, with a maximum limit of $10,000,000.
At January 31, 2004, $3,484,000 letters of credit were
outstanding.
Borrowings under the current bank line of credit were
collateralized by all the assets of the Lumber Group, bear
interest at the lenders prime rate or London Interbank
Offered Rate (LIBOR) plus an applicable margin ranging from
1.75% to 2.25% and have a fee of 0.25% to 0.50% per year on
the unused portion of the available commitment. The LIBOR loan
margin and unused commitment fee were based on an average
quarterly borrowing base availability. Terms of the previous
bank line of credit were similar to those described under the
current line of credit. The revolving line of credit would have
expired on October 23, 2006.
To protect against risks associated with the variable interest
rates on current and future borrowings on the revolving line of
credit, the Lumber Group entered into an interest rate swap on
October 29, 2003 with a notional amount of $20,000,000. The
swap fixed the LIBOR interest rate at 1.65% and was effective
through January 31, 2005.
We have no further obligation relating to the Lumber
Groups obligations at January 31, 2005.
Gain on Disposition of Rental Properties and Lumber
Group The following table summarizes the gain on
disposition of Rental Properties and Lumber Group by year.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended January 31, | |
|
|
|
|
| |
|
|
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
|
|
| |
|
|
|
|
(in thousands) | |
Discontinued Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lumber
Group(1)
|
|
|
Portland, Oregon |
|
|
$ |
20,920 |
|
|
$ |
|
|
|
$ |
|
|
|
Regency
Towers(2)
|
|
|
Jackson, New Jersey |
|
|
|
25,390 |
|
|
|
|
|
|
|
|
|
|
Woodlake(2)
|
|
|
Silver Spring, Maryland |
|
|
|
19,499 |
|
|
|
|
|
|
|
|
|
|
Bridgewater
|
|
|
Hampton, Virginia |
|
|
|
7,161 |
|
|
|
|
|
|
|
|
|
|
Pavilion
|
|
|
San Jose, California |
|
|
|
4,222 |
|
|
|
|
|
|
|
|
|
|
Trellis at Lees Mill
|
|
|
Newport News, Virginia |
|
|
|
3,444 |
|
|
|
|
|
|
|
|
|
|
Hunting Park
|
|
|
Philadelphia, Pennsylvania |
|
|
|
2,176 |
|
|
|
|
|
|
|
|
|
|
Arboretum
|
|
|
Newport News, Virginia |
|
|
|
2,047 |
|
|
|
|
|
|
|
|
|
|
Flatbush Avenue
|
|
|
Brooklyn, New York |
|
|
|
2,060 |
|
|
|
|
|
|
|
|
|
|
Colony
Woods(2)
|
|
|
Bellevue, Washington |
|
|
|
5,193 |
|
|
|
|
|
|
|
|
|
|
Silver Hill
|
|
|
Newport News, Virginia |
|
|
|
133 |
|
|
|
|
|
|
|
|
|
|
Laurels(2)
|
|
|
Justice, Illinois |
|
|
|
|
|
|
|
4,249 |
|
|
|
|
|
|
Vineyards(2)
|
|
|
Broadview Heights, Ohio |
|
|
|
|
|
|
|
2,109 |
|
|
|
|
|
|
Trowbridge
|
|
|
Southfield, Michigan |
|
|
|
|
|
|
|
538 |
|
|
|
|
|
|
Courtland Center
|
|
|
Flint, Michigan |
|
|
|
|
|
|
|
|
|
|
|
7,087 |
|
|
Bay Street
|
|
|
Staten Island, New York |
|
|
|
|
|
|
|
|
|
|
|
125 |
|
Other |
|
|
|
|
|
|
(127 |
) |
|
|
(243 |
) |
|
|
|
|
|
|
Total |
|
$ |
92,245 |
|
|
$ |
6,769 |
|
|
$ |
6,969 |
|
|
|
|
|
|
|
|
|
(1) |
Net of $1,093 loss on disposition of Babin Building Centers, Inc. |
|
(2) |
Sold in a tax-deferred exchange. The proceeds are reinvested
through a qualified intermediary in replacement assets under
Section 1031 of the Internal Revenue Code. |
41
The operating results related to assets sold and held for sale
were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended January 31, 2005 | |
|
|
Year Ended January 31, 2004 | |
|
|
| |
|
|
| |
|
|
Lumber | |
|
Rental | |
|
|
|
|
Lumber | |
|
Rental | |
|
|
|
|
Group | |
|
Properties | |
|
Total | |
|
|
Group | |
|
Properties | |
|
Total | |
|
|
| |
|
|
| |
|
|
(in thousands) | |
|
|
(in thousands) | |
Revenues
|
|
$ |
111,516 |
|
|
$ |
18,757 |
|
|
$ |
130,273 |
|
|
|
$ |
123,238 |
|
|
$ |
33,449 |
|
|
$ |
156,687 |
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
97,235 |
|
|
|
8,641 |
|
|
|
105,876 |
|
|
|
|
110,139 |
|
|
|
15,869 |
|
|
|
126,008 |
|
|
Interest expense
|
|
|
3,633 |
|
|
|
5,586 |
|
|
|
9,219 |
|
|
|
|
3,302 |
|
|
|
9,701 |
|
|
|
13,003 |
|
|
Loss on early extinguishment of debt
|
|
|
|
|
|
|
2,576 |
|
|
|
2,576 |
|
|
|
|
|
|
|
|
190 |
|
|
|
190 |
|
|
Provision for decline in real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,104 |
|
|
|
1,104 |
|
|
Depreciation and amortization
|
|
|
1,272 |
|
|
|
2,917 |
|
|
|
4,189 |
|
|
|
|
1,891 |
|
|
|
5,093 |
|
|
|
6,984 |
|
|
|
|
|
|
|
|
|
|
102,140 |
|
|
|
19,720 |
|
|
|
121,860 |
|
|
|
|
115,332 |
|
|
|
31,957 |
|
|
|
147,289 |
|
|
|
|
|
|
|
Interest income
|
|
|
14 |
|
|
|
240 |
|
|
|
254 |
|
|
|
|
11 |
|
|
|
106 |
|
|
|
117 |
|
Gain on disposition of rental properties and Lumber Group
|
|
|
20,920 |
|
|
|
71,325 |
|
|
|
92,245 |
|
|
|
|
|
|
|
|
6,769 |
|
|
|
6,769 |
|
|
|
|
|
|
|
Earnings before income taxes
|
|
|
30,310 |
|
|
|
70,602 |
|
|
|
100,912 |
|
|
|
|
7,917 |
|
|
|
8,367 |
|
|
|
16,284 |
|
|
|
|
|
|
|
Income tax expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
9,703 |
|
|
|
5,469 |
|
|
|
15,172 |
|
|
|
|
3,798 |
|
|
|
2,433 |
|
|
|
6,231 |
|
|
Deferred
|
|
|
4,561 |
|
|
|
20,933 |
|
|
|
25,494 |
|
|
|
|
418 |
|
|
|
506 |
|
|
|
924 |
|
|
|
|
|
|
|
|
|
|
14,264 |
|
|
|
26,402 |
|
|
|
40,666 |
|
|
|
|
4,216 |
|
|
|
2,939 |
|
|
|
7,155 |
|
|
|
|
|
|
|
Earnings before minority interest
|
|
|
16,046 |
|
|
|
44,200 |
|
|
|
60,246 |
|
|
|
|
3,701 |
|
|
|
5,428 |
|
|
|
9,129 |
|
|
|
Minority interest
|
|
|
|
|
|
|
3,835 |
|
|
|
3,835 |
|
|
|
|
|
|
|
|
294 |
|
|
|
294 |
|
|
|
|
|
|
|
Net earnings from discontinued operations
|
|
$ |
16,046 |
|
|
$ |
40,365 |
|
|
$ |
56,411 |
|
|
|
$ |
3,701 |
|
|
$ |
5,134 |
|
|
$ |
8,835 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended January 31, 2003 | |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
Lumber | |
|
Rental | |
|
|
|
|
|
|
|
|
|
|
Group | |
|
Properties | |
|
Total | |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
(in thousands) | |
|
|
|
|
|
|
Revenues
|
|
$ |
97,051 |
|
|
$ |
45,662 |
|
|
$ |
142,713 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
91,121 |
|
|
|
22,673 |
|
|
|
113,794 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
2,655 |
|
|
|
11,070 |
|
|
|
13,725 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
2,153 |
|
|
|
8,209 |
|
|
|
10,362 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
95,929 |
|
|
|
41,952 |
|
|
|
137,881 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
9 |
|
|
|
38 |
|
|
|
47 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on disposition of rental properties
|
|
|
|
|
|
|
6,969 |
|
|
|
6,969 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before income taxes
|
|
|
1,131 |
|
|
|
10,717 |
|
|
|
11,848 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense (benefit)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
1,165 |
|
|
|
1,832 |
|
|
|
2,997 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred
|
|
|
(208 |
) |
|
|
1,618 |
|
|
|
1,410 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
957 |
|
|
|
3,450 |
|
|
|
4,407 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before minority interest
|
|
|
174 |
|
|
|
7,267 |
|
|
|
7,441 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minority interest
|
|
|
|
|
|
|
106 |
|
|
|
106 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings from discontinued operations
|
|
$ |
174 |
|
|
$ |
7,161 |
|
|
$ |
7,335 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
42
FINANCIAL CONDITION AND LIQUIDITY
We believe that our sources of liquidity and capital are
adequate to meet our funding obligations. Our principal sources
of funds are cash provided by operations, the long-term credit
facility, refinancings of nonrecourse mortgage debt,
dispositions of mature properties and proceeds from the issuance
of senior notes. Our principal use of funds are the financing of
development and acquisitions of real estate projects, capital
expenditures for our existing portfolio, payments on nonrecourse
mortgage debt on real estate, payments on the long-term credit
facility and retirement of senior notes previously issued. The
discussion below under Senior Notes and Long-Term Credit
Facility outline recent events that have significantly enhanced
our liquidity and financial flexibility which will be important
in our efforts to continue to develop and acquire quality real
estate assets.
Senior and Subordinated Debt
Senior Notes
Along with our wholly-owned subsidiaries Forest City Enterprises
Capital Trust I (Trust I) and Forest City
Enterprises Capital Trust II (Trust II),
we filed an amended shelf registration statement with the SEC on
May 24, 2002. This shelf registration statement amended the
registration statement previously filed with the SEC in December
1997. This registration statement is intended to provide us
flexibility to raise funds from the offering of Class A
common stock, preferred stock, depositary shares and a variety
of debt securities, warrants and other securities. Trust I
and Trust II have not issued securities to date and, if
issued, would represent the sole net assets of the trusts. We
have $292,180,000 available under our shelf registration at
January 31, 2005.
On January 25, 2005, we issued $150,000,000 of
6.50% senior notes due February 1, 2017 in a public
offering under our shelf registration statement. The proceeds
(net of approximately $4,300,000 of offering costs) from this
offering were used to repay the outstanding balance under our
revolving line of credit (see below) and for general working
capital purposes. Accrued interest is payable semi-annually on
February 1 and August 1, commencing on August 1, 2005.
These senior notes may be redeemed by us, at any time on or
after February 1, 2010 at redemption prices beginning at
103.250% for the year beginning February 1, 2010 and
systematically reduced to 100% in the years thereafter. However,
if we complete one or more public equity offerings prior to
February 1, 2008, up to 35% of the original principal
amount of the notes may be redeemed using all or a portion of
the net proceeds within 75 days of the completion of the
public equity offering at 106.50% of the principal amount of the
notes.
On February 10, 2004, we issued $100,000,000 of
7.375% senior notes due February 1, 2034 in a public
offering under our shelf registration statement. The proceeds
from this offering (net of $3,808,000 of offering costs) were
used to repay the outstanding term loan balance of $56,250,000
under the long-term credit facility (see below) and for general
working capital purposes. Accrued interest is payable quarterly
on February 1, May 1, August 1, and November 1.
These senior notes may be redeemed by us, in whole or in part,
at any time on or after February 10, 2009 at a redemption
price equal to 100% of their principal amount plus accrued
interest.
On May 19, 2003, we issued $300,000,000 of
7.625% senior notes due June 1, 2015 in a public
offering under our shelf registration statement. The proceeds
from this offering (net of $8,151,000 of offering costs) were
used to redeem all of the outstanding 8.5% senior notes
originally due in 2008 at a redemption price equal to 104.25%,
or $208,500,000. The remaining proceeds were used to repay the
balance outstanding under our revolving line of credit and for
general working capital purposes. Accrued interest is payable
semi-annually on December 1 and June 1. These senior notes
may be redeemed by us, at any time on or after June 1, 2008
at a redemption price beginning at 103.813% for the year
beginning June 1, 2008 and systematically reduced to 100%
in years thereafter. However, if we complete one or more public
equity offerings prior to June 1, 2006, up to 35% of the
original principal amount of the notes may be redeemed using all
or a portion of the net proceeds within 75 days of the
completion of the public equity offering at 107.625% of the
principal amount of the notes.
Our senior notes are unsecured senior obligations and rank
equally with all existing and future unsecured indebtedness;
however, they are effectively subordinated to all existing and
future secured indebtedness and other liabilities of our
subsidiaries to the extent of the value of the collateral
securing such other debt, including our long-term credit
facility. The indenture governing our senior notes contains
covenants providing, among other things, limitations on
incurring additional debt and payment of dividends.
43
Subordinated Debt
In May 2003, we purchased $29,000,000 of subordinate tax revenue
bonds that were contemporaneously transferred to a custodian,
which in turn issued custodial receipts that represent ownership
in the bonds to unrelated third parties. We evaluated the
transfer pursuant to the provisions of SFAS No. 140
Accounting for Transfers and Servicing of Financial Assets
and Extinguishment of Liabilities and have determined that
the transfer does not qualify for sale accounting treatment
principally because we have guaranteed the payment of principal
and interest in the unlikely event that there is insufficient
tax revenue to support the bonds when the custodial receipts are
subject to mandatory tender on December 1, 2013. As such,
the book value (which approximates amortized costs) of the bonds
was recorded as a secured borrowing with liability reported as
senior and subordinated debt and held-to-maturity securities
reported as other assets in the Consolidated Balance Sheet. We
do not participate in and therefore do not report any net cash
flows related to this borrowing.
In November 2000, we issued $20,400,000 of redevelopment bonds
in a private placement. The bonds bear interest at 8.25% and are
due September 15, 2010. Interest is payable semi-annually
on March 15 and September 15. This debt is unsecured and
subordinated to the senior notes and the long-term credit
facility.
The following table summarizes interest incurred and paid on
senior and subordinated debt.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended January 31, | |
|
|
| |
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
|
(in thousands) | |
Interest incurred
|
|
$ |
31,749 |
|
|
$ |
24,118 |
|
|
$ |
18,683 |
|
Interest paid
|
|
$ |
29,905 |
|
|
$ |
26,822 |
|
|
$ |
18,683 |
|
Financing Arrangements
Secured Borrowings In 2001, Stapleton
Land, purchased $75,000,000 in Tax Increment Financing
(TIF) bonds and $70,000,000 in revenue bonds (for an
aggregate of $145,000,000, collectively the Bonds)
from the Park Creek Metropolitan District (the
District). The Bonds were immediately sold to Lehman
Brothers, Inc. (Lehman) and were subsequently
acquired by a qualified special purpose entity (the
Trust), which in turn issued trust certificates to
third parties. The District had a call option on the revenue
bonds which began in August 2004 and had a call option on the
TIF bonds beginning in August 2003 (see below). In the event the
Bonds were not removed from the Trust, we had the obligation to
repurchase the Bonds from the Trust. Upon removal of the Bonds
from the Trust, Stapleton Land was entitled to the difference
between the interest paid on the Bonds and the cumulative
interest paid to the certificate holders less trustee fees,
remarketing fees, and credit enhancement fees (the
Retained Interest).
We assessed our transfer of the Bonds to Lehman at inception and
determined that it qualified for sale accounting treatment
pursuant to the provisions of SFAS No. 140 because we
did not maintain control over the Trust, and the Bonds were
legally isolated from our creditors. At inception, the Retained
Interest had no determinable fair value as the cash flows were
not practical to estimate because of the uncertain nature of the
tax base still under development. In accordance with
SFAS No. 140, no gain or loss was recognized on the
sale of the Bonds to Lehman. As a result, the Retained Interest
was recorded at zero with all future income to be recorded under
the cost recovery method. We separately assessed the obligation
to redeem the Bonds from the Trust pursuant to the provisions of
SFAS No. 140 and concluded the liability was not
material. The original principal outstanding under the
securitization structure described above was $145,000,000, which
was not recorded on the Consolidated Balance Sheets.
We reassessed the fair value and adjusted the amount of the
Retained Interest through other comprehensive income
(OCI) on a quarterly basis. We measured our Retained
Interest in the Trust at its estimated fair value based on the
present value of the expected future cash flows, which were
determined based on the expected future cash flows from the
underlying Bonds and from expected changes in the rates paid to
the certificate holders discounted at market yield, which
considered the related risk. The difference between the
amortized cost of the Retained Interest (approximately zero) and
the fair value was recorded, net of the related tax and minority
interest, in shareholders equity as a change in
accumulated OCI. The quarterly fair value calculations were
determined based on the application of the following key
assumptions determined at the time of transfer:
|
|
|
|
|
Estimated weighted average life in years, which was
approximately two years, and |
|
|
Residual cash flows discount rate, which was 6.50%. |
We recorded the fair value, net of tax and minority interest, of
the Retained Interest in other assets in the Consolidated
Balance Sheets. The fair value of the Retained Interest at
January 31, 2005 and 2004 was $-0- and $22,870,000
($12,442,000, net of tax and minority interest), respectively.
44
In August 2004, the $75,000,000 TIF bonds were defeased and
removed from the Trust with the proceeds of a new $75,000,000
bond issue by the Denver Urban Renewal Authority
(DURA), and the $70,000,000 revenue bonds, which
bear interest at a rate of 8.5%, were removed from the Trust
through a third party purchase. Upon removal of the $70,000,000
revenue bonds from the Trust, the third party deposited the
bonds into a special-purpose entity (the Entity).
As the TIF and revenue bonds were successfully removed from the
Trust, Stapleton Land recognized $25,262,000
($13,745,000 net of tax and minority interest) of interest
income for the year ended January 31, 2005 in the
Consolidated Statements of Earnings upon receipt of the Retained
Interest. Of this amount, the fair value of $22,870,000
($12,442,000 net of tax and minority interest) was
recognized in OCI in previous fiscal years and deferred until
August 2004 under the cost recovery method of revenue
recognition. The remaining amount of $2,392,000
($1,300,000 net of tax and minority interest) was earned
and recognized during the year ended January 31, 2005.
Stapleton Land does not expect to receive or pay any additional
amounts related to the Retained Interest.
Also in August 2004, the Entity issued two types of securities,
1) Puttable Floating Option Tax-Exempt Receipts
(P-FLOATS) which bear interest at a short-term
floating rate as determined by the remarketing agent and
2) Residual Interest Tax-Exempt Securities Receipts
(RITES), which receive the residual interest from
the revenue bonds after the P-FLOAT interest and various program
fees have been paid. The P-FLOATs were sold to third parties. A
consolidated affiliate of ours acquired the RITES for a nominal
amount and provided credit enhancement to the trustor of the
Entity including an initial collateral contribution of
$10,000,000. During the year ended January 31, 2005, we
contributed additional net collateral of $2,094,000. We have
consolidated the secured borrowing because of our obligation to
absorb the majority of the expected losses. The book value
(which approximates amortized cost) of the P-FLOATS, which
mature in July 2005, was reported as nonrecourse mortgage debt,
the revenue bonds were reported as other assets and the
collateral was reported as restricted cash in the Consolidated
Balance Sheet at January 31, 2005. As of January 31,
2005, the consolidated affiliate was exposed to losses to the
extent there is a decrease in the value of the revenue bonds.
For the year ended January 31, 2005, we recorded
approximately $1,919,000 ($1,044,000 net of tax and
minority interest) of interest income related to this secured
borrowing in the Consolidated Statement of Earnings. Of this
amount approximately $1,799,000 is interest income on the RITES
and $120,000 is interest income on the collateral.
Other Financing Arrangements In May
2004, a third party purchased $200,000,000 in tax increment
revenue bonds issued by DURA, with a fixed-rate coupon of 8.0%
and maturity date of October 1, 2024, which were used to
fund the infrastructure costs associated with phase II of
the Stapleton development project. The DURA bonds were
transferred to a trust that issued floating rate trust
certificates. Stapleton Land entered into an agreement with the
third party to purchase the DURA bonds from the trust if they
are not repurchased or remarketed between June 1, 2007 and
June 1, 2009. Stapleton Land will receive a fee upon
removal of the DURA bonds from the trust equal to the 8.0%
coupon rate, less the Bond Market Association index (fixed at
2.85% through June 1, 2007), plus 40 basis points,
less all fees and expenses due to the third party (collectively,
the Fee).
We have concluded that the trust described above is considered a
qualified special purpose entity (QSPE) pursuant to
the provisions of SFAS No. 140 and thus is excluded
from the scope of FIN No. 46 (R). As a result,
the DURA bonds and the activity of the trust have not been
recorded in the consolidated financial statements. The purchase
obligation and the Fee have been accounted for as a derivative
with changes in fair value recorded through earnings.
The fair market value of the purchase obligation and the Fee is
determined based on the present value of the estimated amount of
future cash flows considering possible variations in the amount
and/or timing. The fair value of the purchase obligation and the
Fee at January 31, 2005 is approximately $813,000
($442,000 net of tax and minority interest). We have
reported the Fee as interest income in the Consolidated
Statement of Earnings and the fair value as other assets in the
Consolidated Balance Sheet for the year ended January 31,
2005.
Also in May 2004, Stapleton Land entered into a total rate of
return swap (TRS) and an interest rate swap both
with notional amounts of $75,000,000. Stapleton Land receives a
rate of 6.3% and pays BMA plus 60 basis points on the TRS
(Stapleton Land paid BMA plus 160 basis points for the
first 6 months under this agreement). On the interest rate
swap, Stapleton Land pays a rate of 2.85% and receives BMA.
Stapleton Land does not hold the underlying borrowings on the
TRS.
Long-Term Credit Facility
On March 22, 2004, we increased the availability under our
long-term credit facility to $450,000,000. The credit facility
now includes a $450,000,000 revolving line of credit (with no
term loan) that will mature in March 2007. The revolving line of
credit allows up to a combined amount of $50,000,000 in
outstanding letters of credit or surety bonds ($41,678,000 and
$33,939,000 in letters of credit and $-0- in surety bonds
outstanding at January 31, 2005 and 2004, respectively) and
has terms comparable to the previous credit facility. The
previous facility, which became effective on March 5, 2002,
included a $100,000,000 term loan and a $250,000,000 revolving
line of credit.
The long-term credit facility provides, among other things, for:
1) at our election, interest rates of 2.125% over LIBOR or
1/2%
over the prime rate (the last $50,000,000 of borrowings under
the revolving loans bears interest at 2.75% over LIBOR or
3/4%
over the prime rate); 2) maintenance of debt service
coverage ratios and specified levels of net worth and cash flow
(as defined in the credit facility); and 3) restrictions on
dividend payments and stock repurchases. At January 31,
2005, retained earnings of
45
$5,401,269 were available for payment of dividends. On
March 22, 2005, the anniversary date of the long-term
credit facility, this amount resets to the $30,000,000
limitation.
There was no balance outstanding at January 31, 2005 or
2004 related to the revolving line of credit. The outstanding
balance under the long-term credit facility term loan at
January 31, 2004 was $56,250,000.
Interest incurred and paid on the long-term credit facility was
as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended January 31, | |
|
|
| |
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
|
(in thousands) | |
Interest incurred
|
|
$ |
4,906 |
|
|
$ |
4,645 |
|
|
$ |
7,033 |
|
Interest paid
|
|
$ |
5,164 |
|
|
$ |
4,386 |
|
|
$ |
6,430 |
|
Mortgage Financings
Our primary capital strategy seeks to isolate the financial risk
at the property level to maximize returns on our equity capital.
All of our mortgage debt is nonrecourse, including our
construction loans. We operate as a C-corporation and retain
substantially all of our internally generated cash flows. We
recycle this cash flow, together with refinancing and property
sale proceeds to fund new development and acquisitions that
drive favorable returns for our shareholders. This strategy
provides us with the necessary liquidity to take advantage of
investment opportunities.
We are actively working to extend the maturities and/or
refinance the nonrecourse debt that is coming due in 2005 and
2006. During the year ended January 31, 2005, we completed
the following financings:
|
|
|
|
|
Purpose of Financing |
|
Amount | |
| |
|
|
(in thousands) | |
Refinancing
|
|
$ |
757,532 |
|
Development projects (commitment)/acquisitions
|
|
|
415,758 |
|
Loan extensions/additional fundings
|
|
|
243,356 |
|
|
|
|
|
|
|
$ |
1,416,646 |
|
|
|
|
|
Reduction of mortgage debt due to property dispositions
|
|
$ |
149,768 |
|
|
|
|
|
We generally seek long-term, fixed-rate financing for those
project loans which mature within the next 12 months, as
well as for those projects which are projected to open and
achieve stabilized operations. For construction loans, we
generally pursue variable-rate financings with maturities
ranging from two to five years.
Interest Rate Exposure
At January 31, 2005, the composition of nonrecourse
mortgage debt was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted | |
|
|
Amount | |
|
Average Rate | |
|
|
| |
|
|
(dollars in thousands) | |
Fixed
|
|
$ |
3,299,445 |
|
|
|
6.62 |
% |
Variable
|
|
|
|
|
|
|
|
|
|
Taxable(1)
|
|
|
640,387 |
|
|
|
5.13 |
% |
|
Tax-Exempt
|
|
|
743,350 |
|
|
|
3.00 |
% |
UDAG
|
|
|
104,009 |
|
|
|
1.54 |
% |
|
|
|
|
|
|
|
|
|
$ |
4,787,191 |
(2) |
|
|
5.75 |
% |
|
|
|
|
|
|
|
|
|
(1) |
Taxable variable-rate debt of $640,387 as of January 31,
2005 is protected with LIBOR swaps and caps described below. |
|
(2) |
Our implementation of FIN No. 46 (R) as of
February 1, 2004, resulted in the full consolidation of 25
VIEs representing 14 properties which were previously accounted
for using the equity or cost method of accounting. The change in
consolidation method for these properties as a result of
FIN No. 46 (R) resulted in an increase in
nonrecourse mortgage debt, net of the five properties that were
deconsolidated, of approximately $520,000 ($290,000 fixed-rate
and $230,000 variable-rate) on our consolidated balance sheet
during the first quarter (See New Accounting
Standards FIN No. 46 (R) section). |
46
On January 31, 2005, the composition of nonrecourse
mortgage debt (included in the figures above) related to
projects under development and land held for development or sale
is as follows:
|
|
|
|
|
|
|
|
Amount | |
|
|
| |
|
|
(in thousands) | |
Variable
|
|
|
|
|
|
Taxable
|
|
$ |
137,274 |
|
|
Tax-Exempt
|
|
|
287,510 |
|
Fixed
|
|
|
2,880 |
|
|
|
|
|
|
Total
|
|
$ |
427,664 |
|
|
|
|
|
Commitment from lenders
|
|
$ |
629,239 |
|
|
|
|
|
To mitigate short-term variable interest rate risk, we have
purchased London Interbank Offered Rate (LIBOR)
interest rate hedges for our mortgage debt portfolio as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Caps | |
|
Swaps(1) | |
|
|
| |
|
|
|
|
Average | |
|
|
|
Average | |
Period Covered |
|
Amount | |
|
Base Rate | |
|
Amount | |
|
Base Rate | |
| |
|
|
(dollars in thousands) | |
02/01/05-02/01/06(2)
|
|
$ |
545,956 |
|
|
|
5.48 |
% |
|
$ |
265,592 |
|
|
|
3.45 |
% |
02/01/06-02/01/07(3)
|
|
$ |
708,653 |
|
|
|
5.39 |
% |
|
$ |
304,841 |
|
|
|
3.68 |
% |
02/01/07-02/01/08(3)
|
|
$ |
181,193 |
|
|
|
6.37 |
% |
|
$ |
142,876 |
|
|
|
4.09 |
% |
02/01/08-02/01/09(3)
|
|
$ |
73,500 |
|
|
|
5.00 |
% |
|
$ |
123,057 |
|
|
|
4.25 |
% |
|
|
(1) |
Swaps include LIBOR contracts that have an initial maturity
greater than six months. |
|
(2) |
These LIBOR-based hedges as of February 1, 2005 protect the
debt currently outstanding as well as the anticipated increase
in debt outstanding for projects under development or
anticipated to be under development during the year ending
January 31, 2006. |
|
(3) |
Subsequent to January 31, 2005, we purchased an additional
LIBOR cap with a notional amount of $73,500 at a 5% strike rate
for the period of March 1, 2005 through March 15, 2010. |
Outside of lender hedging requirements that require the borrower
to protect against significant fluctuations in interest rates,
we generally do not hedge tax-exempt debt because, since 1990,
the base rate of this type of financing has averaged 3.05% and
has never exceeded 7.90%. As of January 31, 2005, we have
$299,125,000 of tax-exempt caps at a weighted average strike
rate of 5.90% that have maturities through January 2008. In
addition, there is a $35,000,000 tax-exempt interest rate swap
at 3.95% that expires March 2006.
In December 2002, we entered into an interest rate swap
agreement with a notional amount of $127,600,000 with the holder
of several tax-exempt bonds. Under the terms of the agreement,
the holder pays 77.75% of LIBOR and we remit to or receive from
the holder the difference between the Bond Market Association
(BMA) index and 77.75% of LIBOR. This agreement
expires in December 2007. Subsequent to January 31, 2005,
we decided to terminate this interest rate swap agreement.
Including properties accounted for under the equity method, a
100 basis point increase in taxable interest rates would
increase the annual pre-tax interest cost for the next
12 months of our taxable variable-rate debt by
approximately $4,800,000 at January 31, 2005. This increase
is net of the protection provided by the interest rate swaps and
long-term contracts in place as of January 31, 2005 and
contemplates the effects of interest rate floors on $111,302,000
of LIBOR or PRIME-based debt. A portion of our taxable
variable-rate debt is related to construction loans for which
the interest expense is capitalized. Although tax-exempt rates
generally increase in an amount that is smaller than
corresponding changes in taxable interest rates, a
100 basis point increase in tax-exempt rates would increase
the annual pre-tax interest cost for the next 12 months of
our tax-exempt variable-rate debt by approximately $8,100,000 at
January 31, 2005.
From time to time, certain of our joint ventures (the
Joint Ventures) enter into total rate of return
swaps (TRS) on various tax-exempt fixed-rate
borrowings generally held within the Joint Ventures. The TRS
convert these borrowings from a fixed-rate to a variable-rate
and provide an efficient financing product to lower the cost of
capital. In exchange for a fixed-rate, the TRS require that the
Joint Ventures pay a variable-rate, generally equivalent to the
BMA rate. Additionally, the Joint Ventures have guaranteed the
principal balance of the underlying borrowing. Any fluctuation
in the value of the guarantee would be offset by the fluctuation
in the value of the underlying borrowing, resulting in no
financial impact to the Joint Ventures of the Company. At
January 31, 2005, the aggregate notional amount of TRS in
which the Joint Ventures have an interest is approximately
$329,440,000. The fair value of such contracts is immaterial at
January 31, 2005 and 2004. We believe the economic return
and related risk associated with a TRS is generally comparable
to that of nonrecourse variable-rate mortgage debt.
47
Cash Flows
Net cash provided by operating activities was $375,900,000,
$148,401,000 and $203,719,000 for the years ended
January 31, 2005, 2004 and 2003, respectively. The increase
in net cash provided by operating activities in the year ended
January 31, 2005 compared to 2004 of $227,499,000 and the
decrease in net cash provided by operating activities for the
year ended January 31, 2004 compared to 2003 of $55,318,000
are the result of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended January 31, | |
|
|
| |
|
|
2005 | |
|
vs |
|
2004 | |
|
2004 | |
|
vs |
|
2003 | |
|
|
| |
|
|
(in thousands) | |
Increase in operating revenue, excluding revenue from land sales
|
|
$ |
174,536 |
|
|
|
|
|
|
|
|
$ |
108,389 |
|
|
|
|
|
|
|
Decrease (increase) in accounts receivable
|
|
|
51,177 |
|
|
|
|
|
|
|
|
|
(74,178 |
) |
|
|
|
|
|
|
(Decrease) increase in Lumber Group accounts payable for
inventories
|
|
|
(37,639 |
) |
|
|
|
|
|
|
|
|
62,462 |
|
|
|
|
|
|
|
Decrease (increase) in Lumber Group inventories
|
|
|
6,662 |
|
|
|
|
|
|
|
|
|
(7,877 |
) |
|
|
|
|
|
|
Other
|
|
|
4,498 |
|
|
|
|
|
|
|
|
|
(279 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in rents and other revenues received
|
|
|
|
|
|
|
|
$ |
199,234 |
|
|
|
|
|
|
|
|
$ |
88,517 |
|
Increase (decrease) in interest received
|
|
|
|
|
|
|
|
|
21,492 |
|
|
|
|
|
|
|
|
|
(4,365 |
) |
Increase in cash distributions from unconsolidated entities
|
|
|
|
|
|
|
|
|
48,882 |
|
|
|
|
|
|
|
|
|
4,575 |
|
Increase in proceeds from land sales
|
|
|
|
|
|
|
|
|
26,943 |
|
|
|
|
|
|
|
|
|
3,829 |
|
(Increase) decrease in land development expenditures
|
|
|
|
|
|
|
|
|
(36,270 |
) |
|
|
|
|
|
|
|
|
14,536 |
|
Increase in operating expenses
|
|
|
(74,106 |
) |
|
|
|
|
|
|
|
|
(78,923 |
) |
|
|
|
|
|
|
Increase (decrease) in accounts payable and accrued expenses
|
|
|
68,491 |
|
|
|
|
|
|
|
|
|
(88,521 |
) |
|
|
|
|
|
|
Decrease (increase) in other assets
|
|
|
41,135 |
|
|
|
|
|
|
|
|
|
(1,301 |
) |
|
|
|
|
|
|
(Decrease) increase in land included in completed rental
properties and projects under development
|
|
|
(14,336 |
) |
|
|
|
|
|
|
|
|
19,183 |
|
|
|
|
|
|
|
Other
|
|
|
3,136 |
|
|
|
|
|
|
|
|
|
7,541 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Decrease (increase) in operating expenditures
|
|
|
|
|
|
|
|
|
24,320 |
|
|
|
|
|
|
|
|
|
(142,021 |
) |
Increase in interest paid
|
|
|
|
|
|
|
|
|
(57,102 |
) |
|
|
|
|
|
|
|
|
(20,389 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in cash provided by operating
activities
|
|
|
|
|
|
|
|
$ |
227,499 |
|
|
|
|
|
|
|
|
$ |
(55,318 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
48
Net cash used in investing activities was $853,999,000,
$410,422,000 and $592,745,000 for the years ended
January 31, 2005, 2004 and 2003, respectively.
The net cash used in investing activities consists of the
following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended January 31, | |
|
|
| |
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
|
(in thousands) | |
Capital expenditures*
|
|
$ |
(881,065 |
) |
|
$ |
(438,432 |
) |
|
$ |
(552,305 |
) |
Net proceeds from disposition of rental properties and other
investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from the sale of:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Woodlake, an apartment community in Silver Spring,
Maryland
|
|
|
17,497 |
|
|
|
|
|
|
|
|
|
|
|
Pavilion, an office building in San Jose, California
|
|
|
21,215 |
|
|
|
|
|
|
|
|
|
|
|
Regency Towers, an apartment complex in Jackson, New
Jersey
|
|
|
15,976 |
|
|
|
|
|
|
|
|
|
|
|
Bridgewater, an apartment complex in Hampton, Virginia
|
|
|
7,112 |
|
|
|
|
|
|
|
|
|
|
|
Trellis at Lees Mill and Arboretum Place,
apartment complexes in Newport News, Virginia
|
|
|
8,199 |
|
|
|
|
|
|
|
|
|
|
|
Flatbush Avenue, a specialty retail center in Brooklyn,
New York
|
|
|
12,121 |
|
|
|
|
|
|
|
|
|
|
Proceeds from disposition of the Lumber Group
|
|
|
35,000 |
|
|
|
|
|
|
|
|
|
|
Babin Building Center, Inc., a division of the Lumber Group
|
|
|
1,448 |
|
|
|
|
|
|
|
|
|
|
Release of escrow deposits from prior year sales of Vineyards
and Laurels, apartment complexes in Broadview
Heights, Ohio and Justice, Illinois
|
|
|
9,024 |
|
|
|
2,459 |
|
|
|
|
|
|
Proceeds from the sale of Courtland Center, a retail
center located in Flint, Michigan and Bay Street, a
retail center located in Staten Island, New York
|
|
|
|
|
|
|
|
|
|
|
25,913 |
|
|
Stock Investment
|
|
|
|
|
|
|
54 |
|
|
|
|
|
|
Other
|
|
|
1,617 |
|
|
|
36 |
|
|
|
|
|
Change in investments in and advances to affiliates:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment in the Nets, a National Basketball Association
franchise
|
|
|
(50,250 |
) |
|
|
|
|
|
|
|
|
|
Advances to partners and investment in sports arena complex, a
development project in Brooklyn, New York
|
|
|
(28,365 |
) |
|
|
|
|
|
|
|
|
|
Investment in East River Plaza, an unconsolidated
Commercial development project in Manhattan , New York
|
|
|
(22,331 |
) |
|
|
|
|
|
|
|
|
|
Investment in San Francisco Centre, an
unconsolidated Commercial development project in
San Francisco, California
|
|
|
(25,338 |
) |
|
|
|
|
|
|
|
|
|
Investment in 1100 Wilshire Condominiums, an
unconsolidated Residential development project in Los Angeles,
California
|
|
|
(9,432 |
) |
|
|
|
|
|
|
|
|
|
Return of investment, primarily due to loan proceeds, in
Central Station, an equity method land development
project in Chicago, Illinois
|
|
|
14,672 |
|
|
|
|
|
|
|
|
|
|
Investment on behalf of partner in residential development
projects
|
|
|
(10,057 |
) |
|
|
|
|
|
|
|
|
|
Investment in Sweetwater Ranch, an equity method land
development project in Austin, Texas
|
|
|
(11,369 |
) |
|
|
|
|
|
|
|
|
|
Return of investment primarily due to the disposition of
Chapel Hill Mall in Akron, Ohio
|
|
|
13,335 |
|
|
|
|
|
|
|
|
|
|
Primarily refinancing proceeds from Victoria Gardens, a
retail center in Rancho Cucamonga, California
|
|
|
17,317 |
|
|
|
|
|
|
|
|
|
|
Refinancing proceeds, net of investments made on behalf of the
Companys partner in Short Pump Town Center, an
unconsolidated lifestyle center in Richmond, Virginia
|
|
|
|
|
|
|
38,204 |
|
|
|
(42,285 |
) |
|
Refinancing and return on investment of Mall at Stonecrest
in Atlanta, Georgia
|
|
|
|
|
|
|
17,828 |
|
|
|
2,164 |
|
|
Various development projects in New York City
|
|
|
9,374 |
|
|
|
(26,702 |
) |
|
|
(26,359 |
) |
|
Other
|
|
|
301 |
|
|
|
(3,869 |
) |
|
|
127 |
|
|
|
|
|
|
|
Subtotal
|
|
|
(102,143 |
) |
|
|
25,461 |
|
|
|
(66,353 |
) |
|
|
|
|
Total
|
|
$ |
(853,999 |
) |
|
$ |
(410,422 |
) |
|
$ |
(592,745 |
) |
|
|
|
*Capital expenditures were financed as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New nonrecourse mortgage indebtedness
|
|
$ |
634,171 |
|
|
$ |
391,554 |
|
|
$ |
394,867 |
|
|
Portion of net proceeds from issuance of senior notes less
repayment of term loan
|
|
|
185,680 |
|
|
|
|
|
|
|
|
|
|
Borrowings under the long-term credit facility (see next page)
|
|
|
|
|
|
|
19,000 |
|
|
|
157,438 |
|
|
Portion of proceeds from disposition of operating properties
(see above)
|
|
|
61,214 |
|
|
|
2,549 |
|
|
|
|
|
|
Portion of cash provided by operating proceeds
|
|
|
|
|
|
|
25,329 |
|
|
|
|
|
|
|
|
|
|
Total
|
|
$ |
881,065 |
|
|
$ |
438,432 |
|
|
$ |
552,305 |
|
|
|
|
49
Net cash provided by the financing activities was $622,910,000,
$247,156,000 and $461,328,000 in the years ended
January 31, 2005, 2004 and 2003, respectively.
Net cash provided by financing activities reflected the
following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended January 31, | |
|
|
| |
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
|
(in thousands) | |
Proceeds from issuance of senior notes
|
|
$ |
250,000 |
|
|
$ |
300,000 |
|
|
$ |
|
|
Payment of senior notes issuance costs
|
|
|
(8,070 |
) |
|
|
(8,151 |
) |
|
|
|
|
Retirement of $200,000,000 senior notes and premium
|
|
|
|
|
|
|
(208,500 |
) |
|
|
|
|
Borrowings on long-term credit facility
|
|
|
|
|
|
|
19,000 |
|
|
|
178,000 |
|
Repayment of borrowings under the long-term credit facility
|
|
|
(56,250 |
) |
|
|
(73,000 |
) |
|
|
(78,000 |
) |
Repayment of term loan
|
|
|
|
|
|
|
(25,000 |
) |
|
|
(18,750 |
) |
Increase in nonrecourse mortgage debt
|
|
|
1,195,138 |
|
|
|
963,583 |
|
|
|
779,749 |
|
Principal payments on nonrecourse mortgage debt
|
|
|
(592,146 |
) |
|
|
(572,849 |
) |
|
|
(373,517 |
) |
Net (decrease) increase in notes payable:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lumber Group revolving credit facility
|
|
|
(17,140 |
) |
|
|
63,893 |
|
|
|
(861 |
) |
|
Other
|
|
|
336 |
|
|
|
9,022 |
|
|
|
3,415 |
|
Repayment of Lumber Trading Group securitization agreement
|
|
|
|
|
|
|
(55,000 |
) |
|
|
|
|
(Increase) decrease in restricted cash and offsetting
withdrawals for escrow deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Central Station Apartments, a residential development
project in Chicago, Illinois
|
|
|
(79,698 |
) |
|
|
|
|
|
|
|
|
|
Stapleton, a mixed-use development project in Denver,
Colorado
|
|
|
(12,109 |
) |
|
|
|
|
|
|
|
|
|
100 Landsdowne, a residential development project in
Cambridge, Massachusetts
|
|
|
15,400 |
|
|
|
(45,000 |
) |
|
|
|
|
|
Sterling Glen of Roslyn, an apartment complex in Roslyn,
New York
|
|
|
14,426 |
|
|
|
(59,650 |
) |
|
|
|
|
|
Consolidated-Carolina, an apartment complex in Richmond,
Virginia
|
|
|
1,991 |
|
|
|
9,884 |
|
|
|
(12,700 |
) |
|
Lenox Club, an apartment complex in Arlington, Virginia
|
|
|
(5,000 |
) |
|
|
|
|
|
|
|
|
|
Other
|
|
|
(3,443 |
) |
|
|
(6,256 |
) |
|
|
(4,617 |
) |
(Decrease) increase in book overdrafts, representing checks
issued but not yet paid
|
|
|
(12,974 |
) |
|
|
(2,968 |
) |
|
|
2,552 |
|
Payment of deferred financing costs
|
|
|
(24,855 |
) |
|
|
(33,603 |
) |
|
|
(10,944 |
) |
Proceeds from the exercise of stock options
|
|
|
5,360 |
|
|
|
3,635 |
|
|
|
3,137 |
|
Payment of dividends
|
|
|
(29,099 |
) |
|
|
(14,960 |
) |
|
|
(10,912 |
) |
(Decrease) increase in minority interest
|
|
|
(18,957 |
) |
|
|
(16,924 |
) |
|
|
4,776 |
|
|
|
|
|
Total
|
|
$ |
622,910 |
|
|
$ |
247,156 |
|
|
$ |
461,328 |
|
|
|
|
COMMITMENTS AND CONTINGENCIES
We have adopted the provisions of Financial Accounting Standards
Board (FASB) Interpretation No. 45
Guarantors Accounting and Disclosure Requirements
for Guarantees, Including Indirect Guarantees of Indebtedness of
Others (FIN No. 45). We believe the
risk of payment under these guarantees as described below is
remote and, to date, no payments have been made under these
guarantees.
As of January 31, 2005, we have guaranteed loans totaling
$3,200,000, relating to a $1,800,000 bank loan for the
Sterling Glen of Rye Brook supported-living Residential
Group project in Rye Brook, New York and our
$1,400,000 share of a bond issue made by the Village of
Woodridge, relating to a Land Development Group project in
suburban Chicago, Illinois. These guarantees were entered into
prior to January 31, 2003, and therefore, have not been
recorded in our Consolidated Financial Statements at
January 31, 2005, pursuant to the provisions of
FIN No. 45. The bank loan guaranty is expected to
terminate in early 2005. The bond issue guarantee terminates
April 30, 2015, unless the bonds are paid sooner, and is
limited to $500,000 in any one year. We also had outstanding
letters of credit of $41,678,000 as of January 31, 2005.
The maximum potential amount of future payments on the
guaranteed loans and letters of credit we could be required to
make are the total amounts noted above.
As a general partner for certain limited partnerships, we
guaranteed the funding of operating deficits of newly-opened
apartment projects for an average of five years. These
guarantees were entered into prior to January 31, 2003, and
therefore, have not been recorded in our Consolidated Financial
Statements at January 31, 2005, pursuant to the provisions
of FIN No. 45. At January 31, 2005, the maximum
potential amount of future payments on these operating deficit
guarantees we could be required to make was approximately
$8,870,000. We would seek to recover any amounts paid through
refinancing or sales proceeds of the apartment project. These
partnerships typically require us to indemnify, on an after-tax
or grossed up basis, the investment partner against
the failure to receive, or the loss of allocated tax credits and
tax losses. At January 31, 2005, the maximum potential
payment under these tax indemnity guarantees was approximately
$63,610,000. We believe that all necessary requirements for
qualifications for such tax credits have been and will be met
and that our investment partners will be able to receive expense
allocations associated with the properties. We have obtained
legal opinions from nationally recognized law firms supporting
the validity of the tax credits. We do not expect to make any
payments under these guarantees.
50
Our mortgage loans are all non-recourse, however in some cases
lenders carve-out certain items from the non-recourse
provisions. These carve-out items enable the lenders to seek
recourse if we or the joint venture commit fraud, voluntarily
file for bankruptcy, intentionally misapply funds, transfer
title without lender consent, or intentionally misrepresent
facts. We have also provided certain environmental guarantees.
Under these environmental remediation guarantees, we must
remediate any hazardous materials brought onto the property in
violation of environmental laws. The maximum potential amount of
future payments we could be required to make is limited to the
actual losses suffered or actual remediation costs incurred. A
portion of these carve-outs and guarantees have been made on
behalf of joint ventures and while the amount of the potential
liability is currently indeterminable, we believe any liability
would not exceed our partners share of the outstanding
principal balance of the loans in which these carve-outs and
environmental guarantees have been made. At January 31,
2005, the outstanding balance of the partners share of
these loans was approximately $390,170,000. We believe the risk
of payment on the carve-out guarantees is mitigated in most
cases by the fact we manage the property, and in the event our
partner did violate one of the carve-out items, we would seek
recovery from our partner for any payments we would make.
Additionally, we further mitigate our exposure through
environmental insurance and insurance coverage for items such as
fraud.
We customarily guarantee lien-free completion of projects under
construction. Upon completion, the guarantees are released. At
January 31, 2005, we have guaranteed completion of
construction of development projects with a total cost of
$2,853,057,000, which are approximately 43.4% complete in the
aggregate. The projects have total loan commitments of
$2,328,029,000, of which approximately $1,172,681,000 was
outstanding at January 31, 2005. Our subsidiaries have been
successful in consistently delivering lien-free completion of
construction projects, without calling our guarantees of
completion.
We are also involved in certain claims and litigation related to
our operations. Based on the facts known at this time,
management has consulted with legal counsel and is of the
opinion that the ultimate outcome of all such claims and
litigation will not have a material adverse effect on the
financial condition, results of operations or cash flows.
On August 16, 2004, we purchased an ownership interest in
the NBA franchise known as the Nets that will be reported on the
equity method of accounting. Although the Company has legal
ownership interest of approximately 15% in the Nets, the Company
currently recognized approximately 38% of the net loss for 2004
because profits and losses are allocated to each member based on
an analysis of the respective members claim on the net
book equity assuming a liquidation at book value at the end of
the accounting period without regard to unrealized appreciation
(if any) in the value of the Nets. In connection with the
purchase of the franchise, we have provided an indemnity
guarantee to the NBA for any losses arising from the
transaction, including the potential relocation of the team. Our
indemnity is limited to $100,000,000 and is effective as long as
we own an interest in the team. The indemnification provisions
are standard provisions that are required by the NBA. We have
insurance coverage of approximately $100,000,000 in connection
with such indemnity. We evaluated the indemnity guarantee in
accordance with FIN No. 45 and determined that the
fair value for our liability for our obligations under the
guarantee was not material.
Certain of our ground leases include provisions requiring us to
indemnify the ground lessor against claims or damages occurring
on or about the leased property during the term of the ground
lease. These indemnities generally were entered into prior to
January 31, 2003, and therefore, have not been recorded in
our Consolidated Financial Statements at January 31, 2005
in accordance with FIN No. 45. The maximum potential
amount of future payments we could be required to make is
limited to the actual losses suffered. We mitigate our exposure
to loss related to these indemnities through insurance coverage.
We are party to an easement agreement under which we have agreed
to indemnify a third party for any claims or damages arising
from the use of the easement area of one of our development
projects. We have also entered into an environmental indemnity
at one of our development projects whereby we agree to indemnify
a third party for the cost of remediating any environmental
condition. The maximum potential amount of future payments we
could be required to make is limited to the actual losses
suffered or actual remediation costs incurred. We mitigate our
exposure to loss related to the easement agreement and
environmental indemnity through insurance coverage.
Stapleton Land has committed to fund $24,500,000 to the Park
Creek Metropolitan District to be used for certain
infrastructure projects. The first $4,500,000 is due in August
2007. The remaining balance is due no later than May 2009.
In addition, the Nets are a party to an arbitration challenging
an insurance companys denial of temporary total disability
benefits on one of its former players. The maximum amount of our
share of this claim approximates $8,000,000. This claim is being
vigorously defended, and it is not possible to predict the
ultimate outcome of this dispute at this time.
51
CONTRACTUAL OBLIGATIONS
As of January 31, 2005, we were subject to certain
contractual payment obligations as described in the table below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments Due by Period | |
|
|
January 31, | |
|
|
| |
|
|
Total | |
|
2006 | |
|
2007 | |
|
2008 | |
|
2009 | |
|
Thereafter | |
|
|
| |
|
|
(in thousands) | |
Long-Term Debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-recourse mortgage
debt(3)
|
|
$ |
4,787,191 |
|
|
$ |
517,985 |
|
|
$ |
818,847 |
|
|
$ |
388,352 |
|
|
$ |
270,366 |
|
|
$ |
2,791,641 |
|
|
Senior and subordinated
debt(3)
|
|
|
599,400 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
599,400 |
|
|
Notes payable
|
|
|
93,432 |
|
|
|
16,628 |
|
|
|
11,226 |
|
|
|
777 |
|
|
|
6,225 |
|
|
|
58,576 |
|
|
Share of non-recourse mortgage debt of unconsolidated investments
|
|
|
892,967 |
|
|
|
95,639 |
|
|
|
101,462 |
|
|
|
131,773 |
|
|
|
102,103 |
|
|
|
461,990 |
|
|
Share of notes payable of unconsolidated investments
|
|
|
51,706 |
|
|
|
46,230 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,476 |
|
Operating leases
|
|
|
1,060,527 |
|
|
|
17,307 |
|
|
|
17,133 |
|
|
|
16,701 |
|
|
|
16,543 |
|
|
|
992,843 |
|
Share of leases of unconsolidated investments
|
|
|
42,794 |
|
|
|
1,016 |
|
|
|
992 |
|
|
|
977 |
|
|
|
957 |
|
|
|
38,852 |
|
Accounts payable and accrued expenses
|
|
|
554,449 |
|
|
|
508,621 |
|
|
|
2,788 |
|
|
|
2,688 |
|
|
|
2,688 |
|
|
|
37,664 |
|
Construction contracts
|
|
|
850,067 |
|
|
|
500,162 |
|
|
|
144,018 |
|
|
|
122,369 |
|
|
|
83,518 |
|
|
|
|
|
The Nets
contracts(1)
|
|
|
293,851 |
|
|
|
60,848 |
|
|
|
59,855 |
|
|
|
60,106 |
|
|
|
53,301 |
|
|
|
59,741 |
|
Other(2)
|
|
|
46,592 |
|
|
|
10,720 |
|
|
|
4,853 |
|
|
|
7,387 |
|
|
|
2,106 |
|
|
|
21,526 |
|
|
|
|
Total Contractual Obligations
|
|
$ |
9,272,976 |
|
|
$ |
1,775,156 |
|
|
$ |
1,161,174 |
|
|
$ |
731,130 |
|
|
$ |
537,807 |
|
|
$ |
5,067,709 |
|
|
|
|
|
|
(1) |
These amounts primarily represent obligations at 100% to be paid
under various player and executive contracts. The timing of
these obligations can be accelerated or deferred due to player
retirements, trades and renegotiation. |
(2) |
These amounts represent funds that we are legally obligated to
pay under various service contracts, employment contracts and
licenses over the next several years. These contracts are
typically greater than one year and either do not contain a
cancellation clause or cannot be terminated without substantial
penalty. We have several service contracts with vendors related
to our property management including maintenance, landscaping,
security, phone service, etc. In addition, we have other service
contacts that we enter into during our normal course of business
which extend beyond one year and are based on usage including
snow plowing, answering services, copier maintenance and cycle
painting. As we are unable to predict the usage variables, these
contracts have been excluded from our summary of contractual
obligations at January 31, 2005. |
(3) |
Interest payments are not included due to the amount of variable
rated debt. Refer to Item 7A Quantitative and
Qualitative Disclosures About Market Risk. |
LEGAL PROCEEDINGS
We are involved in various claims and lawsuits incidental to our
business, and management and legal counsel believe that these
claims and lawsuits will not have a material adverse effect on
our financial statements.
SHELF REGISTRATION
Along with our wholly-owned subsidiaries Trust I and
Trust II, we filed an amended shelf registration statement
with the SEC on May 24, 2002. This shelf registration
statement amended the registration statement previously filed
with the SEC in December 1997. This registration statement is
intended to provide Forest City flexibility to raise funds from
the offering of Class A common stock, preferred stock,
depositary shares and a variety of debt securities, warrants and
other securities. On February 10, 2004, we issued
$100,000,000 of 7.375% senior notes due February 1,
2034 in a public offering under our shelf registration
statement. On January 25, 2005, we issued $150,000,000 of
6.50% senior notes due February 1, 2017 in a public
offering under our shelf registration statement. Currently, we
have $292,180,000 available under our shelf registration.
DIVIDENDS
We pay regular quarterly cash dividends on shares of
Class A and Class B common stock. The first, second,
third and fourth 2004 quarterly dividends of $.09, $.10, $.10
and $.10, respectively, per share on shares of both Class A
and Class B common stock were paid June 15, 2004,
September 15, 2004, December 15, 2004 and
March 15, 2005, respectively.
On December 9, 2004, the Board of Directors approved a
special one-time dividend of $.20 per share in recognition
of the sale of an entire strategic business unit, Forest City
Trading Group, Inc., a lumber wholesaler. The special dividend
enables shareholders to benefit directly from the incremental
liquidity realized from the sale, which is the final step in
refocusing Forest Citys business solely on real estate
development. The special dividend on the outstanding share of
both Class A and Class B Common Stock was paid on
January 18, 2005.
The first 2005 quarterly dividend of $.10 per share on
Class A and Class B common stock was declared on
March 24, 2005 and will be paid on June 15, 2005 to
shareholders of record at the close of business on June 1,
2005. Because this dividend was declared after January 31,
2005, it is not reflected in the accompanying consolidated
financial statements.
52
NEW ACCOUNTING STANDARDS
FIN No. 46 (R) In January 2003,
FASB Interpretation No. 46, Consolidation of Variable
Interest Entities was issued. In December 2003, the FASB
published a revision of the interpretation
(FIN No. 46 (R)) to clarify some of the
provisions of FIN No. 46 and to exempt certain
entities from its requirements. The objective of this
interpretation is to provide guidance on how to identify a
variable interest entity (VIE) and determine when
the assets, liabilities, non-controlling interests, and results
of operations of a VIE are to be included in the consolidated
financial statements. A company that holds a variable interest
in a VIE consolidates the entity if the companys interest
is such that the company will absorb a majority of the
VIEs expected losses and/or receive a majority of the
VIEs expected residual returns, if they occur.
FIN No. 46 (R) also requires additional disclosures by
primary beneficiaries and other significant variable interest
holders.
We implemented FIN No. 46 (R) on February 1,
2004. Previously, we adopted the consolidation requirements for
VIEs created after January 31, 2003, and the disclosure
provisions of the interpretation that were effective upon
issuance. As a result, we determined that we are the primary
beneficiary of 25 previously unconsolidated VIEs representing 14
properties (19 VIEs representing eight properties in Residential
Group, five VIEs/properties in Commercial Group, and one
VIE/property in Land Development Group). Of these 25 VIEs, 14
VIEs representing 13 properties (nine VIEs representing eight
properties in Residential Group, four VIEs/properties in
Commercial Group, and one VIE/property in Land Development
Group) that were previously accounted for using the equity
method of accounting have been fully consolidated. The remaining
11 VIEs representing one property (ten VIEs in Residential Group
and one VIE/property in Commercial Group) that were previously
accounted for using the cost method of accounting have also been
fully consolidated.
In addition, five properties in the Residential Group, which
were determined to be VIEs, have been deconsolidated because we
are not considered the primary beneficiary of these properties.
Although we are an equity investor in these properties, we lack
certain decision-making authority. Specifically, these
properties are part of government sponsored housing programs
that are administered by the U.S. Department of Housing and
Urban Development (HUD). We determined through a
review of the contractual agreements for these government
sponsored programs that the decision-making rights of HUD, a
non-equity investor, are restrictive rights that have a
significant impact on these five properties. We determined that
HUD is the primary beneficiary of these VIEs because it is most
closely associated with the VIEs. The VIEs activities
include providing affordable housing for those individuals that
qualify as low-income individuals which is also HUDs
primary goal, mission, or purpose. Consistent with the
provisions FIN No. 46 (R), we do not consider the
activities of these VIEs significant as they only have a
de minimus effect on all the principal captions in the
Consolidated Balance Sheet.
We recorded a charge of $18,628,000 ($11,261,000 net of
tax) for the cumulative effect of change in accounting principle
in accordance with FIN No. 46 (R), which resulted in a
reduction of net earnings. This charge consisted primarily of
our share of accumulated depreciation and amortization expense
of the newly-consolidated VIEs that were previously accounted
for on the cost method.
Upon implementation of FIN No. 46 (R) on
February 1, 2004, we determined that we hold variable
interests in 39 other VIEs representing 39 properties (38 in
Residential Group and one in Land Development Group) for which
we are not the primary beneficiary. Of the 38 Residential
entities, including the five that were previously consolidated
have been subsequently deconsolidated as disclosed above in
accordance with the provisions of FIN No. 46 (R). We
are involved with these unconsolidated VIEs as an equity holder,
lender, management agent, or through other contractual
relationships. The maximum exposure to loss as a result of our
involvement with these unconsolidated VIEs was limited to our
recorded investments in those VIEs totaling approximately
$25,000,000 at February 1, 2004, which are recorded as
investments in and advances to affiliates. In addition, we have
various VIEs that were previously consolidated that remain
consolidated under FIN No. 46 (R).
As of January 31, 2005, we determined that we are the
primary beneficiary of 29 VIEs representing 18 properties (21
VIEs representing 10 properties in Residential Group, seven
VIEs/properties in Commercial Group, and one VIE/property in
Land Development Group). As of January 31, 2005, we held
variable interests in 40 VIEs for which we are not the primary
beneficiary. The maximum exposure to loss as a result of our
involvement with these unconsolidated VIEs is limited to our
recorded investments in those VIEs totaling approximately
$89,739,000 at January 31, 2005, which is recorded as
investments in and advances to affiliates. In addition, we have
various VIEs that were previously consolidated that remain
consolidated under FIN No. 46 (R). These VIEs consist
of joint ventures that are engaged, directly or indirectly, in
the ownership, development and management of office buildings,
regional malls, specialty retail centers, apartment communities,
supported-living apartments and land development.
The total assets, nonrecourse mortgage debt, total liabilities
and minority interest of VIEs consolidated due to the
implementation of FIN No. 46 (R) for which we are the
primary beneficiary (net of the five deconsolidated properties)
are as follows:
|
|
|
|
|
|
|
|
|
|
|
January 31, 2005 | |
|
February 1, 2004 | |
|
|
| |
|
|
(in thousands) | |
Total Assets
|
|
$ |
877,000 |
|
|
$ |
555,000 |
|
Nonrecourse Mortgage Debt
|
|
$ |
756,000 |
|
|
$ |
520,000 |
|
Total Liabilities (including nonrecourse mortgage debt)
|
|
$ |
813,000 |
|
|
$ |
540,000 |
|
Minority Interest
|
|
$ |
64,000 |
|
|
$ |
15,000 |
|
In addition to the VIEs described above, we have also determined
that we are the primary beneficiary of two VIEs which hold
secured borrowings of $70,000,000 and $29,000,000 (Senior and
Subordinated Debt) as of January 31, 2005.
53
Other New Accounting Standards In December
2004, the FASB issued SFAS No. 123 (R)
Share-Based Payment (SFAS No. 123
(R)). This Statement is a revision to
SFAS No. 123, Accounting for Stock-Based
Compensation, and supersedes APB Opinion No. 25
Accounting for Stock Issued to Employees.
SFAS No. 123 (R) requires the measurement of the cost
of employee services received in exchange for an award of equity
instruments based on the grant-date fair value of the award. The
cost will be recognized over the period during which an employee
is required to provide service in exchange for the award. No
compensation cost is recognized for equity instruments for which
employees do not render service. We will adopt SFAS
No. 123 (R) on February 1, 2005 using the
modified prospective transition method, requiring compensation
cost to be recorded for the outstanding unvested awards, based
on the grant-date fair value of those awards calculated using
Black-Scholes option pricing model. Based on unvested stock
options outstanding at January 31, 2005, the effect of
adopting SFAS No. 123 (R), is estimated to reduce
our net earnings by approximately $2,000,000 for the year ending
January 31, 2006. We have determined that we will continue
with the Black-Scholes fair-value method and that we will adopt
FAS No. 123 (R) using the modified prospective method.
In December 2004, the FASB issued SFAS No. 153
Exchanges of Non-Monetary Assets-Amendment of APB Opinion
No. 29 (SFAS No. 153).
SFAS No. 153 amends APB Opinion No. 29
Accounting for Non-Monetary Transactions. The
amendments made by SFAS No. 153 are based on the
principle that exchanges of non-monetary assets should be
measured based on the fair value of the assets exchanged.
Further, the amendments eliminate the exception for non-monetary
exchanges of similar productive assets and replace it with a
general exception for exchanges of non-monetary assets that do
not have commercial substance. The provisions in
SFAS No. 153 are effective for non-monetary asset
exchanges occurring in fiscal periods beginning after
June 15, 2005. Early application of SFAS No. 153
is permitted. The provisions of this statement shall be applied
prospectively. We do not expect the adoption of
SFAS No. 153 to have a material effect on our
financial position, results of operations or cash flows.
In November 2004, the FASB issued EITF Issue No. 03-13
Applying the Conditions in Paragraph 42 of
SFAS No. 144, Accounting for Impairment or Disposal of
Long-Lived Assets, in Determining Whether to Report Discontinued
Operations (EITF No. 03-13). This issue
assists in the development of a model for evaluating
(a) which cash flows are to be considered in determining
whether cash flows have been or will be eliminated and
(b) what types of continuing involvement constitute
significant continuing involvement. The guidance in this issue
should be applied to a component of an enterprise that is either
disposed of or classified as held for sale in fiscal periods
beginning after December 15, 2004. Previously reported
operating results related to disposal transactions initiated
within an enterprises fiscal year that includes the date
that this consensus was ratified (November 30, 2004) may be
reclassified. The adoption of EITF No. 03-13 did not have a
material impact on our financial position, results of operations
or cash flows.
SUBSEQUENT EVENTS
On February 11, 2005, we sold Showcase specialty
retail center, as well as the ground lease and expansion rights
to Showcase located in Las Vegas, Nevada. The property
was accounted for under the equity method of accounting. Our
gain on disposition as a result of the sale is estimated to be
approximately $19,000,000 (approximately $11,500,000 net of
tax).
On March 21, 2005, we sold our 50 percent equity method
investment in Colony Place apartment community. Colony
Place is a 300-unit garden apartment community located in
Fort Meyers, Florida and was acquired in 2003. The
$31.3 million transaction was structured as a tax-deferred
exchange. It will result in an after-tax gain, at our ownership
percentage, of approximately $3.4 million.
We were selected by Pfizer to acquire and redevelop its current
campus in Skokie, Illinois. The site, which we purchased for
$43,000,000 contains approximately 1,000,000 square feet of
existing space on 22 acres with potential to expand.
In March 2005, our bank group committed to amend our long-term
credit facility. The amendment extends the maturity by one year
to March 2008, lowers our borrowing rate to 1.95% over LIBOR or
1/2%
over the prime rate, eliminates the higher rate tier on the last
$50,000,000 of borrowings, and contains an accordion provision
which allows us to increase the availability under the revolving
line of credit by $100,000,000 in the next 24 months. The
amendment also increases the combined availability of letters of
credit or surety bonds by $10,000,000 to $60,000,000 and adds a
swing line availability of $40,000,000 for up to three business
days.
INFORMATION RELATING TO FORWARD-LOOKING STATEMENTS
This Annual Report on Form 10-K, together with other
statements and information publicly disseminated by the Company,
contains forward-looking statements within the meaning of
Section 27A of the Securities Act of 1933, as amended, and
Section 21E of the Securities Exchange Act of 1934, as
amended. Such statements reflect managements current views
with respect to financial results related to future events and
are based on assumptions and expectations which may not be
realized and are inherently subject to risks and uncertainties,
many of which cannot be predicted with accuracy and some of
which might not even be anticipated. Future events and actual
results, financial or otherwise, may differ from the results
discussed in the forward-looking statements. Risk factors
discussed on pages 5 - 12 of this Form 10-K and other
factors that might cause differences, some of which could be
material, include, but are not limited to, real estate
development and investment risks including lack of satisfactory
financing, construction and lease-up delays and cost overruns,
the effect of economic and market conditions on a nationwide
basis
54
as well as regionally in areas where the Company has a
geographic concentration of properties, reliance on major
tenants, the impact of terrorist acts, the Companys
substantial leverage and the ability to obtain and service debt,
guarantees under the Companys credit facility, the level
and volatility of interest rates, continued availability of
tax-exempt government financing, the sustainability of
substantial operations at the subsidiary level, illiquidity of
real estate investments, dependence on rental income from real
property, conflicts of interest, financial stability of tenants
within the retail industry, which may be impacted by competition
and consumer spending, potential liability from syndicated
properties, effects of uninsured loss, environmental
liabilities, partnership risks, litigation risks, risks
associated with an investment in a professional sports
franchise, the rate revenue increases versus the rate of expense
increases, as well as other risks listed from time to time in
the Companys reports filed with the SEC. The Company has
no obligation to revise or update any forward-looking
statements, other than imposed by law, as a result of future
events or new information. Readers are cautioned not to place
undue reliance on such forward-looking statements.
55
|
|
Item 7A. |
Quantitative and Qualitative Disclosures About Market
Risk |
Our primary market risk exposure is interest rate risk. At
January 31, 2005, we had $1,383,737,000 of variable-rate
debt outstanding. Upon opening and achieving stabilized
operations, we generally pursue long-term fixed-rate
non-recourse financing for our rental properties. Additionally,
when the properties fixed-rate debt matures, the maturing
amounts are subject to interest rate risk.
To mitigate short-term variable interest rate risk, we have
purchased London Interbank Offered Rate (LIBOR)
interest rate caps and swaps as follows.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Caps | |
|
Swaps(1) | |
|
|
| |
|
| |
|
|
|
|
Average | |
|
|
|
Average | |
Period Covered |
|
Amount | |
|
Base Rate | |
|
Amount | |
|
Base Rate | |
| |
|
|
(dollars in thousands) | |
02/01/05-02/01/06(2)
|
|
$ |
545,956 |
|
|
|
5.48% |
|
|
$ |
265,592 |
|
|
|
3.45% |
|
02/01/06-02/01/07(3)
|
|
|
708,653 |
|
|
|
5.39% |
|
|
|
304,841 |
|
|
|
3.68% |
|
02/01/07-02/01/08(3)
|
|
|
181,193 |
|
|
|
6.37% |
|
|
|
142,876 |
|
|
|
4.09% |
|
02/01/08-02/01/09(3)
|
|
|
73,500 |
|
|
|
5.00% |
|
|
|
123,057 |
|
|
|
4.25% |
|
|
|
(1) |
Swaps include long-term LIBOR contracts that have an initial
maturity greater than six months. |
|
(2) |
These LIBOR-based hedges as of February 1, 2005 protect the
debt currently outstanding as well as the anticipated increase
in debt outstanding for projects under development or
anticipated to be under development during the year ending
January 31, 2006. |
|
(3) |
Subsequent to January 31, 2005, we purchased an additional
LIBOR cap with a notional amount of $73,500 at a 5% strike rate
for the period of March 1, 2005 through March 15, 2010. |
Outside of lender hedging requirements that require the borrower
to protect against significant fluctuations in interest rates,
we generally do not hedge tax-exempt debt because, since 1990,
the base rate of this type of financing has averaged 3.05% and
has never exceeded 7.90%. As of January 31, 2005, we have
$299,125,000 of tax-exempt caps at a weighted average strike
rate of 5.90% that have maturities through January 2008. In
addition, we have a $35,000,000 tax-exempt interest rate swap at
3.95% that matures March 2006.
In December 2002, we entered into an interest rate swap
agreement with a notional amount of $127,600,000 with the holder
of several tax-exempt bonds. Under the terms of the agreement,
the holder pays 77.75% of LIBOR and we remit or receive from the
holder the difference between the BMA index and 77.75% of LIBOR.
This agreement expires in December 2007. Subsequent to
January 31, 2005, we decided to terminate this interest
rate swap agreement.
We estimate the fair value of our debt instruments by
discounting future cash payments at interest rates that
approximate the current market. Based on these parameters, the
carrying amount of our total fixed-rate debt at January 31,
2005 was $4,002,854,000 compared to an estimated fair value of
$4,101,197,000. We estimate that a 100 basis point decrease
in market interest rates would change the fair value of this
fixed-rate debt to approximately $4,354,925,000 at
January 31, 2005.
We estimate the fair value of our hedging instruments based on
interest rate market pricing models. At January 31, 2005
and 2004, LIBOR interest rate caps were reported at their fair
value of approximately $1,405,000 and $2,528,000, respectively,
in other assets in the Consolidated Balance Sheets. The fair
value of interest rate swap and floor agreements at
January 31, 2005 and 2004 is a liability of approximately
$1,394,000 and $9,491,000, respectively, and is included in
accounts payable and accrued expenses in the Consolidated
Balance Sheets.
The following tables provide information about our financial
instruments that are sensitive to changes in interest rates.
56
Item 7A. Quantitative and
Qualitative Disclosure about Market Risk (continued)
January 31, 2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expected Maturity Date | |
|
|
|
|
|
|
| |
|
|
|
|
|
|
Year Ended January 31, | |
|
|
|
Total | |
|
Fair Market | |
Long-Term |
|
| |
|
|
|
Outstanding | |
|
Value | |
Debt |
|
2006 | |
|
2007 | |
|
2008 | |
|
2009 | |
|
2010 | |
|
Thereafter | |
|
1/31/05 | |
|
1/31/05 | |
| |
|
|
(in thousands) | |
Fixed:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed-rate debt
|
|
$ |
142,486 |
|
|
$ |
485,747 |
|
|
$ |
160,957 |
|
|
$ |
217,394 |
|
|
$ |
252,615 |
|
|
$ |
2,040,246 |
|
|
$ |
3,299,445 |
|
|
$ |
3,411,543 |
|
|
Weighted average interest rate
|
|
|
7.08 |
% |
|
|
6.66 |
% |
|
|
6.82 |
% |
|
|
7.19 |
% |
|
|
7.10 |
% |
|
|
6.44 |
% |
|
|
6.62 |
% |
|
|
|
|
|
UDAG
|
|
|
28,860 |
|
|
|
8,169 |
|
|
|
589 |
|
|
|
581 |
|
|
|
573 |
|
|
|
65,237 |
|
|
|
104,009 |
|
|
|
66,001 |
|
|
Weighted average interest rate
|
|
|
1.46 |
% |
|
|
0.09 |
% |
|
|
2.16 |
% |
|
|
2.06 |
% |
|
|
1.96 |
% |
|
|
1.74 |
% |
|
|
1.54 |
% |
|
|
|
|
|
Senior & subordinated debt
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
599,400 |
|
|
|
599,400 |
|
|
|
623,653 |
|
|
Weighted average interest rate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.34 |
% |
|
|
7.34 |
% |
|
|
|
|
|
|
|
Total Fixed-Rate Debt
|
|
|
171,346 |
|
|
|
493,916 |
|
|
|
161,546 |
|
|
|
217,975 |
|
|
|
253,188 |
|
|
|
2,704,883 |
|
|
|
4,002,854 |
|
|
|
4,101,197 |
|
|
|
|
Variable:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variable-rate debt
|
|
|
164,584 |
|
|
|
273,931 |
|
|
|
99,136 |
|
|
|
36,391 |
|
|
|
2,097 |
|
|
|
64,248 |
|
|
|
640,387 |
|
|
|
640,387 |
|
|
Weighted average interest rate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.13 |
% |
|
|
|
|
|
Tax-exempt
|
|
|
182,055 |
|
|
|
51,000 |
|
|
|
127,670 |
|
|
|
16,000 |
|
|
|
|
|
|
|
366,625 |
|
|
|
743,350 |
|
|
|
743,350 |
|
|
Weighted average interest rate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.00 |
% |
|
|
|
|
|
Credit facility
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average interest rate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% |
|
|
|
|
|
|
|
Total Variable- Rate Debt
|
|
|
346,639 |
|
|
|
324,931 |
|
|
|
226,806 |
|
|
|
52,391 |
|
|
|
2,097 |
|
|
|
430,873 |
|
|
|
1,383,737 |
|
|
|
1,383,737 |
|
|
|
|
Total Long Term Debt
|
|
$ |
517,985 |
|
|
$ |
818,847 |
|
|
$ |
388,352 |
|
|
$ |
270,366 |
|
|
$ |
255,285 |
|
|
$ |
3,135,756 |
|
|
$ |
5,386,591 |
|
|
$ |
5,484,934 |
|
|
|
|
|
|
|
(1) |
|
Represents recourse debt. |
57
Item 7A. Quantitative and
Qualitative Disclosure about Market Risk (continued)
January 31, 2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expected Maturity Date | |
|
|
|
|
|
|
| |
|
|
|
|
|
|
Year Ending January 31, | |
|
|
|
Total | |
|
Fair Market | |
Long-Term |
|
| |
|
|
|
Outstanding | |
|
Value | |
Debt |
|
2005 | |
|
2006 | |
|
2007 | |
|
2008 | |
|
2009 | |
|
Thereafter | |
|
1/31/04 | |
|
1/31/04 | |
| |
|
|
(in thousands) | |
Fixed:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed-rate debt
|
|
$ |
72,851 |
|
|
$ |
139,041 |
|
|
$ |
432,608 |
|
|
$ |
129,704 |
|
|
$ |
236,206 |
|
|
$ |
1,469,813 |
|
|
$ |
2,480,223 |
|
|
$ |
2,537,636 |
|
|
Weighted average interest rate
|
|
|
7.08 |
% |
|
|
7.19 |
% |
|
|
6.52 |
% |
|
|
7.18 |
% |
|
|
7.23 |
% |
|
|
6.91 |
% |
|
|
6.91 |
% |
|
|
|
|
|
UDAG
|
|
|
377 |
|
|
|
10,929 |
|
|
|
8,133 |
|
|
|
588 |
|
|
|
608 |
|
|
|
55,023 |
|
|
|
75,658 |
|
|
|
51,793 |
|
|
Weighted average interest rate
|
|
|
0.17 |
% |
|
|
3.87 |
% |
|
|
0.05 |
% |
|
|
1.39 |
% |
|
|
1.40 |
% |
|
|
1.98 |
% |
|
|
2.03 |
% |
|
|
|
|
|
Senior & subordinated debt
(1)(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
349,400 |
|
|
|
349,400 |
|
|
|
371,370 |
|
|
Weighted average interest rate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.60 |
% |
|
|
7.60 |
% |
|
|
|
|
|
|
|
Total Fixed-Rate Debt
|
|
|
73,228 |
|
|
|
149,970 |
|
|
|
440,741 |
|
|
|
130,292 |
|
|
|
236,814 |
|
|
|
1,874,236 |
|
|
|
2,905,281 |
|
|
|
2,960,799 |
|
|
|
|
Variable:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variable-rate debt
|
|
|
211,623 |
|
|
|
126,098 |
|
|
|
233,715 |
|
|
|
24,886 |
|
|
|
29,349 |
|
|
|
131,735 |
|
|
|
757,406 |
|
|
|
757,406 |
|
|
Weighted average interest rate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.18 |
% |
|
|
|
|
|
Tax-exempt
|
|
|
52,340 |
|
|
|
21,000 |
|
|
|
45,000 |
|
|
|
|
|
|
|
|
|
|
|
202,550 |
|
|
|
320,890 |
|
|
|
320,890 |
|
|
Weighted average interest rate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.95 |
% |
|
|
|
|
|
Credit facility
(1)(2)(3)
|
|
|
56,250 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
56,250 |
|
|
|
56,250 |
|
|
Weighted average interest rate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.91 |
% |
|
|
|
|
|
|
|
Total Variable- Rate Debt
|
|
|
320,213 |
|
|
|
147,098 |
|
|
|
278,715 |
|
|
|
24,886 |
|
|
|
29,349 |
|
|
|
334,285 |
|
|
|
1,134,546 |
|
|
|
1,134,546 |
|
|
|
|
Total Long Term Debt
|
|
$ |
393,441 |
|
|
$ |
297,068 |
|
|
$ |
719,456 |
|
|
$ |
155,178 |
|
|
$ |
266,163 |
|
|
$ |
2,208,521 |
|
|
$ |
4,039,827 |
|
|
$ |
4,095,345 |
|
|
|
|
|
|
|
(1) |
|
Represents recourse debt. |
|
(2) |
|
The term loan balance was repaid in full with the proceeds from
a $100,000, 30-year, 7.375% senior note offering in
February 2004. |
|
(3) |
|
A new $450,000 credit facility was established on March 22,
2004. |
58
|
|
Item 8. |
Financial Statements and Supplementary Data |
INDEX TO FINANCIAL STATEMENTS
|
|
|
|
|
|
|
|
Page | |
|
|
| |
Financial Reports:
|
|
|
|
|
|
Managements Report
|
|
|
60 |
|
|
Report of Independent Registered Public Accounting Firm
|
|
|
60 |
|
|
Consolidated Financial Statements:
|
|
|
|
|
|
Consolidated Balance Sheets
|
|
|
62 |
|
|
Consolidated Statements of Earnings
|
|
|
63 |
|
|
Consolidated Statements of Comprehensive Income
|
|
|
64 |
|
|
Consolidated Statements of Shareholders Equity
|
|
|
64 |
|
|
Consolidated Statements of Cash Flows
|
|
|
65 |
|
|
Notes to Consolidated Financial Statements
|
|
|
68 |
|
|
Supplementary Data:
|
|
|
|
|
|
Quarterly Consolidated Financial Data (Unaudited)
|
|
|
100 |
|
|
Financial Statement Schedules:
|
|
|
|
|
|
Schedule II Valuation and Qualifying Accounts
|
|
|
108 |
|
|
Schedule III Real Estate and Accumulated
Depreciation
|
|
|
109 |
|
|
All other schedules are omitted because they are not applicable
or the required information is presented in the consolidated
financial statements or the notes thereto. |
|
|
|
|
59
MANAGEMENTS REPORT
The management of Forest City Enterprises, Inc. is responsible
for the accompanying consolidated financial statements. These
statements have been prepared by the Company in accordance with
accounting principles generally accepted in the United States of
America and include amounts based on judgments of management.
The financial information contained elsewhere in this annual
report conforms with that in the consolidated financial
statements.
The Company maintains internal control over financial reporting
which provides reasonable assurance in all material respects
that the assets are safeguarded and transactions are executed in
accordance with managements authorization and accurately
recorded in the Companys books and records. The concept of
reasonable assurance recognizes that limitations exist in
internal control over financial reporting based upon the premise
that the cost of such controls should not exceed the benefits
derived.
The Audit Committee, composed of three independent members of
the Board of Directors who are not employees of the Company,
meets regularly with representatives of management, the
independent registered public accounting firm and the
Companys internal auditor to monitor the functioning of
the accounting and control systems and to review the results of
the auditing activities. The Audit Committee engages the
independent registered public accounting firm upon ratification
by the shareholders. The Committee approves the scope of the
audit and the fee arrangements. The independent registered
public accounting firm conduct an objective, independent
examination of the consolidated financial statements.
The Audit Committee reviews results of the annual audit with the
independent registered public accounting firm. The Audit
Committee also meets with the independent registered public
accounting firm and the internal auditor without management
present to ensure that they have open access to the Audit
Committee.
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Shareholders and Board of Directors
of Forest City Enterprises, Inc.
We have completed an integrated audit of Forest City
Enterprises, Inc.s 2004 consolidated financial statements
and of its internal control over financial reporting as of
January 31, 2005 and audits of its 2003 and 2002
consolidated financial statements in accordance with the
standards of the Public Company Accounting Oversight Board
(United States). Our opinions, based on our audits, are
presented below.
Consolidated financial statements and financial statement
schedules
In our opinion, the consolidated financial statements listed in
the index appearing in Item 15(a)(1) present fairly, in all
material respects, the financial position of Forest City
Enterprises, Inc. and its subsidiaries (the Company)
at January 31, 2005 and 2004, and the results of their
operations and their cash flows for each of the three years in
the period ended January 31, 2005 in conformity with
accounting principles generally accepted in the United States of
America. In addition, in our opinion, the financial statement
schedules listed in the index appearing in Item 15(a)(2)
present fairly, in all material respects, the information set
forth therein when read in conjunction with the related
consolidated financial statements. These financial statements
and financial statement schedules are the responsibility of the
Companys management. Our responsibility is to express an
opinion on these financial statements and financial statement
schedules based on our audits. We conducted our audits of these
statements in accordance with the standards of the Public
Company Accounting Oversight Board (United States). Those
standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are
free of material misstatement. An audit of financial statements
includes examining, on a test basis, evidence supporting the
amounts and disclosures in the financial statements, assessing
the accounting principles used and significant estimates made by
management, and evaluating the overall financial statement
presentation. We believe that our audits provide a reasonable
basis for our opinion.
As discussed in Notes A and R to the consolidated financial
statements, the Company, on February 1, 2004, adopted
FIN No. 46 (R), Consolidation of Variable
Interest Entities an interpretation of ARB 51,
as interpreted.
60
Internal control over financial reporting
Also, in our opinion, managements assessment, included in
Managements Report on Internal Control Over Financial
Reporting appearing under Item 9A, that the Company
maintained effective internal control over financial reporting
as of January 31, 2005 based on criteria established in
Internal Control Integrated Framework issued
by the Committee of Sponsoring Organizations of the Treadway
Commission (COSO), is fairly stated, in all material respects,
based on those criteria. Furthermore, in our opinion, the
Company maintained, in all material respects, effective internal
control over financial reporting as of January 31, 2005,
based on criteria established in Internal Control
Integrated Framework issued by the Committee of Sponsoring
Organizations of the Treadway Commission (COSO). The
Companys management is responsible for maintaining
effective internal control over financial reporting and for its
assessment of the effectiveness of internal control over
financial reporting. Our responsibility is to express opinions
on managements assessment and on the effectiveness of the
Companys internal control over financial reporting based
on our audit. We conducted our audit of internal control over
financial reporting in accordance with the standards of the
Public Company Accounting Oversight Board (United States). Those
standards require that we plan and perform the audit to obtain
reasonable assurance about whether effective internal control
over financial reporting was maintained in all material
respects. An audit of internal control over financial reporting,
evaluating managements assessment, testing and evaluating
the design and operating effectiveness of internal control, and
performing such other procedures as we consider necessary in the
circumstances. We believe that our audit provides a reasonable
basis for our opinions.
A Companys internal control over financial reporting is a
process designed to provide reasonable assurance regarding the
reliability of financial reporting and the preparation of
financial statements for external purposes in accordance with
generally accepted accounting principles. A companys
internal control over financial reporting includes those
policies and procedures that (i) pertain to the maintenance
of records that, in reasonable detail, accurately and fairly
reflect the transactions and dispositions of the assets of the
company; (ii) provide reasonable assurance that
transactions are recorded as necessary to permit preparation of
financial statements in accordance with generally accepted
accounting principles, and that receipts and expenditures of the
company are being made only in accordance with authorizations of
management and directors of the company; and (iii) provide
reasonable assurance regarding prevention or timely detection of
unauthorized acquisition, use, or disposition of the
companys assets that could have a material effect on the
financial statements.
Because of its inherent limitations, internal control over
financial reporting may not prevent or detect misstatements.
Also, projection of any evaluation of effectiveness to future
periods are subject to the risk that controls may become
inadequate because of changes in conditions, or that the degree
of compliance with the policies or procedures may deteriorate.
/s/ PricewaterhouseCoopers LLP
Cleveland, OH
March 30, 2005
61
Forest City Enterprises, Inc. and Subsidiaries
Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
|
|
January 31, | |
|
|
| |
|
|
2005 | |
|
2004 | |
|
|
| |
|
|
(in thousands) | |
Assets |
Real Estate
|
|
|
|
|
|
|
|
|
|
Completed rental properties
|
|
$ |
5,795,057 |
|
|
$ |
4,504,756 |
|
|
Projects under development
|
|
|
634,441 |
|
|
|
506,985 |
|
|
Land held for development or sale
|
|
|
94,907 |
|
|
|
70,854 |
|
|
|
|
|
|
Total Real Estate
|
|
|
6,524,405 |
|
|
|
5,082,595 |
|
|
Less accumulated depreciation
|
|
|
(874,497 |
) |
|
|
(715,482 |
) |
|
|
|
|
|
Real Estate, net
|
|
|
5,649,908 |
|
|
|
4,367,113 |
|
|
Cash and equivalents
|
|
|
252,302 |
|
|
|
107,491 |
|
Restricted cash
|
|
|
347,267 |
|
|
|
257,795 |
|
Notes and accounts receivable, net
|
|
|
212,868 |
|
|
|
217,258 |
|
Investments in and advances to affiliates
|
|
|
439,424 |
|
|
|
432,584 |
|
Other assets
|
|
|
387,491 |
|
|
|
285,423 |
|
Lumber Group assets held for sale
|
|
|
|
|
|
|
256,408 |
|
|
|
|
|
|
Total Assets
|
|
$ |
7,289,260 |
|
|
$ |
5,924,072 |
|
|
|
|
|
Liabilities and Shareholders Equity
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
Mortgage debt, nonrecourse
|
|
$ |
4,787,191 |
|
|
$ |
3,634,177 |
|
Notes payable
|
|
|
93,432 |
|
|
|
86,030 |
|
Long-term credit facility
|
|
|
|
|
|
|
56,250 |
|
Senior and subordinated debt
|
|
|
599,400 |
|
|
|
349,400 |
|
Accounts payable and accrued expenses
|
|
|
554,449 |
|
|
|
463,023 |
|
Deferred income taxes
|
|
|
354,490 |
|
|
|
294,925 |
|
Lumber Group liabilities held for sale
|
|
|
|
|
|
|
242,882 |
|
|
|
|
|
|
Total Liabilities
|
|
|
6,388,962 |
|
|
|
5,126,687 |
|
|
|
|
|
Minority Interest
|
|
|
95,773 |
|
|
|
48,474 |
|
|
Commitments and Contingencies
|
|
|
|
|
|
|
|
|
|
Company-Obligated Trust Preferred Securities
|
|
|
|
|
|
|
|
|
|
Shareholders Equity
|
|
|
|
|
|
|
|
|
Preferred stock without par value;
5,000,000 shares authorized; no shares issued
|
|
|
|
|
|
|
|
|
Common stock
$.331/3
par value
|
|
|
|
|
|
|
|
|
|
Class A, 96,000,000 shares authorized; 37,102,821 and
36,509,836 shares issued, 37,102,821 and 36,270,496
outstanding, respectively
|
|
|
12,368 |
|
|
|
12,170 |
|
|
Class B, convertible, 36,000,000 shares authorized;
13,248,480 and 13,715,992 shares issued and outstanding,
respectively
|
|
|
4,416 |
|
|
|
4,572 |
|
|
|
|
|
|
|
16,784 |
|
|
|
16,742 |
|
Additional paid-in capital
|
|
|
243,885 |
|
|
|
235,398 |
|
Retained earnings
|
|
|
552,106 |
|
|
|
496,537 |
|
|
|
|
|
|
|
812,775 |
|
|
|
748,677 |
|
|
Less treasury stock, at cost; -0- and 239,340 Class A
shares, respectively
|
|
|
|
|
|
|
(1,752 |
) |
Accumulated other comprehensive (loss) income
|
|
|
(8,250 |
) |
|
|
1,986 |
|
|
|
|
|
|
Total Shareholders Equity
|
|
|
804,525 |
|
|
|
748,911 |
|
|
|
|
Total Liabilities and Shareholders Equity
|
|
$ |
7,289,260 |
|
|
$ |
5,924,072 |
|
|
|
|
The accompanying notes are an integral part of these
consolidated financial statements.
62
Forest City Enterprises, Inc. and Subsidiaries
Consolidated Statements of Earnings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended January 31, | |
|
|
| |
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
|
(in thousands, except per share data) | |
Revenues from real estate operations
|
|
$ |
1,041,851 |
|
|
$ |
848,121 |
|
|
$ |
739,934 |
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
608,565 |
|
|
|
514,934 |
|
|
|
438,413 |
|
|
Interest expense
|
|
|
248,328 |
|
|
|
186,152 |
|
|
|
163,424 |
|
|
Loss on early extinguishment of debt
|
|
|
5,082 |
|
|
|
10,718 |
|
|
|
1,653 |
|
|
Provision for decline in real estate
|
|
|
|
|
|
|
2,134 |
|
|
|
8,221 |
|
|
Depreciation and amortization
|
|
|
176,416 |
|
|
|
121,428 |
|
|
|
106,751 |
|
|
|
|
|
|
|
1,038,391 |
|
|
|
835,366 |
|
|
|
718,462 |
|
|
|
|
Interest income
|
|
|
44,186 |
|
|
|
22,712 |
|
|
|
17,860 |
|
Equity in earnings of unconsolidated entities
|
|
|
54,392 |
|
|
|
31,751 |
|
|
|
38,684 |
|
Gain (loss) on disposition of other investments
|
|
|
438 |
|
|
|
(171 |
) |
|
|
(295 |
) |
|
|
|
Earnings before income taxes
|
|
|
102,476 |
|
|
|
67,047 |
|
|
|
77,721 |
|
|
|
|
Income tax expense (benefit)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
(15,171 |
) |
|
|
(6,246 |
) |
|
|
3,016 |
|
|
Deferred
|
|
|
52,497 |
|
|
|
30,203 |
|
|
|
26,902 |
|
|
|
|
|
|
|
37,326 |
|
|
|
23,957 |
|
|
|
29,918 |
|
|
|
|
Earnings before minority interest, discontinued operations and
cumulative effect of change in accounting principle
|
|
|
65,150 |
|
|
|
43,090 |
|
|
|
47,803 |
|
Minority interest
|
|
|
(25,094 |
) |
|
|
(9,256 |
) |
|
|
(6,307 |
) |
|
|
|
Earnings from continuing operations
|
|
|
40,056 |
|
|
|
33,834 |
|
|
|
41,496 |
|
Discontinued operations, net of tax and minority interest
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating earnings from Lumber Group
|
|
|
4,545 |
|
|
|
3,701 |
|
|
|
174 |
|
|
Operating earnings from rental properties
|
|
|
(528 |
) |
|
|
1,237 |
|
|
|
2,981 |
|
|
Gain on disposition of Lumber Group
|
|
|
11,501 |
|
|
|
|
|
|
|
|
|
|
Gain on disposition of rental properties
|
|
|
40,893 |
|
|
|
3,897 |
|
|
|
4,180 |
|
|
|
|
|
|
|
56,411 |
|
|
|
8,835 |
|
|
|
7,335 |
|
|
|
|
Cumulative effect of change in accounting principle, net of tax
|
|
|
(11,261 |
) |
|
|
|
|
|
|
|
|
|
|
|
Net earnings
|
|
$ |
85,206 |
|
|
$ |
42,669 |
|
|
$ |
48,831 |
|
|
|
|
Basic earnings per common share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings from continuing operations
|
|
$ |
0.80 |
|
|
$ |
0.68 |
|
|
$ |
0.84 |
|
|
Earnings from discontinued operations, net of tax and minority
interest
|
|
|
1.13 |
|
|
|
0.18 |
|
|
|
0.14 |
|
|
Cumulative effect of change in accounting principle, net of tax
|
|
|
(0.23 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings
|
|
$ |
1.70 |
|
|
$ |
0.86 |
|
|
$ |
0.98 |
|
|
|
|
Diluted earnings per common share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings from continuing operations
|
|
$ |
0.79 |
|
|
$ |
0.67 |
|
|
$ |
0.83 |
|
|
Earnings from discontinued operations, net of tax and minority
interest
|
|
|
1.11 |
|
|
|
0.17 |
|
|
|
0.14 |
|
|
Cumulative effect of change in accounting principle, net of tax
|
|
|
(0.23 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings
|
|
$ |
1.67 |
|
|
$ |
0.84 |
|
|
$ |
0.97 |
|
|
|
|
The accompanying notes are an integral part of these
consolidated financial statements.
63
Forest City Enterprises, Inc. and Subsidiaries
Consolidated Statements of Comprehensive Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended January 31, | |
|
|
| |
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
|
(in thousands) | |
Net earnings
|
|
$ |
85,206 |
|
|
$ |
42,669 |
|
|
$ |
48,831 |
|
|
|
|
Other comprehensive (loss) income, net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized (losses) gains on investments in securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized (loss) gain on securities, net of minority interest
|
|
|
(435 |
) |
|
|
687 |
|
|
|
(563 |
) |
|
Unrealized derivative gains (losses):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in unrealized (losses) gains on interest rate contracts,
net of minority interest
|
|
|
2,641 |
|
|
|
(2,421 |
) |
|
|
1,132 |
|
|
Change in fair value of retained interest (Note A)
|
|
|
(12,442 |
) |
|
|
4,052 |
|
|
|
8,390 |
|
|
|
|
Other comprehensive (loss) income, net of tax
|
|
|
(10,236 |
) |
|
|
2,318 |
|
|
|
8,959 |
|
|
|
|
Comprehensive income
|
|
$ |
74,970 |
|
|
$ |
44,987 |
|
|
$ |
57,790 |
|
|
|
|
Consolidated Statements of Shareholders Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
Accumulated | |
|
|
|
|
|
|
|
|
Additional | |
|
|
|
Treasury Stock | |
|
Other | |
|
|
|
|
Class A | |
|
Class B | |
|
Paid-In | |
|
Retained | |
|
| |
|
Comprehensive | |
|
|
|
|
Shares | |
|
Amount | |
|
Shares | |
|
Amount | |
|
Capital | |
|
Earnings | |
|
Shares | |
|
Amount | |
|
(Loss) Income | |
|
Total | |
|
|
| |
|
|
(in thousands) | |
Balances at January 31, 2002
|
|
|
35,101 |
|
|
$ |
11,700 |
|
|
|
15,125 |
|
|
$ |
5,042 |
|
|
$ |
228,263 |
|
|
$ |
432,939 |
|
|
|
762 |
|
|
$ |
(6,140 |
) |
|
$ |
(9,291 |
) |
|
$ |
662,513 |
|
Net earnings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
48,831 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
48,831 |
|
Other comprehensive income, net of tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,959 |
|
|
|
8,959 |
|
Dividends $ .23 per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(11,422 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(11,422 |
) |
Conversion of Class B to Class A shares
|
|
|
577 |
|
|
|
192 |
|
|
|
(577 |
) |
|
|
(192 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercise of stock options
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,422 |
|
|
|
|
|
|
|
(192 |
) |
|
|
1,715 |
|
|
|
|
|
|
|
3,137 |
|
Income tax benefits from stock option exercises
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,430 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,430 |
|
Amortization of unearned compensation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
914 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
914 |
|
|
|
|
Balances at January 31, 2003
|
|
|
35,678 |
|
|
|
11,892 |
|
|
|
14,548 |
|
|
|
4,850 |
|
|
|
232,029 |
|
|
|
470,348 |
|
|
|
570 |
|
|
|
(4,425 |
) |
|
|
(332 |
) |
|
|
714,362 |
|
Net earnings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
42,669 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
42,669 |
|
Other comprehensive income, net of tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,318 |
|
|
|
2,318 |
|
Dividends $.33 per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(16,480 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(16,480 |
) |
Conversion of Class B to Class A shares
|
|
|
832 |
|
|
|
278 |
|
|
|
(832 |
) |
|
|
(278 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercise of stock options
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,975 |
|
|
|
|
|
|
|
(218 |
) |
|
|
1,660 |
|
|
|
|
|
|
|
3,635 |
|
Income tax benefits from stock option exercises
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,212 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,212 |
|
Restricted stock issued
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,013 |
) |
|
|
|
|
|
|
(113 |
) |
|
|
1,013 |
|
|
|
|
|
|
|
|
|
Amortization of unearned compensation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,195 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,195 |
|
|
|
|
Balances at January 31, 2004
|
|
|
36,510 |
|
|
|
12,170 |
|
|
|
13,716 |
|
|
|
4,572 |
|
|
|
235,398 |
|
|
|
496,537 |
|
|
|
239 |
|
|
|
(1,752 |
) |
|
|
1,986 |
|
|
|
748,911 |
|
Net earnings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
85,206 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
85,206 |
|
Other comprehensive income, net of tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(10,236 |
) |
|
|
(10,236 |
) |
Dividends $ .59 per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(29,637 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(29,637 |
) |
Conversion of Class B to Class A shares
|
|
|
467 |
|
|
|
156 |
|
|
|
(467 |
) |
|
|
(156 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercise of stock options
|
|
|
126 |
|
|
|
42 |
|
|
|
|
|
|
|
|
|
|
|
3,566 |
|
|
|
|
|
|
|
(239 |
) |
|
|
1,752 |
|
|
|
|
|
|
|
5,360 |
|
Income tax benefits from stock option exercises
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,256 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,256 |
|
Amortization of unearned compensation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,832 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,832 |
|
Distribution of accumulated equity to minority partners
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,167 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,167 |
) |
|
|
|
Balances at January 31, 2005
|
|
|
37,103 |
|
|
$ |
12,368 |
|
|
|
13,249 |
|
|
$ |
4,416 |
|
|
$ |
243,885 |
|
|
$ |
552,106 |
|
|
|
|
|
|
$ |
|
|
|
$ |
(8,250 |
) |
|
$ |
804,525 |
|
|
|
|
The accompanying notes are an integral part of these
consolidated financial statements.
64
Forest City Enterprises, Inc. and Subsidiaries
Consolidated Statements of Cash Flows
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended January 31, | |
|
|
| |
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
|
(in thousands) | |
Cash Flows from Operating Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rents and other revenues received
|
|
$ |
1,080,806 |
|
|
$ |
881,572 |
|
|
$ |
793,055 |
|
|
Interest received
|
|
|
44,064 |
|
|
|
22,572 |
|
|
|
26,937 |
|
|
Cash distributions from operations of unconsolidated entities
|
|
|
74,008 |
|
|
|
25,126 |
|
|
|
20,551 |
|
|
Proceeds from land sales
|
|
|
96,219 |
|
|
|
69,276 |
|
|
|
65,447 |
|
|
Land development expenditures
|
|
|
(67,329 |
) |
|
|
(31,059 |
) |
|
|
(45,595 |
) |
|
Operating expenditures
|
|
|
(602,059 |
) |
|
|
(626,379 |
) |
|
|
(484,358 |
) |
|
Interest paid
|
|
|
(249,809 |
) |
|
|
(192,707 |
) |
|
|
(172,318 |
) |
|
|
|
|
|
Net cash provided by operating activities
|
|
|
375,900 |
|
|
|
148,401 |
|
|
|
203,719 |
|
|
|
|
Cash Flows from Investing Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
|
(881,065 |
) |
|
|
(438,432 |
) |
|
|
(552,305 |
) |
|
Proceeds from disposition of Lumber Group
|
|
|
35,000 |
|
|
|
|
|
|
|
|
|
|
Proceeds from disposition of rental properties and other
investments
|
|
|
94,209 |
|
|
|
2,549 |
|
|
|
25,913 |
|
|
Change in investments in and advances to real estate affiliates
|
|
|
(102,143 |
) |
|
|
25,461 |
|
|
|
(66,353 |
) |
|
|
|
|
|
Net cash used in investing activities
|
|
|
(853,999 |
) |
|
|
(410,422 |
) |
|
|
(592,745 |
) |
|
|
|
Cash Flows from Financing Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance of senior notes
|
|
|
250,000 |
|
|
|
300,000 |
|
|
|
|
|
|
Payment of senior notes issuance costs
|
|
|
(8,070 |
) |
|
|
(8,151 |
) |
|
|
|
|
|
Retirement of senior notes
|
|
|
|
|
|
|
(208,500 |
) |
|
|
|
|
|
Proceeds from borrowings under the long-term credit facility
|
|
|
|
|
|
|
19,000 |
|
|
|
178,000 |
|
|
Payments on long-term credit facility
|
|
|
(56,250 |
) |
|
|
(98,000 |
) |
|
|
(96,750 |
) |
|
Proceeds from nonrecourse mortgage debt
|
|
|
1,195,138 |
|
|
|
963,583 |
|
|
|
779,749 |
|
|
Principal payments on nonrecourse mortgage debt
|
|
|
(592,146 |
) |
|
|
(572,849 |
) |
|
|
(373,517 |
) |
|
Proceeds from notes payable
|
|
|
69,777 |
|
|
|
95,066 |
|
|
|
26,760 |
|
|
Payments on notes payable
|
|
|
(86,581 |
) |
|
|
(22,151 |
) |
|
|
(24,206 |
) |
|
Repayment of Lumber Group securitization agreement
|
|
|
|
|
|
|
(55,000 |
) |
|
|
|
|
|
Change in restricted cash and book overdrafts
|
|
|
(81,407 |
) |
|
|
(103,990 |
) |
|
|
(14,765 |
) |
|
Payment of deferred financing costs
|
|
|
(24,855 |
) |
|
|
(33,603 |
) |
|
|
(10,944 |
) |
|
Exercise of stock options
|
|
|
5,360 |
|
|
|
3,635 |
|
|
|
3,137 |
|
|
Dividends paid to shareholders
|
|
|
(29,099 |
) |
|
|
(14,960 |
) |
|
|
(10,912 |
) |
|
(Decrease) increase in minority interest
|
|
|
(18,957 |
) |
|
|
(16,924 |
) |
|
|
4,776 |
|
|
|
|
|
|
Net cash provided by financing activities
|
|
|
622,910 |
|
|
|
247,156 |
|
|
|
461,328 |
|
|
|
|
Net increase (decrease) in cash and equivalents
|
|
|
144,811 |
|
|
|
(14,865 |
) |
|
|
72,302 |
|
Cash and equivalents at beginning of year
|
|
|
107,491 |
|
|
|
122,356 |
|
|
|
50,054 |
|
|
|
|
Cash and equivalents at end of year
|
|
$ |
252,302 |
|
|
$ |
107,491 |
|
|
$ |
122,356 |
|
|
|
|
The accompanying notes are an integral part of these
consolidated financial statements.
65
Forest City Enterprises, Inc. and Subsidiaries
Consolidated Statements of Cash Flows (continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended January 31, | |
|
|
| |
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
|
(in thousands) | |
Reconciliation of Net Earnings to Cash Provided by Operating
Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Earnings
|
|
$ |
85,206 |
|
|
$ |
42,669 |
|
|
$ |
48,831 |
|
|
Minority interest
|
|
|
25,094 |
|
|
|
9,256 |
|
|
|
6,307 |
|
|
Depreciation
|
|
|
144,517 |
|
|
|
98,767 |
|
|
|
86,956 |
|
|
Amortization
|
|
|
31,899 |
|
|
|
22,661 |
|
|
|
19,795 |
|
|
Equity in earnings of unconsolidated entities
|
|
|
(54,392 |
) |
|
|
(31,751 |
) |
|
|
(38,684 |
) |
|
Cash distributions from operations of unconsolidated entities
|
|
|
74,008 |
|
|
|
25,126 |
|
|
|
20,551 |
|
|
Deferred income taxes
|
|
|
69,298 |
|
|
|
32,032 |
|
|
|
27,533 |
|
|
(Gain) loss on disposition of other investments
|
|
|
(438 |
) |
|
|
171 |
|
|
|
295 |
|
|
Provision for decline in real estate
|
|
|
|
|
|
|
2,134 |
|
|
|
8,221 |
|
|
Loss on early extinguishment of debt
|
|
|
5,082 |
|
|
|
10,718 |
|
|
|
1,653 |
|
|
Discontinued operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on early extinguishment of debt
|
|
|
2,576 |
|
|
|
190 |
|
|
|
|
|
|
|
Provision for decline in real estate
|
|
|
|
|
|
|
1,104 |
|
|
|
|
|
|
|
Depreciation
|
|
|
3,785 |
|
|
|
6,349 |
|
|
|
9,330 |
|
|
|
Amortization
|
|
|
404 |
|
|
|
635 |
|
|
|
1,032 |
|
|
|
Gain on disposition of rental properties and Lumber Group
|
|
|
(92,245 |
) |
|
|
(6,769 |
) |
|
|
(6,969 |
) |
|
|
Minority interest
|
|
|
3,835 |
|
|
|
294 |
|
|
|
106 |
|
|
Cumulative effect of change in accounting principle
|
|
|
18,628 |
|
|
|
|
|
|
|
|
|
|
Decrease in land included in projects under development
|
|
|
5,347 |
|
|
|
29,202 |
|
|
|
204 |
|
|
Decrease in land included in completed rental properties
|
|
|
2,590 |
|
|
|
|
|
|
|
341 |
|
|
(Increase) decrease in land held for development or sale
|
|
|
(11,520 |
) |
|
|
1,586 |
|
|
|
(10,843 |
) |
|
(Increase) decrease in notes and accounts receivable
|
|
|
(15,461 |
) |
|
|
(80,909 |
) |
|
|
14,585 |
|
|
Decrease (increase) in inventories
|
|
|
861 |
|
|
|
(7,502 |
) |
|
|
609 |
|
|
Decrease (increase) in other assets
|
|
|
1,538 |
|
|
|
(39,143 |
) |
|
|
(37,841 |
) |
|
Increase in accounts payable and accrued expenses
|
|
|
75,288 |
|
|
|
31,581 |
|
|
|
51,707 |
|
|
|
|
|
|
Net cash provided by operating activities
|
|
$ |
375,900 |
|
|
$ |
148,401 |
|
|
$ |
203,719 |
|
|
|
|
The accompanying notes are an integral part of these
consolidated financial statements.
66
Forest City Enterprises, Inc. and Subsidiaries
Consolidated Statements of Cash Flows (continued)
Supplemental Non-Cash Disclosures:
The schedule below represents the effect of the following
non-cash transactions for the years ended January 31:
|
|
|
|
|
2005
|
|
|
|
Change in consolidation methods due to FIN No. 46 (R). |
|
|
|
|
Change to full consolidation method of accounting from equity
method due to acquisition of partners interests in four
properties: |
|
|
|
|
Lenox Park, Lenox Club and Pavilion in
the Residential Group and Tangerine in the Land
Development Group. |
|
|
|
|
Modification of certain provisions of the Companys
arrangement with its partner in the New York operations for
certain property partnerships. |
|
|
|
|
Decrease of ownership interest in Victoria Gardens, a
retail center in Rancho Cucamonga, California, due to admission
of additional partner. |
|
|
|
|
Disposition of the Lumber Group. |
|
|
|
|
Disposition of Regency Towers, Woodlake, Bridgewater, Trellis
at Lees Mill, Hunting Park, Arboretum,
Flatbush Avenue, Colony Woods and Silver
Hill. |
|
|
|
|
Dividends declared but not yet paid. |
|
2004
|
|
|
|
Increase in interest in Station Square Freight House, a
specialty retail center. |
|
|
|
|
Disposition of interest in Trowbridge, a supported-living
community. |
|
|
|
|
Increase in long-term debt and other assets related to the
consolidation of a secured borrowing. |
|
|
|
|
Acquisitions of additional interests in ten syndicated
residential properties: |
|
|
|
|
Arboretum Place, Bowin, Bridgewater, Drake,
Enclave, Grand, |
|
|
|
|
Lakeland, Lofts at 1835 Arch, Silver Hill and
Trellis at Lees Mill |
|
|
|
|
Acquisition of Grove, an apartment community. |
|
|
|
|
Change to equity method of accounting from full consolidation
due to admission of a 50% partner in San Francisco
Centre, a retail project under development. |
|
|
|
|
Dividends declared but not yet paid. |
|
2003
|
|
|
|
Dividends declared but not yet paid. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended January 31, | |
|
|
| |
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
|
(in thousands) | |
Operating Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Decrease (increase) in notes and accounts receivable
|
|
$ |
37,078 |
|
|
$ |
(204 |
) |
|
$ |
|
|
|
Increase in land held for development or sale
|
|
|
(12,534 |
) |
|
|
|
|
|
|
|
|
|
Increase in other assets
|
|
|
(136,805 |
) |
|
|
(45,016 |
) |
|
|
|
|
|
Increase in deferred profit
|
|
|
4,086 |
|
|
|
|
|
|
|
|
|
|
Decrease in deferred taxes
|
|
|
(3,038 |
) |
|
|
|
|
|
|
|
|
|
Increase in accounts payable and accrued expenses
|
|
|
42,748 |
|
|
|
23,813 |
|
|
|
510 |
|
|
|
|
|
|
Total effect on operating activities
|
|
$ |
(68,465 |
) |
|
$ |
(21,407 |
) |
|
$ |
510 |
|
|
|
|
Investing Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reduction in investments in and advances to real estate
affiliates
|
|
$ |
44,766 |
|
|
$ |
19,709 |
|
|
$ |
|
|
|
Increase in completed rental properties
|
|
|
(559,145 |
) |
|
|
(227,902 |
) |
|
|
|
|
|
|
|
|
|
Total effect on investing activities
|
|
$ |
(514,379 |
) |
|
$ |
(208,193 |
) |
|
$ |
|
|
|
|
|
Financing Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in notes and loans payable
|
|
$ |
7,065 |
|
|
$ |
(286 |
) |
|
$ |
|
|
|
Increase in long-term debt
|
|
|
|
|
|
|
29,000 |
|
|
|
|
|
|
Increase in nonrecourse mortgage debt
|
|
|
542,363 |
|
|
|
227,911 |
|
|
|
|
|
|
Increase in restricted cash
|
|
|
(5,661 |
) |
|
|
|
|
|
|
|
|
|
Increase (decrease) in minority interest
|
|
|
39,615 |
|
|
|
(25,505 |
) |
|
|
|
|
|
Dividends declared but not yet paid
|
|
|
(538 |
) |
|
|
(1,520 |
) |
|
|
(510 |
) |
|
|
|
|
|
Total effect on financing activities
|
|
$ |
582,844 |
|
|
$ |
229,600 |
|
|
$ |
(510 |
) |
|
|
|
The accompanying notes are an integral part of these
consolidated financial statements.
67
Forest City Enterprises, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
|
|
A. |
Summary of Significant Accounting Policies |
Nature of Business
Forest City Enterprises, Inc. (the Company)
principally engages in the ownership, development, management
and acquisition of commercial and residential real estate
throughout the United States. The Company operates through three
strategic business units. The Commercial Group, the
Companys largest business unit, owns, develops, acquires
and operates regional malls, specialty/urban retail centers,
office buildings, hotels and mixed-use projects. New York City
operations through our partnership with Forest City Ratner
Companies are part of the Commercial Group. The Residential
Group owns, develops, acquires, and operates residential
rental property, including upscale and middle-market apartments,
adaptive re-use developments and supported-living facilities.
Real Estate Groups are the combined Commercial and
Residential Groups. The Land Development Group acquires
and sells both land and developed lots to residential,
commercial and industrial customers. It also owns and develops
land into master-planned communities and mixed-use projects. The
Companys Lumber Group (formerly presented as Lumber
Trading Group) was sold on November 12, 2004 to its
employees and is no longer a strategic business unit or
reportable segment. The assets and liabilities of Lumber Group
were classified as held for sale on the Consolidated Balance
Sheet at January 31, 2004. The operating results of Lumber
Group have been included in discontinued operations for the
years ended January 31, 2005, 2004 and 2003 in the
Consolidated Statements of Earnings.
The New Jersey Nets, (the Nets), a franchise
of the National Basketball Association in which the Company is
an equity investor, is a reportable segment of the Company.
The Company has approximately $7.3 billion in total assets
in 19 states and the District of Columbia at
January 31, 2005. The Companys core markets include
New York City/ Philadelphia metropolitan area, Denver, Boston,
Greater Washington, D.C./ Baltimore metropolitan area and
California. The Company is headquartered in Cleveland, Ohio.
Principles of Consolidation
The accompanying consolidated financial statements include the
accounts of Forest City Enterprises, Inc., its wholly-owned
subsidiaries and entities which it controls in accordance with
Accounting Research Bulletin No. 51 Consolidated
Financial Statements, Statement of Financial Accounting
Standards (SFAS) No. 94 Consolidation of
All Majority-Owned Subsidiaries and the Financial
Accounting Standards Board Interpretation (FIN)
No. 46 (R)Consolidation of Variable Interest
Entities.
Variable interest entities (VIEs) are entities in
which the equity investors do not have a controlling financial
interest or do not have sufficient equity at risk for the entity
to finance its activities without additional subordinated
financial support. In accordance with
FIN No. 46 (R), the Company consolidates VIEs for
which it has a variable interest (or a combination of variable
interests) that will absorb a majority of the entitys
expected losses, receive a majority of the entitys
expected residual returns, or both, based on an assessment
performed at the time the Company becomes involved with the
entity. The Company reconsiders this assessment only if the
entitys governing documents or the contractual
arrangements among the parties involved change in a manner that
changes the characteristics or adequacy of the entitys
equity investment at risk, some or all of the equity investment
is returned to the investors and other parties become exposed to
expected losses of the entity, the entity undertakes additional
activities or acquires additional assets beyond those that were
anticipated at inception or at the last reconsideration date
that increase its expected losses, or the entity receives an
additional equity investment that is at risk, or curtails or
modifies its activities in a way that decreases its expected
losses.
For entities not deemed to be VIEs, the Company consolidates
those entities in which it owns a majority of the voting
securities or interests, except in those instances in which the
minority voting interest owner effectively participates through
substantive participative rights, as discussed in Emerging
Issues Task Force (EITF) No. 96-16 and
Statement of Position (SOP) No. 78-9.
Substantive participatory rights include the ability to select,
terminate, and set compensation of the investees
management, the ability to participate in capital and operating
decisions of the investee (including budgets), in the ordinary
course of business.
Use of Estimates
The preparation of consolidated financial statements in
conformity with accounting principles generally accepted in the
United States of America requires the Company to make estimates
and assumptions in certain circumstances that affect amounts
reported in the accompanying consolidated financial statements
and related notes. Some of the critical estimates made by the
Company include, but are not limited to, estimates of useful
lives for long-lived assets, reserves for collection on accounts
and notes receivable and other investments, and provisions for
decline in real estate and the computation of expected losses on
VIEs. Actual results could differ.
Reclassification
Certain prior years amounts in the accompanying
consolidated financial statements have been reclassified to
conform to the current years presentation.
68
Forest City Enterprises, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(continued)
|
|
A. |
Summary of Significant Accounting Policies (continued) |
Fiscal Year
The years 2004, 2003 and 2002 refer to the fiscal years ended
January 31, 2005, 2004 and 2003, respectively.
Land Operations
Land held for development or sale is stated at the lower of
carrying amount or fair market value less cost to sell.
Recognition of Revenue
Real Estate Sales The Company recognizes
gains on sales of real estate pursuant to the provisions of
SFAS No. 66 Accounting for Sales of Real
Estate. The specific timing of a sale is measured against
various criteria in SFAS No. 66 related to the terms
of the transaction and any continuing involvement in the form of
management or financial assistance associated with the property.
If the sales criteria are not met, the Company defers gain
recognition and accounts for the continued operations of the
property by applying the deposit, finance, installment or cost
recovery methods, as appropriate, until the sales criteria are
met.
The Company follows the provisions of SFAS No. 144
Accounting for the Impairment or Disposal of Long-Lived
Assets for reporting dispositions of operating properties.
Pursuant to the definition of a component of an entity in
SFAS No. 144, assuming no significant continuing
involvement, all earnings of properties which have been sold or
determined by management to be held for sale are reported as
discontinued operations. The Company considers assets held for
sale when the transaction has been approved by the appropriate
level of management and there are no significant contingencies
related to the sale that may prevent the transaction from
closing. In most transactions, these contingencies are not
satisfied until the actual closing and, accordingly, the
property is not identified as held for sale until the closing
actually occurs. However, each potential sale is evaluated based
on its separate facts and circumstances.
Leasing Operations The Company enters into
leases with tenants in its rental properties. The lease terms of
tenants occupying space in the retail centers and office
buildings range from one to 25 years, excluding leases with
certain anchor tenants which typically run longer. Minimum rents
are recognized on a straight-line basis over the term of the
related leases. Overage rents are recognized as revenues when
tenants sales exceed contractual amounts. Recoveries from
tenants for taxes, insurance, and other commercial property
operating expenses are recognized as revenues in the period the
applicable costs are incurred. See Note L for further
information on tenant reimbursements.
Construction Revenue and profit on long-term
fixed-price contracts are recorded using the
percentage-of-completion method. On reimbursable cost-plus fee
contracts, revenues are recorded in the amount of the accrued
reimbursable costs plus proportionate fees at the time the costs
are incurred. The Company currently has one long-term
fixed-price arrangement in its Commercial Group to complete an
approximate 1,100,000-square-foot office building in Brooklyn,
New York.
Recognition of Costs and Expenses
Operating expenses primarily represent the recognition of
operating costs, which are charged to operations as incurred,
administrative expenses and taxes other than income taxes.
Interest expense and real estate taxes during development and
construction are capitalized as a part of the project cost.
The Company provides an allowance for doubtful accounts against
the portion of accounts or notes receivable that is estimated to
be uncollectible. Such allowances are reviewed and updated
quarterly for changes in expected collectibility.
Depreciation is computed using the straight-line method over the
estimated useful life of the asset. The estimated useful lives
of buildings and first generation tenant allowances are
primarily 50 years. Subsequent tenant improvements are
amortized over its estimated useful life, which typically
approximates the life of the tenant lease.
Major improvements and tenant improvements are capitalized and
expensed through depreciation charges. Repairs, maintenance and
minor improvements are expensed as incurred.
A variety of costs are incurred in the acquisition, development
and leasing of properties. After determination is made to
capitalize a cost, it is allocated to the specific component of
a project that is benefited. Determination of when a development
project is substantially complete and capitalization must cease
involves a degree of judgment. The Companys capitalization
policy on development properties is guided by
SFAS No. 34 Capitalization of Interest
Cost and SFAS No. 67 Accounting for Costs
and the Initial Rental Operations of Real Estate
Properties. The costs of land and buildings under
development include specifically identifiable costs. The
capitalized costs include pre-construction costs essential to
the development of the property, development costs, construction
costs, interest costs, real estate taxes, salaries and related
costs and other costs incurred during the period of development.
The Company considers a construction project as substantially
completed and held available for occupancy upon the completion
of tenant improvements, but no later than one year from
cessation of major construction activity. The Company ceases
capitalization on the portion substantially completed and
occupied or held available for occupancy, and capitalizes only
those costs associated with the portion under construction.
Costs and accumulated depreciation applicable to assets retired
or sold are eliminated from the respective accounts and any
resulting gains or losses are reported in the Consolidated
Statements of Earnings.
69
Forest City Enterprises, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(continued)
|
|
A. |
Summary of Significant Accounting Policies (continued) |
The Company reviews its properties to determine if its carrying
costs will be recovered from future operating cash flows
whenever events or changes indicate that recoverability of
long-lived assets may not be assured. In cases where the Company
does not expect to recover its carrying costs, an impairment
loss is recorded as a provision for decline in real estate.
Investments in Unconsolidated Entities
The Company accounts for its investments in unconsolidated
entities (included in Investments in and Advances to Affiliates
on the Consolidated Balance Sheets) using the equity method of
accounting whereby the cost of an investment is adjusted for the
Companys share of income or loss from the date of
acquisition, and reduced by distributions received. The income
or loss for each unconsolidated entity is allocated in
accordance with the provisions of the applicable operating
agreements, which may differ from the ownership interest held by
each investor. Differences between the Companys carrying
value of its investment in the unconsolidated entities and the
Companys underlying equity of such unconsolidated entities
are amortized over the respective lives of the underlying assets
or liabilities, as applicable. The Company records income or
loss in certain unconsolidated entities based on the
distribution priorities, which may change upon the achievement
of certain return thresholds.
Minority Interest
Interests held by partners in real estate partnerships
consolidated by the Company are reflected in minority interest
on the Consolidated Balance Sheets. Minority interest represents
the minority partners share of the underlying net assets
of our consolidated subsidiaries. Distributions to minority
partners in excess of their recorded minority interest balance
related to refinancing proceeds from nonrecourse debt, which
generally arise from appreciation of the underlying real estate
assets, are reported as a reduction of additional
paid-in-capital in the Consolidated Statements of
Shareholders Equity. In situations where a partners
minority interest balance is negative, the Company records
additional minority interest expense in its consolidated
statements of earnings when there is no legal obligation for the
partner to restore their deficit capital account, except as
described above involving distributions on nonrecourse debt
refinancing proceeds. If a partner has a legal obligation to
repay its deficit capital account, the Company will record such
amount as an investment in and advances to affiliates on its
Consolidated Balance Sheets if management determines such
amounts are collectible and legally enforceable (subject to a
contractual obligation).
Allowance for Projects Under Development
The Company records an allowance for development project
write-offs for its Projects Under Development (included in Real
Estate, at cost on its Consolidated Balance Sheets). Specific
projects are written off against this allowance when it is
determined by management that the project will not be developed.
The allowance is adjusted on a quarterly basis based on the
Companys actual development project write-off history. The
allowance increased by $900,000, $-0- and $3,500,000 for the
years ended January 31, 2005, 2004 and 2003, respectively,
which were recorded as operating expenses in the Consolidated
Statements of Earnings.
Acquisition of Rental Properties
Upon acquisition of rental property, the Company estimates the
fair value of acquired tangible assets, consisting of land,
building and improvements, and identified intangible assets and
liabilities generally consisting of the fair value of
(i) above and below market leases, (ii) in-place
leases and (iii) tenant relationships. The Company
allocates the purchase price to the assets acquired and
liabilities assumed based on their relative fair values. In
estimating the fair value of the tangible and intangible assets
acquired, the Company considers information obtained about each
property as a result of its due diligence and marketing and
leasing activities, and utilizes various valuation methods, such
as estimated cash flow projections utilizing appropriate
discount and capitalization rates, estimates of replacement
costs net of depreciation, and available market information. The
fair value of the tangible assets of an acquired property
considers the value of the property as if it were vacant.
Capitalized Software Costs
Costs related to software developed or obtained for internal use
are capitalized pursuant to SOP No. 98-1 Accounting
for the Costs of Computer Software Developed or Obtained for
Internal Use, and amortized using the straight-line method
over their estimated useful life. At January 31, 2005, 2004
and 2003, the Company has capitalized approximately $10,639,000,
$3,074,000 and $868,000 of capitalized software net of
amortization, respectively.
Cash and Equivalents
The Company considers all highly liquid instruments purchased
with a maturity of three months or less to be cash equivalents.
Cash equivalents are stated at cost, which approximates market
value.
The Company maintains operating cash and reserves for
replacement balances in financial institutions which, from time
to time, may exceed Federally-insured limits. The Company
periodically assesses the financial condition of these
institutions and believes that the risk of loss is minimal.
70
Forest City Enterprises, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(continued)
|
|
A. |
Summary of Significant Accounting Policies (continued) |
Restricted Cash
Restricted cash represents legally restricted deposits with
financial institutions for taxes and insurance, security
deposits, capital replacement, improvement and operating
reserves, bond funds, development escrows, construction escrows
and collateral on total rate of return swaps.
Allowance for Doubtful Accounts and Reserves on
Notes Receivable
The Company records allowances for rent receivables from
commercial tenants that are deemed to be uncollectible. These
allowances are based on managements estimate of
receivables that will not be realized from cash receipts in
subsequent periods. The allowance against our straight line rent
receivable is based on our historical experience with early
tenant lease terminations. There is a risk that our estimate of
the expected activity of current tenants may not accurately
reflect future events. If the estimate does not accurately
reflect future tenant vacancies, the reserve for straight-line
rent receivable may be over or understated by the actual tenant
vacancies that occur. The Company estimates the allowance for
notes receivable based on its assessment of the collectibility
of the note. The assessment of collectibility is based largely
on expected future cash flows estimated to be paid to the
Companys limited partners. If the estimate of expected
future cash flows does not accurately reflect actual events, our
reserve on notes receivable may be over or understated by the
actual cash flows that occur.
Investments in Partnerships
As is customary within the real estate industry, the Company
invests in certain projects through partnerships and limited
liability entities. The Company may provide funding for certain
of its partners equity contributions. Such advances are
typically interest-bearing or entitle the Company to a
preference on and of such advances on property cash flows and
are included in investments in and advances to affiliates in the
accompanying Consolidated Balance Sheets.
Other Assets
Included in other assets are costs incurred in connection with
obtaining financing which are deferred and amortized on a
straight-line basis, which approximates the effective interest
method, over the life of the related debt. The amortization of
these costs was $14,077,000, $10,445,000 and $8,573,000 for the
years ended January 31, 2005, 2004 and 2003, respectively,
and is included as depreciation and amortization in the
Consolidated Statements of Earnings. Costs incurred in
connection with leasing space to tenants are also included in
other assets and are deferred and amortized using the straight
line method over the lives of the related leases.
Investments in securities classified as available-for-sale are
reflected in other assets at market value with the unrealized
gains or losses reflected as accumulated other comprehensive
income (loss) in Statements of Shareholders Equity.
Other Comprehensive Income
Net unrealized gains or losses on securities, net of tax, are
included in other comprehensive income (OCI) and
represents the difference between the market value of
investments in unaffiliated companies that are available for
sale at the balance sheet date and the Companys cost. Also
included in OCI is our portion of the unrealized gains and
losses, net of tax, on the effective portions of derivative
instruments designated and qualified as cash flow hedges and
changes in fair value of retained interest. The amount of income
tax (benefit) expense related to OCI was $(5,397,000),
$1,299,000 and $(217,000) for the years ended January 31,
2005, 2004 and 2003, respectively.
The following table summarizes the components of accumulated
other comprehensive (loss) income, net of minority interest and
tax.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
January 31, | |
|
|
| |
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
|
(in thousands) | |
Unrealized gain (loss) on securities
|
|
$ |
213 |
|
|
$ |
648 |
|
|
$ |
(39 |
) |
|
Unrealized (losses) gains on interest rate contracts
|
|
|
(8,463 |
) |
|
|
(11,104 |
) |
|
|
(8,683 |
) |
|
Fair value of retained interest
|
|
|
|
|
|
|
12,442 |
|
|
|
8,390 |
|
|
|
|
Accumulated Other Comprehensive (Loss) Income
|
|
$ |
(8,250 |
) |
|
$ |
1,986 |
|
|
$ |
(332 |
) |
|
|
|
71
Forest City Enterprises, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(continued)
|
|
A. |
Summary of Significant Accounting Policies (continued) |
Fair Value of Financial Instruments
The Company estimates the fair value of its debt instruments by
discounting future cash payments at interest rates that the
Company believes approximates the current market. The carrying
amount of the Companys total fixed-rate debt at
January 31, 2005 was $4,002,854,000 compared to an
estimated fair value of $4,101,197,000.
The Company estimates the fair value of its hedging instruments
based on interest rate market pricing models. At
January 31, 2005 and 2004, London InterBank Offered Rate
(LIBOR) interest rate caps were reported at their
fair value of approximately $1,405,000 and $2,528,000,
respectively, in other assets in the Consolidated Balance
Sheets. The fair value of interest rate swap and floor
agreements at January 31, 2005 and 2004 is an unrealized
loss of approximately $1,394,000 and $9,491,000, respectively,
and is included in accounts payable and accrued expenses in the
Consolidated Balance Sheets.
Accounting for Derivative Instruments and Hedging
Activities
The Company generally maintains an overall interest rate risk
management strategy that incorporates the use of derivative
instruments to minimize significant unplanned decreases in
earnings and cash flow that may be caused by interest rate
volatility. Derivative instruments that are used as part of the
Companys strategy include interest rate swaps and option
contracts that have indices related to the pricing of specific
balance sheet liabilities. The Company enters into interest rate
swaps to convert certain floating-rate debt to fixed-rate
long-term debt, and vice-versa, depending on market conditions.
Option products utilized include interest rate caps, floors and
Treasury options. The use of these option products is consistent
with the Companys risk management objective to reduce or
eliminate exposure to variability in future cash flows primarily
attributable to changes in benchmark rates relating to
forecasted financings, and the variability in cash flows
attributable to increases relating to interest payments on its
floating-rate debt. The caps and floors have typical durations
ranging from one to three years while the Treasury options are
for periods of five to 10 years. The Company also enters
into interest rate swap agreements for hedging purposes for
periods that are generally one to five years. The Company does
not have any treasury options outstanding at January 31,
2005.
The principal credit risk to the Company through its interest
rate risk management strategy is the potential inability of the
financial institution from which the derivative financial
instruments were purchased to cover all of its obligations. If a
counterparty fails to fulfill its performance obligations under
a derivative contract, the Companys credit risk will equal
the fair-value gain in a derivative. To mitigate this exposure,
the Company generally purchases its derivative financial
instruments from either the institution that holds the debt or
from institutions with a minimum A- credit rating.
All derivatives are reported in the Consolidated Balance Sheets
at their fair value. On the date that the Company enters into a
derivative contract, it designates the derivative as a hedge of
a forecasted transaction or the variability of cash flows that
are to be paid in connection with a recognized or forecasted
liability (a cash flow hedge), or to convert certain
fixed-rate long-term debt to variable-rate debt (a fair
value hedge). The effective portion of the change in fair
value of a derivative that is designated and qualifies as a cash
flow hedge is recorded in OCI until earnings are affected by the
variability of cash flows of the hedged transaction. The
ineffective portion of all hedges is immediately recognized as
interest expense in the Consolidated Statement of Earnings.
The Company assesses hedge effectiveness based on the total
changes in cash flows on its interest rate caps and Treasury
options as described by the Derivative Implementation Group
(DIG) Issue G20 Cash Flow Hedges: Assessing and
Measuring the Effectiveness of a Purchased Option Used in a Cash
Flow Hedge and records subsequent changes in fair value in
OCI, including the changes in the options time value.
Gains or losses on interest rate caps used to hedge interest
rate risk on variable-rate debt will be reclassified out of
accumulated OCI into earnings when the forecasted transaction
occurs using the caplet methodology. Gains or losses
on Treasury options used to hedge the interest rate risk
associated with the anticipated issuance of fixed-rate debt will
be reclassified from accumulated OCI into earnings over the term
of the debt, based on an effective-yield method.
The Company formally documents all relationships between hedging
instruments and hedged items, as well as its risk-management
objective and strategy for undertaking various hedge
transactions. The Company also formally assesses (both at the
hedges inception and on an ongoing basis) whether the
derivatives that are used in hedging transactions have been
highly effective in offsetting changes in the fair value or cash
flows of hedged items and whether those derivatives may be
expected to remain highly effective in future periods. The
Company discontinues hedge accounting prospectively when:
(1) it determines that the derivative is no longer
effective in offsetting changes in the fair value or cash flows
of a hedged item; (2) the derivative expires or is sold,
terminated, or exercised; (3) it is no longer probable that
the forecasted transaction will occur; or (4) management
determines that designating the derivative as a hedging
instrument is no longer appropriate.
When the Company discontinues hedge accounting because it is no
longer probable that the forecasted transaction will occur in
the originally expected period, the gain or loss on the
derivative remains in accumulated OCI and is reclassified into
earnings when the forecasted transaction affects earnings.
However, if it is probable that a forecasted transaction will
not occur by the end of the originally specified time period or
within an additional two-month period of time thereafter, the
gains and losses that were accumulated in OCI will be recognized
immediately in net earnings. In all situations in which hedge
accounting is discontinued
72
Forest City Enterprises, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(continued)
|
|
A. |
Summary of Significant Accounting Policies (continued) |
and the derivative remains outstanding, the Company will report
the derivative at its fair value in the Consolidated Balance
Sheets, immediately recognizing changes in the fair value in the
Consolidated Statement of Earnings.
For the year ended January 31, 2005, the Company recorded a
decrease in interest expense of approximately $1,110,000 in the
Consolidated Statement of Earnings, which represented the total
ineffectiveness of all cash flow hedges. For the years ended
January 31, 2004 and 2003, the Company recorded an increase
of $631,000 and $217,000, respectively, in interest expense in
the Consolidated Statement of Earnings. The amount of hedge
ineffectiveness relating to hedges designated and qualifying as
fair value hedges was not material. The amount of net derivative
losses reclassified into earnings from OCI as a result of
forecasted transactions that did not occur by the end of the
originally specified time period or within an additional
two-month period of time thereafter was $-0-, $-0- and $738,000
for the years ended January 31, 2005, 2004 and 2003,
respectively. As of January 31, 2005, the Company expects
that within the next twelve months it will reclassify amounts
recorded in accumulated OCI into earnings as interest expense of
approximately $1,749,000, net of tax.
From time to time, certain of the Companys joint ventures
(the Joint Ventures) enter into total rate of return
swaps (TRS) on various tax-exempt fixed-rate
borrowings generally held within the Joint Ventures. The TRS
convert these borrowings from a fixed-rate to a variable-rate
and provide an efficient financing product to lower the cost of
capital. In exchange for a fixed-rate, the TRS require that the
Joint Ventures pay a variable-rate, generally equivalent to the
Bond Market Association (BMA) rate. Additionally,
the Joint Ventures have guaranteed the principal balance of the
underlying borrowing. Any fluctuation in the value of the
guarantee would be offset by the fluctuation in the value of the
underlying borrowing, resulting in no financial impact to the
Joint Ventures or the Company. At January 31, 2005, the
aggregate notional amount of TRS in which the Joint Ventures
have an interest is approximately $329,440,000. The fair value
of such contracts is immaterial at January 31, 2005 and
2004. The Company believes the economic return and related risk
associated with a TRS is generally comparable to that of
nonrecourse variable-rate mortgage debt.
Income Taxes
Deferred tax assets and liabilities reflect the tax consequences
on future years of differences between the tax and financial
statement basis of assets and liabilities at year end. The
Company has recognized the benefits of its tax loss carryforward
and general business tax credits which it expects to use as a
reduction of the deferred tax expense.
Stock-Based Compensation
The Company follows APB No. 25 Accounting for Stock
Issued to Employees and related interpretations to account
for stock-based compensation. As such, compensation cost for
stock options is measured using the intrinsic value method, that
is, the excess, if any, of the quoted market price of the
Companys stock on the date of grant over the amount the
employee is required to pay for the stock.
The Company accounts for stock-based employee compensation under
the recognition and measurement principles of APB No. 25
and related interpretations. All options granted under the Plan
had an exercise price equal to the market value of the
underlying common stock on the date of grant, therefore, no
stock-based employee compensation costs have been reflected in
net earnings for stock options. Stock-based compensation costs,
net of tax, relating to restricted stock awards were charged to
net earnings in the amount of $1,107,000, $723,000 and $553,000
during the years ended January 31, 2005, 2004 and 2003,
respectively. These amounts are equal to the fair value based
amounts as computed under SFAS No. 123 Accounting
for Stock-Based Compensation. The following table
illustrates the effect on net earnings and earnings per share if
the Company had also applied the fair value recognition
provisions of SFAS No. 123 to stock options.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended January 31, | |
|
|
| |
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
|
(in thousands) | |
Net earnings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As reported
|
|
$ |
85,206 |
|
|
$ |
42,669 |
|
|
$ |
48,831 |
|
|
Deduct stock-based employee compensation expense for stock
options
determined under the fair value based method, net of related tax
effect
|
|
$ |
(3,303 |
) |
|
$ |
(3,354 |
) |
|
$ |
(2,574 |
) |
|
|
|
|
Pro forma
|
|
$ |
81,903 |
|
|
$ |
39,315 |
|
|
$ |
46,257 |
|
|
|
|
Basic earnings per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As reported
|
|
$ |
1.70 |
|
|
$ |
.86 |
|
|
$ |
.98 |
|
|
Pro forma
|
|
$ |
1.63 |
|
|
$ |
.79 |
|
|
$ |
.93 |
|
Diluted earnings per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As reported
|
|
$ |
1.67 |
|
|
$ |
.84 |
|
|
$ |
.97 |
|
|
Pro forma
|
|
$ |
1.61 |
|
|
$ |
.78 |
|
|
$ |
.92 |
|
73
Forest City Enterprises, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(continued)
|
|
A. |
Summary of Significant Accounting Policies (continued) |
Capital Stock
The Companys authorized common stock consists of
Class A common stock and Class B common stock. The
economic rights of each class of common stock are identical, but
the voting rights differ. The Class A common stock, voting
as a separate class, is entitled to elect 25% of the members of
our board of directors, while the Class B common stock,
voting as a separate class, is entitled to elect the remaining
75% of our board of directors. On all other matters, the
Class A common stock and Class B common stock vote
together as a single class, with each share of Class A
common stock entitled to one vote per share and each share of
Class B common stock entitled to ten votes per share.
Class B Common Stock is convertible into Class A
common stock on a share-for-share basis at the option of the
holder.
Earnings Per Share
Basic earnings per share is computed by dividing net earnings by
the weighted average number of common shares outstanding during
the period. Diluted earnings per share reflects the potential
dilutive effect of the Companys stock option plan by
adjusting the denominator using the treasury stock method. The
sum of the four quarters earnings per share may not equal
the annual earnings per share due to the weighting of stock and
option activity occurring during the year. All earnings per
share disclosures appearing in these financial statements were
computed assuming dilution unless otherwise indicated.
New Accounting Standards
FIN No. 46 (R)
In January 2003, FIN No. 46 Consolidation of
Variable Interest Entities was issued. In December 2003,
the FASB published a revision of the interpretation
(FIN No. 46 (R)) to clarify some of the
provisions of FIN No. 46 and to exempt certain
entities from its requirements. The objective of this
interpretation is to provide guidance on how to identify a
variable interest entity (VIE) and determine when
the assets, liabilities, non-controlling interests, and results
of operations of a VIE are to be included in the consolidated
financial statements. A company that holds a variable interest
in a VIE consolidates the entity if the companys interest
is such that the company will absorb a majority of the
VIEs expected losses and/or receive a majority of the
VIEs expected residual returns, if they occur.
FIN No. 46 (R) also requires additional
disclosures by primary beneficiaries and other significant
variable interest holders.
The Company implemented FIN No. 46 (R) on
February 1, 2004. Previously, the Company adopted the
consolidation requirements for VIEs created after
January 31, 2003 and the disclosure provisions of the
interpretation that were effective upon issuance. As a result,
the Company determined that it is the primary beneficiary of 25
previously unconsolidated VIEs representing 14 properties (19
VIEs representing eight properties in Residential Group, five
VIEs/properties in Commercial Group, and one VIE/property in
Land Development Group). Of these 25 VIEs, 14 VIEs representing
13 properties (nine VIEs representing eight properties in
Residential Group, four VIEs/properties in Commercial Group, and
one VIE/property in Land Development Group) that were previously
accounted for using the equity method of accounting have been
fully consolidated. The remaining 11 VIEs representing one
property (ten VIEs in Residential Group and one VIE/property in
Commercial Group) that were previously accounted for using the
cost method of accounting have also been fully consolidated.
In addition, five properties in the Residential Group, which
were determined to be VIEs, have been deconsolidated because the
Company is not considered the primary beneficiary of these
properties. Although the Company is an equity investor in these
properties, it lacks certain decision-making authority.
Specifically, these properties are part of government sponsored
housing
programs that are administered by the U.S. Department of
Housing and Urban Development (HUD). The Company
determined through a review of the contractual agreements for
these government sponsored programs that the decision-making
rights of HUD, a non-equity investor, are restrictive rights
that have a significant impact on these five properties. The
Company determined that HUD is the primary beneficiary of these
VIEs because it is most closely associated with the VIEs. The
VIEs activities include providing affordable housing for
those individuals that qualify as low-income individuals; which
is also HUDs primary goal, mission, or purpose. Consistent
with the provisions FIN No. 46 (R), the Company
does not consider the activities of these VIEs significant as
they only have a de minimus effect on all the principal
captions in the Consolidated Balance Sheet.
The Company recorded a charge of $18,628,000 ($11,261,000 net of
tax) for the cumulative effect of change in accounting principle
in accordance with FIN No. 46 (R), which resulted in a
reduction of net earnings. This charge consisted primarily of
the Companys share of accumulated depreciation and
amortization expense of the newly-consolidated VIEs that were
previously accounted for on the cost method.
Upon implementation of FIN No. 46 (R) on
February 1, 2004, the Company determined that it holds
variable interests in 39 other VIEs representing 39 properties
(38 in Residential Group and one in Land Development Group) for
which it is not the primary beneficiary. Of the 38 Residential
entities, five that were previously consolidated have been
subsequently deconsolidated as disclosed above in accordance
with the provisions of FIN No. 46 (R). The Company is
involved with these
74
Forest City Enterprises, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(continued)
|
|
A. |
Summary of Significant Accounting Policies (continued) |
unconsolidated VIEs as an equity holder, lender, management
agent, or through other contractual relationships. The maximum
exposure to loss as a result of the Companys involvement
with these unconsolidated VIEs was limited to its recorded
investments in those VIEs totaling approximately $25,000,000 at
February 1, 2004, which are recorded as investments in and
advances to affiliates. In addition, the Company has various
VIEs that were previously consolidated that remain consolidated
under FIN No. 46 (R).
As of January 31, 2005 the Company determined that it is
the primary beneficiary of 29 VIEs representing 18 properties
(21 VIEs representing 10 properties in Residential Group, seven
VIEs/properties in Commercial Group, and one VIE/property in
Land Development Group). As of January 31, 2005 the Company
held variable interests in 40 VIEs for which it is not the
primary beneficiary. The maximum exposure to loss as a result of
the Companys involvement with these unconsolidated VIEs is
limited to its recorded investments in those VIEs totaling
approximately $89,739,000 at January 31, 2005, which is
recorded as investments in and advances to affiliates. In
addition, the Company has various VIEs that were previously
consolidated that remain consolidated under
FIN No. 46 (R). These VIEs consist of joint
ventures that are engaged, directly or indirectly, in the
ownership, development and management of office buildings,
regional malls, specialty retail centers, apartment communities,
supported-living apartments and land development.
The total assets, nonrecourse mortgage debt, total liabilities
and minority interest of VIEs consolidated due to the
implementation of FIN No. 46 (R) for which the
Company is the primary beneficiary (net of the five
deconsolidated properties) are as follows:
|
|
|
|
|
|
|
|
|
|
|
January 31, 2005 | |
|
February 1, 2004 | |
|
|
| |
|
|
(in thousands) | |
Total Assets
|
|
$ |
877,000 |
|
|
$ |
555,000 |
|
Nonrecourse Mortgage Debt
|
|
$ |
756,000 |
|
|
$ |
520,000 |
|
Total Liabilities (including nonrecourse mortgage debt)
|
|
$ |
813,000 |
|
|
$ |
540,000 |
|
Minority Interest
|
|
$ |
64,000 |
|
|
$ |
15,000 |
|
In addition to the VIEs described above, the Company has also
determined that it is the primary beneficiary of two VIEs which
hold secured borrowings of $70,000,000 (Note J) and
$29,000,000 (Note I) as of January 31, 2005.
Other New Accounting Standards
In December 2004, the FASB issued
SFAS No. 123 (R) Share-Based Payment.
This Statement is a revision to SFAS No. 123,
Accounting for Stock-Based Compensation, and
supersedes APB Opinion No. 25 Accounting for Stock
Issued to Employees. SFAS No. 123 (R)
requires the measurement of the cost of employee services
received in exchange for an award of equity instruments based on
the grant-date fair value of the award. The cost will be
recognized over the period during which an employee is required
to provide service in exchange for the award. No compensation
cost is recognized for equity instruments for which employees do
not render service. The Company will adopt
SFAS No. 123 (R) on February 1, 2005 using
the modified prospective transition method, requiring
compensation cost to be recorded for the outstanding unvested
awards, based on the grant-date fair value of those awards
calculated using the Black-Scholes option-pricing model. Based
on unvested stock options outstanding at January 31, 2005,
the effect of adopting SFAS No. 123 (R) is
estimated to reduce the Companys net earnings by
approximately $2,000,000 for the year ending January 31,
2006. The Company has determined that it will continue with the
Black-Scholes fair-value method and that it will adopt
SFAS No. 123 (R) using the modified prospective
method.
In December 2004, the FASB issued SFAS No. 153
Exchanges of Non-Monetary Assets-Amendment of APB Opinion
No. 29. SFAS No. 153 amends APB Opinion
No. 29, Accounting for Non-Monetary
Transactions. The amendments made by SFAS No. 153 are
based on the principle that exchanges of non-monetary assets
should be measured based on the fair value of the assets
exchanged. Further, the amendments eliminate the exception for
non-monetary exchanges of similar productive assets and replace
it with a general exception for exchanges of non-monetary assets
that do not have commercial substance. The provisions in
SFAS No. 153 are effective for non-monetary asset
exchanges occurring in fiscal periods beginning after
June 15, 2005. Early application of SFAS No. 153
is permitted. The provisions of this statement shall be applied
prospectively. The Company does not expect the adoption of
SFAS No. 153 to have a material effect on the
Companys financial position, results of operations or cash
flows.
In November 2004, the FASB issued EITF Issue No. 03-13
Applying the Conditions in Paragraph 42 of
SFAS 144, Accounting for Impairment or Disposal of
Long-Lived Assets, in Determining Whether to Report Discontinued
Operations. This issue assists in the development of a
model for evaluating (a) which cash flows are to be
considered in determining whether cash flows have been or will
be eliminated and (b) what types of continuing involvement
constitute significant continuing involvement. The guidance in
this issue should be applied to a component of an enterprise
that is either disposed of or classified as held for sale in
fiscal periods beginning after December 15, 2004.
Previously reported operating results related to disposal
transactions initiated within an enterprises fiscal year
that includes the date that this consensus was ratified
(November 30, 2004)
75
Forest City Enterprises, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(continued)
A. Summary
of Significant Accounting Policies (continued)
may be reclassified. The adoption of EITF No. 03-13 did not
have a material impact on the Companys financial position,
results of operations or cash flows.
|
|
B. |
Notes and Accounts Receivable, Net |
The components of notes and accounts receivable, net are as
follows.
|
|
|
|
|
|
|
|
|
|
|
January 31, | |
|
|
| |
|
|
2005 | |
|
2004 | |
|
|
| |
|
|
(in thousands) | |
Real estate sales
|
|
$ |
10,787 |
|
|
$ |
23,221 |
|
Syndication
notes(1)
|
|
|
|
|
|
|
53,102 |
|
Straight-line rent receivable from tenants
|
|
|
78,899 |
|
|
|
67,579 |
|
Receivables from tenants
|
|
|
23,959 |
|
|
|
17,335 |
|
Stapleton Advances (see below)
|
|
|
20,875 |
|
|
|
840 |
|
Other receivables
|
|
|
89,483 |
|
|
|
82,868 |
|
|
|
|
|
|
|
224,003 |
|
|
|
244,945 |
|
Allowance for doubtful accounts
|
|
|
(11,135 |
) |
|
|
(27,687 |
) |
|
|
|
Notes and Accounts Receivable, Net
|
|
$ |
212,868 |
|
|
$ |
217,258 |
|
|
|
|
Weighted average interest rate
|
|
|
5.30% |
|
|
|
5.85% |
|
Total Notes Receivable included above
|
|
$ |
24,337 |
|
|
$ |
61,633 |
|
Due within one year
|
|
$ |
5,203 |
|
|
$ |
22,595 |
|
|
|
(1) |
The balance of the Syndication notes was eliminated as a result
of the adoption of FIN No. 46 (R). See below for
further details. |
Stapleton Land
Stapleton Land has made certain advances to the Park Creek
Metropolitan District (the District) for in-tract
infrastructure. The advances are subordinate to the
Districts senior and subordinated bonds. For the years
ended January 31, 2005 and 2004, Stapleton Land had
advanced $20,875,000 and $840,000, respectively, included in
other receivables in the Companys Consolidated Balance
Sheet. The Company recorded approximately $519,000 and $11,000
of interest income related to these advances in the Consolidated
Statement of Earnings, for the years ended January 31, 2005
and 2004, respectively. The Company believes these amounts are
fully collectible as of January 31, 2005.
Reduction of Reserves on Notes Receivable and
Recognition of Contingent Interest Income
FIN No. 46 (R) The
Companys implementation of FIN No. 46 (R)
as of February 1, 2004 (Note A), resulted in the full
consolidation of the 19 VIEs mentioned below, which were
previously accounted for using the equity or cost method of
accounting. The balances of the federally subsidized housing
projects notes, the Millender Center note and any
remaining reserves were eliminated as a result of the new
consolidation requirements. Prior to the implementation of
FIN No. 46 (R), the reported balance of the
remaining notes for the federally subsidized housing projects at
January 31, 2004 was $15,392,771 under the equity or cost
method of accounting, which includes a reserve for accrued
interest and principal of $11,223,000. The reported balance of
the note from Millender Center at January 31, 2004
was $20,385,000 under the equity method of accounting, which
includes a reserve for accrued interest and the principal
balance of $5,382,000.
Approximately 20 years ago, the Company, through its
Residential Group, became a 1% general partner in 18 federally
subsidized housing projects owned by syndicated partnerships.
Upon formation, the Company received interest-bearing notes
receivable as consideration for development and other fee
services. At their inception, these notes were fully reserved as
their collection was doubtful based on the limited cash flows
generated by the properties pursuant to their government subsidy
contracts. Likewise, a reserve for the related accrued interest
was established each year.
76
Forest City Enterprises, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(continued)
|
|
B. |
Notes and Accounts Receivable, Net (continued) |
During the years ended January 31, 2004 and 2003, 14 of
these properties completed a series of events that led to the
reduction of these reserves. The first event was the
modification or expiration of the government contracts that now
allow for market rate apartment rentals, which provided a
significant increase in expected future cash flows. This, in
turn, increased the appraised values of these properties and in
some instances, resulted in a settlement with the limited
partners to obtain their ownership share of these properties in
exchange for the balance of the notes and related accrued
interest.
As a result, the Company determined that the collection of a
portion of these notes receivable and related accrued interest
was probable. As such, for the years ended January 31,
2005, 2004 and 2003, reductions of $0, $1,035,000
and $1,910,000 are included in revenues from real estate
operations and $0, $3,750,000 and $2,266,000 in
interest income in the Consolidated Statements of Earnings.
Millender Center In addition to the notes
receivable discussed above, the Company owns a 4% partnership
interest in Millender Center (the Project), a
mixed-use apartment, retail and hotel project located in
downtown Detroit, Michigan, and in 1985 loaned $14,775,000 to
the 99% limited partners. A full reserve against the note and
accrued interest was recorded in 1995 when the Company
determined that collection was doubtful due to the operating
performance of the Project at that time.
In October 1998, the Project entered into a lease agreement with
General Motors (GM) whereby the Project, except for
the apartments, is leased to GM through 2010. It is expected
that GM will exercise the purchase option. This lease
arrangement, coupled with the resurgence of downtown Detroit as
a result of GMs relocation of its corporate headquarters
adjacent to the Project and the entry of the gaming industry,
has significantly improved the operating performance of the
Project. At the same time, the note was restructured to extend
the term from December 31, 2000 to December 31, 2022.
The Project improved operating performance and the extension of
its tax advantaged financing have resulted in improved cash
projections which supports the Companys assessment that a
portion of the note was collectible. As such, for the years
ended January 31, 2005, 2004 and 2003, the Company reduced
the reserves for the Project by $0, $2,482,000 and
$0, which are reported as revenues from real estate
operations and $0, $3,151,000 and $690,000 are
reported as interest income in the Consolidated Statements of
Earnings.
|
|
C. |
Investments in and Advances to Affiliates |
Included in investments in and advances to affiliates are
unconsolidated investments in entities which the Company does
not control and/or is not deemed to be the primary beneficiary,
and which are accounted for under the equity method of
accounting, as well as advances to other partners.
Following is a reconciliation of partners equity to the
Companys carrying value in the accompanying Consolidated
Balance Sheets:
|
|
|
|
|
|
|
|
|
|
|
January 31, | |
|
|
| |
|
|
2005 | |
|
2004 | |
|
|
| |
|
|
(in thousands) | |
Members and Partners equity as below
|
|
$ |
536,345 |
|
|
$ |
169,606 |
|
Equity of other members and partners
|
|
|
345,818 |
|
|
|
51,567 |
|
|
|
|
Companys investment in partnerships
|
|
|
190,527 |
|
|
|
118,039 |
|
Advances to partnerships as below
|
|
|
|
|
|
|
1,385 |
|
Advances to other
affiliates(1)
|
|
|
248,897 |
|
|
|
313,160 |
|
|
|
|
Investments in and Advances to Affiliates
|
|
$ |
439,424 |
|
|
$ |
432,584 |
|
|
|
|
|
|
|
(1) |
|
As is customary within the real estate industry, the Company
invests in certain projects through joint ventures. The Company
provides funding for certain of its partners equity
contributions. The most significant partnership for which the
Company provides funding relates to Forest City Ratner
Companies, representing the Commercial Groups New York
City operations. The Company consolidates its investments in
these projects. The Companys partner is the President and
Chief Executive Officer of Forest City Ratner Companies and is
the first cousin to five executive officers of the Company. At
January 31, 2005 and 2004, amounts advanced for projects on
behalf of this partner, collateralized by his partnership
interests were $63,213 and $114,164, respectively, of the
$248,897 and $313,160 presented above for Advances to
other affiliates. These advances entitle the Company to a
preferred return on and of the outstanding balances, which are
payable from cash flows of each respective property. Effective
February 1, 2004, the Company modified certain provisions
of its arrangement with its partner in the New York operations
for certain existing and all prospective property partnerships.
These modifications had, and are expected to have, an
insignificant financial impact on the Company. As a result of
these modifications, during the first quarter of 2004, the
Company reclassified in its Consolidated Balance Sheet a net
amount of approximately $30,000 from investments and advances to
affiliates to minority interest, which had no impact to its
Consolidated Statements of Earnings Cash Flows. |
77
Forest City Enterprises, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(continued)
|
|
C. |
Investments in and Advances to Affiliates (continued) |
Summarized financial information for the equity method
investments is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
(Combined 100%) | |
|
|
January 31, | |
|
|
| |
|
|
2005 | |
|
2004 | |
|
|
| |
|
|
(in thousands) | |
Balance Sheet:
|
|
|
|
|
|
|
|
|
|
Completed rental properties
|
|
$ |
1,932,845 |
|
|
$ |
2,375,832 |
|
|
Projects under development
|
|
|
564,712 |
|
|
|
263,687 |
|
|
Land held for development or sale
|
|
|
177,080 |
|
|
|
104,851 |
|
|
Accumulated depreciation
|
|
|
(498,779 |
) |
|
|
(499,297 |
) |
|
Restricted
cash(2)
|
|
|
362,583 |
|
|
|
50,503 |
|
|
Other
assets(3)
|
|
|
407,316 |
|
|
|
195,765 |
|
|
|
|
|
|
Total assets
|
|
$ |
2,945,757 |
|
|
$ |
2,491,341 |
|
|
|
|
|
Mortgage debt, nonrecourse
|
|
$ |
2,012,578 |
|
|
$ |
2,153,443 |
|
|
Advances from general partner
|
|
|
|
|
|
|
1,385 |
|
|
Other
liabilities(3)
|
|
|
396,834 |
|
|
|
166,907 |
|
|
Members and partners
equity(3)
|
|
|
536,345 |
|
|
|
169,606 |
|
|
|
|
|
|
Total Liabilities and Members/ Partners Equity
|
|
$ |
2,945,757 |
|
|
$ |
2,491,341 |
|
|
|
|
|
|
|
(2) |
|
The increase in restricted cash from January 31, 2004 to
January 31, 2005 primarily relates to escrow deposits for
construction loan proceeds for Ohana Military Communities, a
1,952-unit residential development property in Honolulu, Hawaii. |
|
(3) |
|
The increase in other assets, other liabilities and
members and partners equity from January 31,
2004 to January 31, 2005 primarily relates to the Nets
acquisition (Note L). |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Combined 100%) | |
|
|
Years Ended January 31, | |
|
|
| |
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
|
(in thousands) | |
Operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$ |
530,990 |
|
|
$ |
565,754 |
|
|
$ |
543,618 |
|
|
Operating expenses
|
|
|
(318,625 |
) |
|
|
(305,792 |
) |
|
|
(295,142 |
) |
|
Interest expense
|
|
|
(106,556 |
) |
|
|
(132,062 |
) |
|
|
(133,231 |
) |
|
Provision for decline in real estate
|
|
|
|
|
|
|
(4,621 |
) |
|
|
|
|
|
Depreciation and amortization
|
|
|
(77,985 |
) |
|
|
(78,615 |
) |
|
|
(68,724 |
) |
|
Interest income
|
|
|
3,592 |
|
|
|
952 |
|
|
|
1,094 |
|
|
Gain (loss) on disposition of rental
properties(4)
|
|
|
61,427 |
|
|
|
(3,573 |
) |
|
|
|
|
|
|
|
|
|
Net Earnings (pre-tax)
|
|
|
92,843 |
|
|
|
42,043 |
|
|
|
47,615 |
|
|
|
|
|
|
Companys portion of net earnings (pre-tax)
|
|
$ |
54,392 |
|
|
$ |
31,751 |
|
|
$ |
38,684 |
|
|
|
|
78
Forest City Enterprises, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(continued)
|
|
C. |
Investments in and Advances to Affiliates (continued) |
|
|
|
(4) |
|
The following table shows the detail of gain (loss) on
disposition of rental properties that were held by equity method
investments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Combined 100%) |
|
|
|
|
Years Ended January 31, |
|
|
|
|
|
|
|
|
|
2005 | |
|
2004 | |
|
2003 |
|
|
|
|
|
|
|
|
|
(in thousands) |
Chapel Hill Mall
|
|
(Akron, Ohio) |
|
$ |
56,455 |
|
|
$ |
|
|
|
$ |
|
|
Chapel Hill Suburban
|
|
(Akron, Ohio) |
|
|
1,831 |
|
|
|
|
|
|
|
|
|
Manhattan Town Center Mall
|
|
(Manhattan, Kansas) |
|
|
3,141 |
|
|
|
|
|
|
|
|
|
Waterford Village
|
|
(Indianapolis, Indiana) |
|
|
|
|
|
|
(3,573 |
) |
|
|
|
|
|
|
|
|
|
Total gain (loss) on disposition of rental properties |
|
$ |
61,427 |
|
|
$ |
(3,573 |
) |
|
$ |
|
|
|
|
|
|
|
Companys portion of gain (loss) on disposition of rental
properties |
|
$ |
31,996 |
|
|
$ |
(3,573 |
) |
|
$ |
|
|
|
|
|
|
|
Upon implementation of FIN No. 46 (R) on
February 1, 2004, the Company determined that it is the
primary beneficiary of 25 previously unconsolidated VIEs that
have been consolidated effective February 1, 2004
(Note A).
Included in other assets are costs incurred in connection with
obtaining financing which are deferred and amortized over the
life of the related debt. Costs incurred in connection with
leasing space to tenants are also included in other assets and
are deferred and amortized using the straight-line method over
the lives of the related leases.
|
|
|
|
|
|
|
|
|
|
|
January 31, | |
|
|
| |
|
|
2005 | |
|
2004 | |
|
|
| |
|
|
(in thousands) | |
Deferred costs, net
|
|
$ |
203,903 |
|
|
$ |
174,432 |
|
Prepaid expenses
|
|
|
183,588 |
|
|
|
110,991 |
|
|
|
|
|
|
$ |
387,491 |
|
|
$ |
285,423 |
|
|
|
|
|
|
E. |
Accounts Payable and Accrued Expenses |
Included in accounts payable and accrued expenses at
January 31, 2005 and 2004 are book overdrafts of
approximately $1,979,000 and $12,903,000, respectively. The
overdrafts are a result of the Companys cash management
program and represent checks issued but not yet presented to a
bank for collection.
Notes payable, composed of notes due to lenders other than banks
at January 31, 2005 and 2004, are $93,432,000 and
$86,030,000, respectively. The weighted average interest rate at
January 31, 2005 and 2004 are 7.20% and 6.87%, respectively.
The following table summarizes interest incurred and paid on
notes payable.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended January 31, | |
|
|
| |
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
|
(in thousands) | |
Interest incurred
|
|
$ |
4,756 |
|
|
$ |
4,409 |
|
|
$ |
4,211 |
|
Interest paid
|
|
$ |
7,866 |
|
|
$ |
1,717 |
|
|
$ |
1,792 |
|
79
Forest City Enterprises, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(continued)
|
|
G. |
Mortgage Debt, Nonrecourse |
Nonrecourse mortgage debt, which is collateralized by completed
rental properties, projects under development and land held for
development or sale, is as follows.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
January 31, 2005 | |
|
January 31, 2004 | |
|
|
| |
|
|
|
|
Weighted | |
|
|
|
Weighted | |
|
|
|
|
Average | |
|
|
|
Average | |
|
|
Amount | |
|
Rate | |
|
Amount | |
|
Rate | |
|
|
| |
|
|
(dollars in thousands) | |
|
(dollars in thousands) | |
Fixed
|
|
$ |
3,299,445 |
|
|
|
6.62 |
% |
|
$ |
2,480,223 |
|
|
|
6.91 |
% |
Variable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable(1)
|
|
|
640,387 |
|
|
|
5.13 |
% |
|
|
757,406 |
|
|
|
4.18 |
% |
|
Tax-Exempt
|
|
|
743,350 |
|
|
|
3.00 |
% |
|
|
320,890 |
|
|
|
1.95 |
% |
Urban Development Action Grant (UDAG)
|
|
|
104,009 |
|
|
|
1.54 |
% |
|
|
75,658 |
|
|
|
2.03 |
% |
|
|
|
|
|
|
|
$ |
4,787,191 |
(2) |
|
|
5.75 |
% |
|
$ |
3,634,177 |
|
|
|
5.80 |
% |
|
|
|
|
|
|
|
|
(1) |
|
Taxable variable-rate debt of $640,387 as of January 31,
2005 is protected with LIBOR swaps and caps described below. |
|
|
(2) |
|
The Companys implementation of
FIN No. 46 (R) as of February 1, 2004,
resulted in the full consolidation of 25 VIEs representing
14 properties which were previously accounted for using the
equity or cost method of accounting. The change in consolidation
method for these properties as a result of FIN No.
46 (R) resulted in an increase in nonrecourse mortgage
debt, net of the five properties that were deconsolidated, of
approximately $520,000 ($290,000 fixed-rate and $230,000
variable-rate) on the Companys Consolidated Balance Sheet
during the first quarter (See Note A). |
On January 31, 2005, the composition of nonrecourse
mortgage debt (included in the figures above) related to
projects under development and land held for development or sale
is as follows:
|
|
|
|
|
|
|
|
Amount | |
|
|
| |
|
|
(in thousands) | |
Variable
|
|
|
|
|
|
Taxable
|
|
$ |
137,274 |
|
|
Tax-Exempt
|
|
|
287,510 |
|
Fixed
|
|
|
2,880 |
|
|
|
|
|
|
Total
|
|
$ |
427,664 |
|
|
|
|
|
Commitment from lenders
|
|
$ |
629,239 |
|
|
|
|
|
The Company generally borrows funds for development and
construction projects with maturities of two to five years
utilizing variable-rate financing. Upon opening and achieving
stabilized operations, the Company generally pursues long-term
fixed-rate financing.
The Company has purchased London Interbank Offered Rate
(LIBOR) interest rate hedges for its nonrecourse
mortgage debt portfolio as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Caps | |
|
Swaps(1) | |
|
|
| |
|
| |
|
|
|
|
Average | |
|
|
|
Average | |
Period Covered |
|
Amount | |
|
Base Rate | |
|
Amount | |
|
Base Rate | |
| |
|
|
(dollars in thousands) | |
02/01/05-02/01/06(2)
|
|
$ |
545,956 |
|
|
|
5.48% |
|
|
$ |
265,592 |
|
|
|
3.45% |
|
02/01/06-02/01/07(3)
|
|
$ |
708,653 |
|
|
|
5.39% |
|
|
$ |
304,841 |
|
|
|
3.68% |
|
02/01/07-02/01/08(3)
|
|
$ |
181,193 |
|
|
|
6.37% |
|
|
$ |
142,876 |
|
|
|
4.09% |
|
02/01/08-02/01/09(3)
|
|
$ |
73,500 |
|
|
|
5.00% |
|
|
$ |
123,057 |
|
|
|
4.25% |
|
|
|
(1) |
Swaps include LIBOR contracts that have an initial maturity
greater than six months. |
(2) |
These LIBOR-based hedges as of February 1, 2005 protect the
debt currently outstanding as well as the anticipated increase
in debt outstanding for projects under development or
anticipated to be under development during the year ending
January 31, 2006. |
(3) |
Subsequent to January 31, 2005, we purchased an additional
LIBOR cap with a notional amount of $73,500 at a 5% strike rate
for the period of March 1, 2005 through March 15, 2010. |
80
Forest City Enterprises, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(continued)
|
|
G. |
Mortgage Debt, Nonrecourse (continued) |
The Company is engaged in discussions with its current lenders,
and is actively pursuing new lenders to extend and/or refinance
maturing mortgage debt. As of January 31, 2005, the
composition of mortgage debt maturities including scheduled
amortization and balloon payments is as follows.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total | |
|
Scheduled | |
|
|
Years Ending January 31, |
|
Maturities | |
|
Amortization | |
|
Balloons | |
| |
|
|
(in thousands) | |
2006
|
|
$ |
517,985 |
|
|
$ |
94,951 |
|
|
$ |
423,034 |
|
2007
|
|
$ |
818,847 |
|
|
$ |
65,866 |
|
|
$ |
752,981 |
|
2008
|
|
$ |
388,352 |
|
|
$ |
68,123 |
|
|
$ |
320,229 |
|
2009
|
|
$ |
270,366 |
|
|
$ |
66,529 |
|
|
$ |
203,837 |
|
2010
|
|
$ |
255,285 |
|
|
$ |
64,882 |
|
|
$ |
190,403 |
|
The following table summarizes interest incurred and paid on
mortgage debt, nonrecourse.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended January 31, | |
|
|
| |
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
|
(in thousands) | |
Interest incurred
|
|
$ |
249,060 |
|
|
$ |
185,921 |
|
|
$ |
163,709 |
|
Interest paid
|
|
$ |
239,797 |
|
|
$ |
179,720 |
|
|
$ |
161,899 |
|
|
|
H. |
Long-Term Credit Facility |
On March 22, 2004, the Company increased the availability
under its long-term credit facility to $450,000,000. The credit
facility now includes a $450,000,000 revolving line of credit
(with no term loan) that will mature in March 2007. The
revolving line of credit allows up to a combined amount of
$50,000,000 in outstanding letters of credit or surety bonds
($41,678,000 and $33,939,000 in letters of credit and $-0- in
surety bonds outstanding at January 31, 2005 and 2004,
respectively) and has terms comparable to the previous credit
facility. The previous facility which became effective on
March 5, 2002, included a $100,000,000 term loan and a
$250,000,000 revolving line of credit.
The long-term credit facility provides, among other things, for:
1) at our election, interest rates of 2.125% over LIBOR or
1/2%
over the prime rate (the last $50,000,000 of borrowings under
the revolving loans bears interest at 2.75% over LIBOR or
3/4%
over the prime rate); 2) maintenance of debt service
coverage ratios and specified levels of net worth and cash flow
(as defined in the credit facility); and 3) restrictions on
dividend payments and stock repurchases. At January 31,
2005, retained earnings of $5,401,269 were available for payment
of dividends. On March 22, 2005, the anniversary date of
the long-term credit facility, this amount resets to the
$30,000,000 limitation.
There was no balance outstanding at January 31, 2005 or
2004 related to the revolving line of credit. The outstanding
balance under the long-term credit facility term loan at
January 31, 2004 was $56,250,000.
Interest incurred and paid on the long-term credit facility was
as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended January 31, | |
|
|
| |
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
|
(in thousands) | |
Interest incurred
|
|
$ |
4,906 |
|
|
$ |
4,645 |
|
|
$ |
7,033 |
|
Interest paid
|
|
$ |
5,164 |
|
|
$ |
4,386 |
|
|
$ |
6,430 |
|
81
Forest City Enterprises, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(continued)
|
|
I. |
Senior and Subordinated Debt |
Senior Notes
Along with its wholly-owned subsidiaries Forest City Enterprises
Capital Trust I (Trust I) and Forest City
Enterprises Capital Trust II (Trust II),
the Company filed an amended shelf registration statement with
the Securities and Exchange Commission (SEC) on
May 24, 2002. This shelf registration statement amended the
registration statement previously filed with the SEC in December
1997. This registration statement is intended to provide the
Company flexibility to raise funds from the offering of
Class A common stock, preferred stock, depositary shares
and a variety of debt securities, warrants and other securities.
Trust I and Trust II have not issued securities to
date and, if issued, would represent the sole net assets of the
trusts. The Company has $292,180,000 available under its shelf
registration at January 31, 2005.
On January 25, 2005, the Company issued $150,000,000 of
6.50% senior notes due February 1, 2017 in a public
offering under its shelf registration statement. The proceeds
(net of approximately $4,300,000 of offering costs) from this
offering were used to repay the outstanding balance under the
Companys revolving line of credit (Note H) and for
general working capital purposes. Accrued interest is payable
semi-annually on February 1 and August 1, commencing on
August 1, 2005. These senior notes may be redeemed by the
Company, at any time on or after February 1, 2010 at
redemption prices beginning at 103.250% for the year beginning
February 1, 2010 and systematically reduced to 100% in the
years thereafter. However, if the Company completes one or more
public equity offerings prior to February 1, 2008, up to
35% of the original principal amount of the notes may be
redeemed using all or a portion of the net proceeds within
75 days of the completion of the public equity offering at
106.50% of the principal amount of the notes.
On February 10, 2004, the Company issued $100,000,000 of
7.375% senior notes due February 1, 2034 in a public
offering under its shelf registration statement. The proceeds
from this offering (net of $3,808,000 of offering costs) were
used to repay the outstanding term loan balance of $56,250,000
under the long-term credit facility (Note H) and for
general working capital purposes. Accrued interest is payable
quarterly on February 1, May 1, August 1, and
November 1. These senior notes may be redeemed by the Company,
in whole or in part, at any time on or after February 10,
2009 at a redemption price equal to 100% of their principal
amount plus accrued interest.
On May 19, 2003, the Company issued $300,000,000 of 7.625%
senior notes due June 1, 2015 in a public offering under
its shelf registration statement. The proceeds from this
offering (net of $8,151,000 of offering costs) were used to
redeem all of the outstanding 8.5% senior notes originally due
in 2008 at a redemption price equal to 104.25%, or $208,500,000.
The remaining proceeds were used to repay the balance
outstanding under the Companys revolving line of credit
and for general working capital purposes. Accrued interest is
payable semi-annually on December 1 and June 1. These
senior notes may be redeemed by the Company, at any time on or
after June 1, 2008 at a redemption price beginning at
103.813% for the year beginning June 1, 2008 and
systematically reduced to 100% in years thereafter. However, if
the Company completes one or more public equity offerings prior
to June 1, 2006, up to 35% of the original principal amount
of the notes may be redeemed using all or a portion of the net
proceeds within 75 days of the completion of the public
equity offering at 107.625% of the principal amount of the notes.
The Companys senior notes are unsecured senior obligations
and rank equally with all existing and future unsecured
indebtedness; however, they are effectively subordinated to all
existing and future secured indebtedness and other liabilities
of the Companys subsidiaries to the extent of the value of
the collateral securing such other debt, including the long-term
credit facility. The indenture governing the senior notes
contains covenants providing, among other things, limitations on
incurring additional debt and payment of dividends.
Subordinated Debt
In May 2003, the Company purchased $29,000,000 of subordinate
tax revenue bonds that were contemporaneously transferred to a
custodian, which in turn issued custodial receipts that
represent ownership in the bonds to unrelated third parties. The
Company evaluated the transfer pursuant to the provisions of
SFAS No. 140 Accounting for Transfers and
Servicing of Financial Assets and Extinguishment of
Liabilities and have determined that the transfer does not
qualify for sale accounting treatment principally because the
Company has guaranteed the payment of principal and interest in
the unlikely event that there is insufficient tax revenue to
support the bonds when the custodial receipts are subject to
mandatory tender on December 1, 2013. As such, the book
value (which approximates amortized costs) of the bonds was
recorded as a secured borrowing with liability reported as
senior and subordinated debt and held-to-maturity securities
reported as other assets in the Consolidated Balance Sheet. The
Company does not participate in and therefore did not report any
cash flows related to this borrowing.
In November 2000, the Company issued $20,400,000 of
redevelopment bonds in a private placement. The bonds bear
interest at 8.25% and are due September 15, 2010. Interest
is payable semi-annually on March 15 and September 15. This debt
is unsecured and subordinated to the senior notes and the
long-term credit facility.
82
Forest City Enterprises, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(continued)
|
|
I. |
Senior and Subordinated Debt (continued) |
The following table summarizes interest expense incurred and
paid on senior and subordinated debt.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended January 31, | |
|
|
| |
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
|
(in thousands) | |
Interest incurred
|
|
$ |
31,749 |
|
|
$ |
24,118 |
|
|
$ |
18,683 |
|
Interest paid
|
|
$ |
29,905 |
|
|
$ |
26,822 |
|
|
$ |
18,683 |
|
Consolidated Interest Expense
The following table summarizes interest expense incurred,
capitalized and paid on all forms of indebtedness (included in
Notes F, G, H, I and Q).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended January 31, | |
|
|
| |
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
|
(in thousands) | |
Interest incurred
|
|
$ |
290,471 |
|
|
$ |
219,093 |
|
|
$ |
193,636 |
|
Interest capitalized
|
|
|
(42,143 |
) |
|
|
(32,941 |
) |
|
|
(30,212 |
) |
|
|
|
|
Net interest expense
|
|
$ |
248,328 |
|
|
$ |
186,152 |
|
|
$ |
163,424 |
|
|
|
|
Interest paid
|
|
$ |
282,732 |
|
|
$ |
212,645 |
|
|
$ |
188,804 |
|
|
|
|
|
|
J. |
Financing Arrangements |
Secured Borrowings In 2001,
Stapleton Land, purchased $75,000,000 in Tax Increment Financing
(TIF) bonds and $70,000,000 in revenue bonds (for an
aggregate of $145,000,000, collectively the Bonds)
from the Park Creek Metropolitan District (the
District). The Bonds were immediately sold to Lehman
Brothers, Inc. (Lehman) and were subsequently
acquired by a qualified special purpose entity (the
Trust), which in turn issued trust certificates to
third parties. The District had a call option on the revenue
bonds that began in August 2004 and had a call option on the TIF
bonds beginning in August 2003 (see below). In the event the
Bonds were not removed from the Trust, the Company had the
obligation to repurchase the Bonds from the Trust. Upon removal
of the Bonds from the Trust, Stapleton Land was entitled to the
difference between the interest paid on the Bonds and the
cumulative interest paid to the certificate holders less trustee
fees, remarketing fees, and credit enhancement fees (the
Retained Interest).
The Company assessed its transfer of the Bonds to Lehman at
inception and determined that it qualified for sale accounting
treatment pursuant to the provisions of SFAS No. 140
because the Company did not maintain control over the Trust, and
the Bonds were legally isolated from the Companys
creditors. At inception, the Retained Interest had no
determinable fair value as the cash flows were not practical to
estimate because of the uncertain nature of the tax base still
under development. In accordance with SFAS No. 140, no
gain or loss was recognized on the sale of the Bonds to Lehman.
As a result, the Retained Interest was recorded at zero with all
future income to be recorded under the cost recovery method. The
Company separately assessed the obligation to redeem the Bonds
from the Trust pursuant to the provisions of
SFAS No. 140 and concluded the liability was not
material. The original principal outstanding under the
securitization structure described above was $145,000,000, which
was not recorded on the Consolidated Balance Sheets.
The Company reassessed the fair value and adjusted the amount of
the Retained Interest through other comprehensive income on a
quarterly basis. The Company measured its Retained Interest in
the Trust at its estimated fair value based on the present value
of the expected future cash flows, which were determined based
on the expected future cash flows from the underlying Bonds and
from expected changes in the rates paid to the certificate
holders discounted at market yield, which considered the related
risk. The difference between the amortized cost of the Retained
Interest (approximately zero) and the fair value was recorded,
net of the related tax and minority interest, in
shareholders equity as a change in accumulated OCI. The
quarterly fair value calculations were determined based on the
application of the following key assumptions determined at the
time of transfer:
|
|
|
|
|
Estimated weighted average life in years, which was
approximately two years, and |
|
|
Residual cash flows discount rate, which was 6.50%. |
83
Forest City Enterprises, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(continued)
|
|
J. |
Financing Arrangements (continued) |
The Company recorded the fair value, net of tax and minority
interest, of the Retained Interest in other assets in the
Consolidated Balance Sheets. The fair value of the Retained
Interest at January 31, 2005 and 2004 was $-0- and
$22,870,000 ($12,442,000, net of tax and minority interest),
respectively.
In August 2004, the $75,000,000 TIF bonds were defeased and
removed from the Trust with the proceeds of a new $75,000,000
bond issue by the Denver Urban Renewal Authority
(DURA), and the $70,000,000 revenue bonds, which
bear interest at a rate of 8.5%, were removed from the Trust
through a third party purchase. Upon removal of the $70,000,000
revenue bonds from the Trust, the third party deposited the
bonds into a special-purpose entity (the Entity).
As the TIF and revenue bonds were successfully removed from the
Trust, Stapleton Land recognized $25,262,000 ($13,745,000 net of
tax and minority interest) of interest income for the year ended
January 31, 2005 in the Consolidated Statements of Earnings
upon receipt of the Retained Interest. Of this amount, the fair
value of $22,870,000 ($12,442,000 net of tax and minority
interest) was recognized in OCI in previous fiscal years and
deferred until August 2004 under the cost recovery method of
revenue recognition. The remaining amount of $2,392,000
($1,300,000 net of tax and minority interest) was earned and
recognized during the year ended January 31, 2005.
Stapleton Land does not expect to receive or pay any additional
amounts related to the Retained Interest.
Also in August 2004, the Entity issued two types of securities,
1) Puttable Floating Option Tax-Exempt Receipts
(P-FLOATS) which bear interest at a short-term
floating rate as determined by the remarketing agent and
2) Residual Interest Tax-Exempt Securities Receipts
(RITES), which receive the residual interest from
the revenue bonds after the P-FLOAT interest and various program
fees have been paid. The P-FLOATs were sold to third parties.
A consolidated affiliate of ours acquired the RITES for a
nominal amount and provided credit enhancement to the trustor of
the Entity including an initial collateral contribution of
$10,000,000. During the year ended January 31, 2005, the
Company contributed additional net collateral of $2,094,000. The
Company has consolidated the secured borrowing given its
obligation to absorb the majority of the expected losses. The
book value (which approximates amortized cost) of the P-FLOATS,
which mature in July 2005, was reported as nonrecourse mortgage
debt, the revenue bonds were reported as other assets and the
collateral was reported as restricted cash in the Consolidated
Balance Sheet at January 31, 2005. As of January 31,
2005, the consolidated affiliate was exposed to losses to the
extent there is a decrease in the value of the revenue bonds.
For the year ended January 31, 2005, the Company recorded
approximately $1,919,000 ($1,044,000 net of tax and minority
interest) of interest income related to this secured borrowing
in the Consolidated Statement of Earnings. Of this amount
approximately $1,799,000 is interest income on the RITES and
$120,000 is interest income on the collateral.
Other Financing Arrangements In May
2004, a third party purchased $200,000,000 in tax increment
revenue bonds issued by DURA, with a fixed-rate coupon of 8.0%
and maturity date of October 1, 2024, which were used to
fund the infrastructure costs associated with phase II of
the Stapleton development project. The DURA bonds were
transferred to a trust that issued floating rate trust
certificates. Stapleton Land entered into an agreement with the
third party to purchase the DURA bonds from the trust if they
are not repurchased or remarketed between June 1, 2007 and
June 1, 2009. Stapleton Land will receive a fee upon
removal of the DURA bonds from the trust equal to the 8.0%
coupon rate, less the Bond Market Association index (fixed at
2.85% through June 1, 2007), plus 40 basis points,
less all fees and expenses due to the third party (collectively,
the Fee).
The Company has concluded that the trust described above is
considered a qualified special purpose entity pursuant to the
provisions of SFAS No. 140 and thus is excluded from
the scope of FIN No. 46 (R). As a result, the DURA
bonds and the activity of the trust have not been recorded in
the consolidated financial statements. The purchase obligation
and the Fee have been accounted for as a derivative with changes
in fair value recorded through earnings.
The fair market value of the purchase obligation and the Fee is
determined based on the present value of the estimated amount of
future cash flows considering possible variations in the amount
and/or timing. The fair value of the purchase obligation and the
Fee at January 31, 2005 is approximately $813,000 ($442,000
net of tax and minority interest). The Company has reported the
Fee as interest income in the Consolidated Statement of Earnings
and the fair value as other assets in the Consolidated Balance
Sheet for the year ended January 31, 2005.
Also in May 2004, Stapleton Land entered into a total rate of
return swap (TRS) and an interest rate swap both
with notional amounts of $75,000,000. Stapleton Land receives a
rate of 6.3% and pays BMA plus 60 basis points on the TRS
(the Company paid BMA plus 160 basis points for the first 6
months under this agreement). On the interest rate swap,
Stapleton Land pays a rate of 2.85% and receives BMA. Stapleton
Land does not hold the underlying borrowings on the TRS. (See
Accounting for Derivative Instruments and Hedging
Activities in Note A).
84
Forest City Enterprises, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(continued)
K. Income Taxes
The income tax provision related to continuing operations
consists of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended January 31, | |
|
|
| |
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
|
(in thousands) | |
Current
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal
|
|
$ |
(14,213 |
) |
|
$ |
(6,188 |
) |
|
$ |
1,996 |
|
|
State
|
|
|
(958 |
) |
|
|
(58 |
) |
|
|
1,020 |
|
|
|
|
|
|
|
(15,171 |
) |
|
|
(6,246 |
) |
|
|
3,016 |
|
|
|
|
Deferred
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal
|
|
|
42,456 |
|
|
|
24,762 |
|
|
|
22,010 |
|
|
State
|
|
|
10,041 |
|
|
|
5,441 |
|
|
|
4,892 |
|
|
|
|
|
|
|
52,497 |
|
|
|
30,203 |
|
|
|
26,902 |
|
|
|
|
Total provision
|
|
$ |
37,326 |
|
|
$ |
23,957 |
|
|
$ |
29,918 |
|
|
|
|
The effective tax rate for income taxes varies from the federal
statutory rate of 35% due to the following items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended January 31, | |
|
|
| |
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
|
(in thousands) | |
Financial statement earnings before income taxes, after minority
interest
|
|
$ |
77,382 |
|
|
$ |
57,791 |
|
|
$ |
71,414 |
|
Income taxes computed at the statutory rate
|
|
$ |
27,083 |
|
|
$ |
20,227 |
|
|
$ |
24,995 |
|
Increase (decrease) in tax resulting from:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
State taxes, net of federal benefit
|
|
|
4,049 |
|
|
|
3,238 |
|
|
|
4,057 |
|
|
General Business Credits
|
|
|
(992 |
) |
|
|
(657 |
) |
|
|
(971 |
) |
|
Valuation allowance
|
|
|
6,281 |
|
|
|
(6 |
) |
|
|
(549 |
) |
|
Other items
|
|
|
905 |
|
|
|
1,155 |
|
|
|
2,386 |
|
|
|
|
Total provision
|
|
$ |
37,326 |
|
|
$ |
23,957 |
|
|
$ |
29,918 |
|
|
|
|
Effective tax rate
|
|
|
48.24 |
% |
|
|
41.45 |
% |
|
|
41.89 |
% |
|
The components of the deferred tax provision for continuing
operations are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
Excess of tax over financial statement depreciation and
amortization
|
|
$ |
20,441 |
|
|
$ |
10,998 |
|
|
$ |
11,424 |
|
Costs on land and rental properties under development expenses
for tax purposes
|
|
|
24,206 |
|
|
|
4,539 |
|
|
|
4,362 |
|
Revenues and expenses recognized in different periods for tax
and financial statement purposes
|
|
|
(22,160 |
) |
|
|
7,244 |
|
|
|
1,667 |
|
Difference between tax and financial statements related to
unconsolidated entities
|
|
|
20,728 |
|
|
|
7,916 |
|
|
|
8,984 |
|
Provision for decline in real estate
|
|
|
|
|
|
|
(155 |
) |
|
|
(2,877 |
) |
Deferred state taxes, net of federal benefit
|
|
|
8,523 |
|
|
|
3,660 |
|
|
|
4,479 |
|
(Benefit) utilization of tax loss carryforward excluding effect
of stock options
|
|
|
(6,109 |
) |
|
|
(5,235 |
) |
|
|
4,529 |
|
Valuation allowance
|
|
|
6,281 |
|
|
|
(6 |
) |
|
|
(549 |
) |
General Business Credits
|
|
|
(810 |
) |
|
|
(657 |
) |
|
|
(1,148 |
) |
Alternative Minimum Tax credits
|
|
|
1,397 |
|
|
|
1,899 |
|
|
|
(3,969 |
) |
|
|
|
Deferred provision
|
|
$ |
52,497 |
|
|
$ |
30,203 |
|
|
$ |
26,902 |
|
|
|
|
85
Forest City Enterprises, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(continued)
|
|
K. |
Income Taxes (continued) |
The components of the deferred income tax liability are as
follows.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
January 31, | |
|
|
| |
|
|
Temporary Differences | |
|
Deferred Tax | |
|
|
| |
|
| |
|
|
2005 | |
|
2004 | |
|
2005 | |
|
2004 | |
|
|
| |
|
|
(in thousands) | |
Depreciation
|
|
$ |
296,818 |
|
|
$ |
245,758 |
|
|
$ |
117,391 |
|
|
$ |
97,197 |
|
Capitalized
costs(1)
|
|
|
593,427 |
|
|
|
476,198 |
|
|
|
234,700 |
|
|
|
188,336 |
|
Tax loss
carryforward(2)
|
|
|
(53,131 |
) |
|
|
(27,645 |
) |
|
|
(18,596 |
) |
|
|
(9,676 |
) |
Federal tax credits
|
|
|
|
|
|
|
|
|
|
|
(39,373 |
) |
|
|
(39,753 |
) |
Other comprehensive income (loss)
|
|
|
(13,647 |
) |
|
|
3,285 |
|
|
|
(5,397 |
) |
|
|
1,299 |
|
Basis in unconsolidated entities
|
|
|
192,911 |
|
|
|
140,502 |
|
|
|
76,297 |
|
|
|
55,568 |
|
Other
|
|
|
(26,630 |
) |
|
|
4,938 |
|
|
|
(10,532 |
) |
|
|
1,954 |
|
|
|
|
|
|
$ |
989,748 |
|
|
$ |
843,036 |
|
|
$ |
354,490 |
|
|
$ |
294,925 |
|
|
|
|
|
|
(1) |
Additions to capitalized costs during the year ended
January 31, 2005 include $83,291, related to replacement
property of tax-deferred exchanges. |
(2) |
Includes deferred tax benefit related to stock options exercised
which was recorded through additional paid-in-capital. |
Income taxes paid (refunded) were $4,582,000, $(147,000)
and $3,001,000 for the years ended January 31, 2005, 2004
and 2003, respectively. At January 31, 2005, the Company
had a tax loss carryforward of $53,131,000 that will expire in
the years ending January 31, 2022 through January 31,
2024, a charitable contribution carryforward of $27,906,000 that
will expire in the years ending January 31, 2006 through
January 31, 2010, General Business Credit carryovers of
$9,049,000 that will expire in the years ending January 31,
2006 through January 31, 2025, and an Alternative Minimum
Tax credit carryforward of $30,325,000.
The Companys net deferred tax liability at
January 31, 2005 is comprised of deferred tax liabilities
of $790,952,000, deferred tax assets of $456,002,000, and a
valuation allowance related to state taxes, general business
credits and charitable contributions of $19,540,000.
L. Segment Information
The Company uses an additional measure, along with net earnings,
to report its operating results. This non-Generally Accepted
Accounting Principles (GAAP) measure, referred to as
Earnings Before Depreciation, Amortization and Deferred Taxes
(EBDT) is defined as net earnings excluding the
following items: i) gain (loss) on disposition of
rental properties, division and other investments (net of tax);
ii) the adjustment to recognize rental revenues and rental
expense using the straight-line method; iii) non-cash
charges from real estate operations of Forest City Rental
Properties Corporation, a wholly-owned subsidiary of Forest City
Enterprises, Inc., for depreciation, amortization (including
amortization of mortgage procurement costs) and deferred income
taxes; iv) provision for decline in real estate (net of
tax); v) extraordinary items (net of tax); and
vi) cumulative effect of change in accounting principle
(net of tax).
Early extinguishment of debt, which was formerly reported as an
extraordinary item, is now reported in operating earnings.
However, early extinguishment of debt was excluded from EBDT
through the year ended January 31, 2003. Beginning
February 1, 2003, early extinguishment of debt was included
in EBDT.
Although net earnings under GAAP is useful in assessing the
overall performance of the Company on a consolidated basis, net
earnings does not provide the management team and chief
operating decision maker with a clear measure of each
segments operating performance. The Company believes that,
although its business has many facets such as development,
acquisitions, disposals, and property management, the core of
its business is the recurring operations of its portfolio of
real estate assets. The Companys Chief Executive Officer
(CEO), the chief operating decision maker, uses
EBDT, as presented, to assess performance of its portfolio of
real estate assets by operating segment because it provides
information on the financial performance of the core real estate
portfolio operations. EBDT tells the CEO how profitable a real
estate segment is simply by operating for the sole purpose of
collecting rent, paying operating expenses and servicing its
debt. In contrast, the Companys reported GAAP financial
statements include numerous accounting items which have been
excluded from EBDT and disclosed in its filings that the Company
believes are not consistent with its chief operating decision
makers review of financial performance and allocation of
resources amongst its segments.
86
Forest City Enterprises, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(continued)
L. Segment Information
(continued)
EBDT, as presented, excludes gains or losses on sales,
provisions for decline, straight-line rent adjustments,
cumulative effect of accounting changes, depreciation,
amortization and deferred taxes of the real estate operations in
assessing performance of these segments so the Companys
CEO, along with its entire management team, is able to evaluate
what they view to be the core operations of each segment.
New Segment On August 16, 2004, the
Company purchased an ownership interest in the National
Basketball Association (NBA) franchise known as the
New Jersey Nets (Nets) that will be reported on the
equity method of accounting. Although the Company has a legal
ownership interest of approximately 15% in the Nets, the Company
recognized approximately 38% of the net loss for 2004 because
profits and losses are allocated to each member based on an
analysis of the respective members claim on the net book
equity assuming a liquidation at book value at the end of the
accounting period without regard to unrealized appreciation (if
any) in the fair value of the Nets. The entity that owns the
Nets reports on a December 31 year end.
The purchase of the interest in the Nets is the first step in
the Companys efforts to pursue development projects, which
include a new entertainment arena complex and adjacent urban
developments combining housing, offices, shops and public open
space. As the result of this investment, the Company has added a
new reportable segment, the Nets. The Nets segment is primarily
comprised of and will report on the sports operations of the
basketball team.
Disposal of Segment The Companys
Lumber Group strategic business unit was sold on
November 12, 2004 to its employees and is no longer a
reportable segment of the Company. The assets and liabilities of
Lumber Group were classified as held for sale on the
Consolidated Balance Sheets at January 31, 2004. The
operating results of Lumber Group have been included in
discontinued operations for the years ended January 31,
2005, 2004, and 2003 in the Consolidated Statements of
Operations (Note Q).
87
Forest City Enterprises, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(continued)
L. Segment Information
(continued)
The following tables summarize financial data for the following
strategic business units: Commercial Group, Residential Group
and Land Development Group and the following segments: the Nets
and Corporate Activities. All amounts are presented in thousands.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
January 31, | |
|
|
Years Ended January 31, | |
|
|
|
|
|
|
|
|
|
|
| |
|
|
| |
|
|
|
|
|
|
|
|
|
|
2005 | |
|
2004 | |
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
|
|
|
|
|
|
|
|
| |
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenditures for Additions to | |
|
|
|
|
|
|
|
|
|
|
Identifiable Assets | |
|
|
Real Estate | |
|
|
|
|
|
|
|
|
|
|
| |
|
|
| |
|
|
|
|
|
|
Commercial Group |
|
$ |
4,670,068 |
|
|
$ |
3,853,283 |
|
|
|
$ |
513,879 |
|
|
$ |
288,404 |
|
|
$ |
383,999 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential Group |
|
|
2,044,087 |
|
|
|
1,457,512 |
|
|
|
|
353,797 |
|
|
|
141,777 |
|
|
|
175,892 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Land Development Group |
|
|
289,702 |
|
|
|
229,791 |
|
|
|
|
30,237 |
|
|
|
54,172 |
|
|
|
23,481 |
|
|
|
|
|
|
|
|
|
|
|
|
|
The Nets |
|
|
41,860 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate Activities |
|
|
243,543 |
|
|
|
127,078 |
|
|
|
|
9,757 |
|
|
|
2,795 |
|
|
|
920 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other(1) |
|
|
|
|
|
|
256,408 |
|
|
|
|
523 |
|
|
|
1,186 |
|
|
|
1,282 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
7,289,260 |
|
|
$ |
5,924,072 |
|
|
|
$ |
908,193 |
|
|
$ |
488,334 |
|
|
$ |
585,574 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended January 31, | |
|
|
Years Ended January 31, | |
|
|
|
|
|
|
|
|
| |
|
|
| |
|
|
|
|
|
|
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
|
|
|
|
|
|
| |
|
|
| |
|
|
|
|
|
|
|
|
Revenues | |
|
|
Operating Expenses | |
|
|
|
|
|
|
|
|
| |
|
|
| |
|
|
|
|
|
|
Commercial Group
|
|
$ |
744,764 |
|
|
$ |
620,275 |
|
|
$ |
563,507 |
|
|
|
$ |
388,800 |
|
|
$ |
342,189 |
|
|
$ |
310,744 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential Group
|
|
|
204,426 |
|
|
|
138,397 |
|
|
|
106,168 |
|
|
|
|
130,687 |
|
|
|
89,581 |
|
|
|
67,012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Land Development Group
|
|
|
92,657 |
|
|
|
89,458 |
|
|
|
70,417 |
|
|
|
|
55,126 |
|
|
|
58,474 |
|
|
|
42,974 |
|
|
|
|
|
|
|
|
|
|
|
|
|
The Nets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate Activities
|
|
|
4 |
|
|
|
(9 |
) |
|
|
(158 |
) |
|
|
|
33,952 |
|
|
|
24,690 |
|
|
|
17,683 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,041,851 |
|
|
$ |
848,121 |
|
|
$ |
739,934 |
|
|
|
$ |
608,565 |
|
|
$ |
514,934 |
|
|
$ |
438,413 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended January 31, | |
|
|
Years Ended January 31, | |
|
|
|
|
|
|
|
|
| |
|
|
| |
|
|
|
|
|
|
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
|
|
|
|
|
|
| |
|
|
| |
|
|
|
|
|
|
|
|
Interest Income | |
|
|
Interest Expense | |
|
|
|
|
|
|
|
|
| |
|
|
| |
|
|
|
|
|
|
Commercial Group
|
|
$ |
7,175 |
|
|
$ |
5,595 |
|
|
$ |
8,378 |
|
|
|
$ |
164,107 |
|
|
$ |
132,134 |
|
|
$ |
119,304 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential Group
|
|
|
3,447 |
|
|
|
15,844 |
|
|
|
7,424 |
|
|
|
|
43,237 |
|
|
|
24,337 |
|
|
|
17,603 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Land Development Group
|
|
|
33,316 |
|
|
|
721 |
|
|
|
758 |
|
|
|
|
6,002 |
|
|
|
3,098 |
|
|
|
785 |
|
|
|
|
|
|
|
|
|
|
|
|
|
The Nets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate Activities
|
|
|
248 |
|
|
|
552 |
|
|
|
1,300 |
|
|
|
|
34,982 |
|
|
|
26,583 |
|
|
|
25,732 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
44,186 |
|
|
$ |
22,712 |
|
|
$ |
17,860 |
|
|
|
$ |
248,328 |
|
|
$ |
186,152 |
|
|
$ |
163,424 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended January 31, | |
|
|
Years Ended January 31, | |
|
|
Years Ended January 31, | |
|
|
| |
|
|
| |
|
|
| |
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
|
| |
|
|
| |
|
|
|
|
|
|
|
|
Earnings Before Depreciation, | |
|
|
Depreciation and | |
|
|
Earnings Before | |
|
|
Amortization & Deferred Taxes | |
|
|
Amortization Expense | |
|
|
Income Taxes (EBIT) (2) | |
|
|
(EBDT) | |
|
|
| |
|
|
| |
|
|
| |
Commercial Group
|
|
$ |
128,345 |
|
|
$ |
98,152 |
|
|
$ |
89,274 |
|
|
|
$ |
75,281 |
|
|
$ |
64,610 |
|
|
$ |
61,213 |
|
|
|
$ |
182,483 |
|
|
$ |
154,057 |
|
|
$ |
147,036 |
|
|
Gain on disposition of equity method properties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31,996 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for decline in real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(510 |
) |
|
|
(7,264 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential Group
|
|
|
45,883 |
|
|
|
21,131 |
|
|
|
15,417 |
|
|
|
|
(4,799 |
) |
|
|
33,724 |
|
|
|
30,233 |
|
|
|
|
68,091 |
|
|
|
72,075 |
|
|
|
52,390 |
|
|
Loss on disposition of equity method properties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,573 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for decline in real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,624 |
) |
|
|
(957 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Land Development Group
|
|
|
365 |
|
|
|
308 |
|
|
|
212 |
|
|
|
|
80,934 |
|
|
|
38,631 |
|
|
|
38,883 |
|
|
|
|
42,747 |
|
|
|
28,601 |
|
|
|
22,063 |
|
The Nets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(10,889 |
) |
|
|
|
|
|
|
|
|
|
|
|
(6,108 |
) |
|
|
|
|
|
|
|
|
Corporate Activities
|
|
|
1,823 |
|
|
|
1,837 |
|
|
|
1,848 |
|
|
|
|
(70,485 |
) |
|
|
(64,040 |
) |
|
|
(44,092 |
) |
|
|
|
(46,726 |
) |
|
|
(46,042 |
) |
|
|
(27,264 |
) |
|
Loss on disposition of other investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
438 |
|
|
|
(171 |
) |
|
|
(295 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,545 |
|
|
|
3,701 |
|
|
|
174 |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
176,416 |
|
|
$ |
121,428 |
|
|
$ |
106,751 |
|
|
|
$ |
102,476 |
|
|
$ |
67,047 |
|
|
$ |
77,721 |
|
|
|
$ |
245,032 |
|
|
$ |
212,392 |
|
|
$ |
194,399 |
|
|
|
|
|
|
|
|
|
|
88
Forest City Enterprises, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(continued)
L. Segment Information
(continued)
Reconciliation of Earnings Before Depreciation Amortization
and Deferred Taxes (EBDT) to net earnings by Segment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land | |
|
|
|
|
|
|
|
|
|
|
Commercial | |
|
Residential | |
|
Development | |
|
|
|
|
|
|
|
|
Year Ended January 31, 2005 |
|
Group | |
|
Group | |
|
Group | |
|
Corporate | |
|
The Nets | |
|
Other(1) | |
|
Total | |
| |
EBDT
|
|
$ |
182,483 |
|
|
$ |
68,091 |
|
|
$ |
42,747 |
|
|
$ |
(46,726 |
) |
|
$ |
(6,108 |
) |
|
$ |
4,545 |
|
|
$ |
245,032 |
|
Depreciation and amortization Real Estate operations
|
|
|
(131,365 |
) |
|
|
(57,217 |
) |
|
|
(41 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(188,623 |
) |
Deferred taxes Real Estate operations
|
|
|
(24,400 |
) |
|
|
(9,816 |
) |
|
|
(2,532 |
) |
|
|
4,755 |
|
|
|
|
|
|
|
|
|
|
|
(31,993 |
) |
Straight-line rent adjustment
|
|
|
2,539 |
|
|
|
(92 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,447 |
|
Gain on disposition of other investments, net of tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
265 |
|
|
|
|
|
|
|
|
|
|
|
265 |
|
Gain on disposition reported on equity method, net of tax
|
|
|
19,341 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19,341 |
|
Cumulative effect of change in accounting principle, net of tax
|
|
|
(477 |
) |
|
|
(10,784 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(11,261 |
) |
Discontinued operations, net of tax and minority
interest:(4)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization Real Estate operations
|
|
|
(952 |
) |
|
|
(1,734 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,686 |
) |
|
Deferred taxes Real Estate operations
|
|
|
(730 |
) |
|
|
185 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(545 |
) |
|
Straight-line rent adjustment
|
|
|
835 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
835 |
|
|
Gain on disposition of rental properties
|
|
|
4,574 |
|
|
|
36,319 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
40,893 |
|
|
Gain on disposition of Lumber Group
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,501 |
|
|
|
11,501 |
|
|
|
|
Net earnings
|
|
$ |
51,848 |
|
|
$ |
24,952 |
|
|
$ |
40,174 |
|
|
$ |
(41,706 |
) |
|
$ |
(6,108 |
) |
|
$ |
16,046 |
|
|
$ |
85,206 |
|
|
|
|
Year Ended January 31, 2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBDT
|
|
$ |
154,057 |
|
|
$ |
72,075 |
|
|
$ |
28,601 |
|
|
$ |
(46,042 |
) |
|
$ |
|
|
|
$ |
3,701 |
|
|
$ |
212,392 |
|
Depreciation and amortization Real Estate operations
|
|
|
(101,872 |
) |
|
|
(33,848 |
) |
|
|
(120 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(135,840 |
) |
Deferred taxes Real Estate operations
|
|
|
(23,303 |
) |
|
|
(19,784 |
) |
|
|
(14,093 |
) |
|
|
24,552 |
|
|
|
|
|
|
|
|
|
|
|
(32,628 |
) |
Straight-line rent adjustment
|
|
|
5,769 |
|
|
|
526 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,295 |
|
Provision for decline in real estate, net of tax and minority
interest
|
|
|
(216 |
) |
|
|
(982 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,198 |
) |
Provision for decline in real estate recorded on equity method,
net of tax
|
|
|
|
|
|
|
|
|
|
|
(2,793 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,793 |
) |
Gain (loss) on other investments, net of tax
|
|
|
|
|
|
|
280 |
|
|
|
|
|
|
|
(384 |
) |
|
|
|
|
|
|
|
|
|
|
(104 |
) |
Loss on disposition reported on equity method, net of tax
|
|
|
|
|
|
|
(2,160 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,160 |
) |
Discontinued operations, net of tax and minority
interest:(4)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization Real Estate operations
|
|
|
(1,618 |
) |
|
|
(3,060 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,678 |
) |
|
Deferred taxes Real Estate operations
|
|
|
(550 |
) |
|
|
(262 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(812 |
) |
|
Straight-line rent adjustment
|
|
|
765 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
765 |
|
|
Provision for decline in real estate
|
|
|
(467 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(467 |
) |
|
(Loss) gain on disposition of rental properties
|
|
|
(64 |
) |
|
|
3,961 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,897 |
|
|
|
|
Net earnings
|
|
$ |
32,501 |
|
|
$ |
16,746 |
|
|
$ |
11,595 |
|
|
$ |
(21,874 |
) |
|
$ |
|
|
|
$ |
3,701 |
|
|
$ |
42,669 |
|
|
|
|
Year Ended January 31, 2003
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBDT
|
|
$ |
147,036 |
|
|
$ |
52,390 |
|
|
$ |
22,063 |
|
|
$ |
(27,264 |
) |
|
$ |
|
|
|
$ |
174 |
|
|
$ |
194,399 |
|
Depreciation and amortization Real Estate operations
|
|
|
(87,650 |
) |
|
|
(25,172 |
) |
|
|
(83 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(112,905 |
) |
Deferred taxes Real Estate operations
|
|
|
(18,008 |
) |
|
|
(10,622 |
) |
|
|
3,040 |
|
|
|
(1,668 |
) |
|
|
|
|
|
|
|
|
|
|
(27,258 |
) |
Straight-line rent adjustment
|
|
|
4,089 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,089 |
|
Early extinguishment of debt, net of
tax(3)
|
|
|
|
|
|
|
(999 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(999 |
) |
Provision for decline in real estate, net of tax and minority
interest
|
|
|
(4,391 |
) |
|
|
(579 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,970 |
) |
Loss on disposition of operating properties and other
investments, net of tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(178 |
) |
|
|
|
|
|
|
|
|
|
|
(178 |
) |
Discontinued operations, net of tax and minority
interest:(4)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization Real Estate operations
|
|
|
(3,319 |
) |
|
|
(3,985 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(7,304 |
) |
|
Deferred taxes Real Estate operations
|
|
|
(3,646 |
) |
|
|
2,028 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,618 |
) |
|
Straight-line rent adjustment
|
|
|
1,395 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,395 |
|
|
Gain on disposition of rental properties
|
|
|
4,180 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,180 |
|
|
|
|
Net earnings
|
|
$ |
39,686 |
|
|
$ |
13,061 |
|
|
$ |
25,020 |
|
|
$ |
(29,110 |
) |
|
$ |
|
|
|
$ |
174 |
|
|
$ |
48,831 |
|
|
|
|
|
|
(1) |
Identifiable assets, EBDT and net earnings presented under the
caption Other relates to the Lumber Group, which is
no longer a reportable segment. |
(2) |
See Consolidated Statements of Earnings on page 63 for
reconciliation of EBIT to net earnings. |
(3) |
Early extinguishment of debt, which was formerly reported as an
extraordinary item, is now reported in operating earnings.
However, early extinguishment of debt was excluded from EBDT
through the year ended January 31, 2003. Beginning
February 1, 2003, early extinguishment of debt was included
in EBDT. |
(4) |
See Note Q Discontinued Operations starting on
page 94 for more information. |
89
Forest City Enterprises, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(continued)
M. Leases
The following tables include all lease obligations of the
Company.
The Company as Lessor
The following table summarizes the minimum future rental income
to be received on non-cancelable operating leases of commercial
properties that generally extend for periods of more than one
year.
|
|
|
|
|
Years Ending January 31, |
|
|
| |
|
|
(in thousands) | |
2006
|
|
$ |
395,691 |
|
2007
|
|
|
381,425 |
|
2008
|
|
|
370,394 |
|
2009
|
|
|
374,098 |
|
2010
|
|
|
360,474 |
|
Later years
|
|
|
2,283,219 |
|
|
|
|
|
|
|
$ |
4,165,301 |
|
|
|
|
|
Most of the commercial leases include provisions for
reimbursements of other charges including real estate taxes,
utilities and operating costs which is included in revenues from
rental properties in the Consolidated Statements of Earnings.
The following table summarizes total reimbursements.
|
|
|
|
|
Years Ending January 31, |
|
|
| |
|
|
(in thousands) | |
2005
|
|
$ |
135,619 |
|
2004
|
|
$ |
105,944 |
|
2003
|
|
$ |
102,772 |
|
The Company as Lessee
The Company is a lessee under various operating leasing
arrangements for real property and equipment. The most
significant of these involve ground leases in Boston and New
York City, the majority of which expire between the years 2035
and 2100, excluding optional renewal periods.
Minimum fixed rental payments under long-term leases (over one
year) in effect at January 31, 2005 are as follows.
|
|
|
|
|
Years Ending January 31, |
|
|
| |
|
|
(in thousands) | |
2006
|
|
$ |
17,307 |
|
2007
|
|
|
17,133 |
|
2008
|
|
|
16,701 |
|
2009
|
|
|
16,543 |
|
2010
|
|
|
16,564 |
|
Later years
|
|
|
976,279 |
|
|
|
|
|
|
|
$ |
1,060,527 |
|
|
|
|
|
The following table summarizes rent expense paid.
|
|
|
|
|
Years Ending January 31, |
|
|
| |
|
|
(in thousands) | |
2005
|
|
$ |
20,979 |
|
2004
|
|
$ |
20,725 |
|
2003
|
|
$ |
20,748 |
|
90
Forest City Enterprises, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(continued)
N. Commitments and Contingencies
The Company has adopted the provisions of FASB Interpretation
No. 45 Guarantors Accounting and Disclosure
Requirements for Guarantees, Including Indirect Guarantees of
Indebtedness of Others (FIN No. 45).
The Company believes the risk of payment under these guarantees
as described below is remote and, to date, no payments have been
made under these guarantees.
As of January 31, 2005, the Company has guaranteed loans
totaling $3,200,000, relating to a $1,800,000 bank loan for the
Sterling Glen of Rye Brook supported-living Residential
Group project in Rye Brook, New York and the Companys
$1,400,000 share of a bond issue made by the Village of
Woodridge, relating to a Land Development Group project in
suburban Chicago, Illinois. These guarantees were entered into
prior to January 31, 2003, and therefore, have not been
recorded in the Companys Consolidated Financial Statements
at January 31, 2005, pursuant to the provisions of
FIN No. 45. The bank loan guaranty is expected to
terminate in early 2005. The bond issue guarantee terminates
April 30, 2015, unless the bonds are paid sooner, and is
limited to $500,000 in any one year. The Company also had
outstanding letters of credit of $41,678,000 as of
January 31, 2005. The maximum potential amount of future
payments on the guaranteed loans and letters of credit the
Company could be required to make is the total amounts noted
above.
As a general partner for certain limited partnerships, the
Company guaranteed the funding of operating deficits of
newly-opened apartment projects for an average of five years.
These guarantees were entered into prior to January 31,
2003, and therefore, have not been recorded in the
Companys Consolidated Financial Statements at
January 31, 2005, pursuant to the provisions of
FIN No. 45. At January 31, 2005, the maximum
potential amount of future payments on these operating deficit
guarantees the Company could be required to make was
approximately $8,870,000. The Company would seek to recover any
amounts paid through refinancing or sales proceeds of the
apartment project. These partnerships typically require the
Company to indemnify, on an after-tax or grossed up
basis, the investment partner against the failure to receive, or
the loss of allocated tax credits and tax losses. At
January 31, 2005 the maximum potential payment under these
tax indemnity guarantees was approximately $63,610,000. The
Company believes that all necessary requirements for
qualifications for such tax credits have been and will be met
and that the Companys investment partners will be able to
receive expense allocations associated with the properties. The
Company has obtained legal opinions from nationally recognized
law firms supporting the validity of the tax credits. The
Company does not expect to make any payments under these
guarantees.
The Companys mortgage loans are all non-recourse, however
in some cases lenders carve-out certain items from the
non-recourse provisions. These carve-out items enable the
lenders to seek recourse if the Company or the joint venture
commit fraud, voluntarily file for bankruptcy, intentionally
misapply funds, transfer title without lender consent, or
intentionally misrepresent facts. The Company has also provided
certain environmental guarantees. Under these environmental
remediation guarantees, the Company must remediate any hazardous
materials brought onto the property in violation of
environmental laws. The maximum potential amount of future
payments the Company could be required to make is limited to the
actual losses suffered or actual remediation costs incurred. A
portion of these carve-outs and guarantees have been made on
behalf of joint ventures and while the amount of the potential
liability is currently indeterminable, the Company believes any
liability would not exceed its partners share of the
outstanding principal balance of the loans in which these
carve-outs and environmental guarantees have been made. At
January 31, 2005 the outstanding balance of the
partners share of these loans was approximately
$390,170,000. The Company believes the risk of payment on the
carve-out guarantees is mitigated in most cases by the fact the
Company manages the property, and in the event the
Companys partner did violate one of the carve-out items,
the Company would seek recovery from its partner for any
payments the Company would make. Additionally, the Company
further mitigates its exposure through environmental insurance
and insurance coverage for items such as fraud.
The Company customarily guarantees lien-free completion of
projects under construction. Upon completion, the guarantees are
released. At January 31, 2005, the Company has guaranteed
completion of construction of development projects with a total
cost of $2,853,057,000, which are approximately 43.4% complete
in the aggregate. The projects have total loan commitments of
$2,328,029,000, of which approximately $1,172,681,000 was
outstanding at January 31, 2005. The Companys
subsidiaries have been successful in consistently delivering
lien-free completion of construction projects, without calling
the Companys guarantees of completion.
The Company is also involved in certain claims and litigation
related to its operations. Based on the facts known at this
time, management has consulted with legal counsel and is of the
opinion that the ultimate outcome of all such claims and
litigation will not have a material adverse effect on the
financial condition, results of operations or cash flows of the
Company.
On August 16, 2004, the Company purchased an ownership
interest in the NBA franchise known as the Nets that will be
reported on the equity method of accounting. Although the
Company has a legal ownership interest of approximately 15% in
the Nets, the Company currently recognized approximately 38% of
the net loss for 2004 because profits and losses are allocated
to each member based on an analysis of the respective
members claim on the net book equity assuming a
liquidation at book value at the end of the accounting period
without regard to unrealized appreciation in the fair value of
the Nets. In connection with the
purchase of the franchise, the Company has provided an
indemnity guarantee to the NBA for any losses arising from the
transaction, including the potential relocation of the team. The
Companys indemnity is limited to $100,000,000 and is
effective
91
Forest City Enterprises, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(continued)
N. Commitments and Contingencies
(continued)
as long as the Company owns an interest in the team. The
indemnification provisions are standard provisions that are
required by the NBA. The Company has insurance coverage of
approximately $100,000,000 in connection with such indemnity.
The Company evaluated the indemnity guarantee in accordance with
FIN No. 45 and determined that the fair value for the
Companys liability for its obligations under the guarantee
was not material.
Certain of the Companys ground leases include provisions
requiring it to indemnify the ground lessor against claims or
damages occurring on or about the leased property during the
term of the ground lease. These indemnities were generally
entered into prior to January 31, 2003, and therefore, have
not been recorded in the Companys Consolidated Financial
Statements at January 31, 2005 in accordance with
FIN No. 45. The maximum potential amount of future
payments the Company could be required to make is limited to the
actual losses suffered. The Company mitigates its exposure to
loss related to these indemnities through insurance coverage.
The Company is party to an easement agreement under which it has
agreed to indemnify a third party for any claims or damages
arising from the use of the easement area of one of its
development projects. The Company has also entered into an
environmental indemnity at one of its development projects
whereby it agrees to indemnify a third party for the cost of
remediating any environmental condition. The maximum potential
amount of future payments the Company could be required to make
is limited to the actual losses suffered or actual remediation
costs incurred. The Company mitigates its exposure to loss
related to the easement agreement and environmental indemnity
through insurance coverage.
Stapleton Land has committed to fund $24,500,000 to the Park
Creek Metropolitan District to be used for certain
infrastructure projects. The first $4,500,000 is due in August
2007. The remaining balance is due no later than May 2009.
In addition, the Nets are a party to an arbitration challenging
an insurance companys denial of temporary total disability
benefits on one of its former players. The maximum amount of the
Companys share of this claim approximates $8,000,000. This
claim is being vigorously defended, and is not possible to
predict the ultimate outcome of this dispute at this time.
O. Stock-Based Compensation
The 1994 Stock Plan (Plan), as renamed and amended
in June 2004 by shareholder approval, permits the award of
Class A stock options, restricted shares and restricted
stock units to key employees and non-employee directors of the
Company. The aggregate maximum number of shares that may be
issued during the term of the Plan is 5,875,000. The maximum
award to an individual in any calendar year is 112,500
restricted shares or restricted stock units and 200,000 stock
options. Stock options have a maximum term of 10 years and
are awarded with an exercise price at least equal to the market
value per share of the stock on the date of grant. The Plan
requires further approval by the shareholders to lower the
exercise price of stock options outstanding or to cancel and
replace stock options at a lower exercise price. The Company has
not amended the terms of any previously issued options. The Plan
is administered by the Compensation Committee of the Board of
Directors. The Company granted -0-, 677,300 and -0- stock
options in 2004, 2003 and 2002, respectively. All options
granted under the Plan to date have been for a term of
10 years and vest ratably over four years.
The information required by SFAS No. 148
Accounting for Stock-Based Compensation
Transition and Disclosure relating to the pro forma effect
on net earnings and earnings per share had the fair value based
method under SFAS No. 123 been used for stock options
is located in Note A Summary of
Significant Accounting Policies, Stock-Based Compensation.
The fair value of each option grant is estimated on the date of
grant using the Black-Scholes option-pricing model with the
following assumptions used for the grants in 2003: dividend
yield of .7%; expected volatility of 31.9%; risk-free interest
rate of 3.7%; expected life of 8.7 years; and turnover of
2.6%. A summary of stock option activity is presented below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended January 31, | |
|
|
| |
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
|
|
|
Weighted | |
|
|
|
Weighted | |
|
|
|
Weighted | |
|
|
|
|
Average | |
|
|
|
Average | |
|
|
|
Average | |
|
|
Options | |
|
Exercise Price | |
|
Options | |
|
Exercise Price | |
|
Options | |
|
Exercise Price | |
|
|
| |
Outstanding at beginning of year
|
|
|
2,086,255 |
|
|
$ |
24.09 |
|
|
|
1,659,008 |
|
|
$ |
20.30 |
|
|
|
1,859,251 |
|
|
$ |
19.87 |
|
Granted
|
|
|
|
|
|
$ |
|
|
|
|
677,300 |
|
|
$ |
31.25 |
|
|
|
|
|
|
$ |
|
|
Exercised
|
|
|
(364,813 |
) |
|
$ |
14.69 |
|
|
|
(218,329 |
) |
|
$ |
16.65 |
|
|
|
(192,143 |
) |
|
$ |
16.38 |
|
Forfeited
|
|
|
(16,200 |
) |
|
$ |
22.31 |
|
|
|
(31,724 |
) |
|
$ |
29.58 |
|
|
|
(8,100 |
) |
|
$ |
14.92 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at end of year
|
|
|
1,705,242 |
|
|
$ |
26.12 |
|
|
|
2,086,255 |
|
|
$ |
24.09 |
|
|
|
1,659,008 |
|
|
$ |
20.30 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options exercisable at end of year
|
|
|
744,742 |
|
|
$ |
20.61 |
|
|
|
967,582 |
|
|
$ |
17.11 |
|
|
|
761,799 |
|
|
$ |
15.47 |
|
Number of shares available for granting of options at end of year
|
|
|
2,978,430 |
|
|
|
|
|
|
|
2,962,230 |
|
|
|
|
|
|
|
3,607,806 |
|
|
|
|
|
Weighted average fair value of options granted during the year
|
|
$ |
|
|
|
|
|
|
|
$ |
13.13 |
|
|
|
|
|
|
$ |
|
|
|
|
|
|
92
Forest City Enterprises, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(continued)
O. Stock-Based Compensation (continued)
The following table summarizes information about fixed stock
options outstanding at January 31, 2005.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options Outstanding | |
|
Options Exercisable | |
|
|
| |
|
|
Number | |
|
Weighted Average |
|
Weighted | |
|
Number | |
|
Weighted | |
|
|
Outstanding at | |
|
Remaining |
|
Average | |
|
Exercisable at | |
|
Average | |
Range of Exercise Prices |
|
January 31, 2005 | |
|
Contractual Life |
|
Exercise Prices | |
|
January 31, 2005 | |
|
Exercise Prices | |
| |
$ 8.18 12.27
|
|
|
20,250 |
|
|
1.6 years |
|
$ |
9.58 |
|
|
|
20,250 |
|
|
$ |
9.58 |
|
$12.27 16.36
|
|
|
207,795 |
|
|
4.2 years |
|
$ |
14.92 |
|
|
|
207,795 |
|
|
$ |
14.92 |
|
$16.36 20.45
|
|
|
276,080 |
|
|
3.2 years |
|
$ |
18.95 |
|
|
|
276,080 |
|
|
$ |
18.95 |
|
$20.45 24.54
|
|
|
7,500 |
|
|
5.6 years |
|
$ |
23.38 |
|
|
|
7,500 |
|
|
$ |
23.38 |
|
$24.54 28.63
|
|
|
532,517 |
|
|
6.1 years |
|
$ |
28.53 |
|
|
|
233,117 |
|
|
$ |
28.53 |
|
$28.63 32.72
|
|
|
645,700 |
|
|
8.1 years |
|
$ |
31.00 |
|
|
|
|
|
|
$ |
|
|
$36.81 40.90
|
|
|
15,400 |
|
|
8.5 years |
|
$ |
40.90 |
|
|
|
|
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,705,242 |
|
|
|
|
|
|
|
|
|
744,742 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Compensation Committee granted 112,500 shares of restricted
Class A common stock to key employees in 2003. The
restricted shares were awarded out of treasury stock, having a
cost basis of $1,012,500 with rights to vote the shares and
receive dividends while being subject to restrictions on
disposition and transferability and risk of forfeiture. The
shares become nonforfeitable over a period of four years. The
market value on the date of grant of $3,487,500 was recorded as
unearned compensation to be charged to expense over the
respective vesting periods. The unearned compensation of these
and prior restricted stock awards is reported as an offset of
Additional Paid-In Capital in the accompanying consolidated
financial statements. The unamortized unearned compensation
relating to all restricted stock amounted to $3,087,000,
$4,919,000 and $2,627,000 at January 31, 2005, 2004 and
2003, respectively.
The following is a reconciliation of the numerators and
denominators of the basic and diluted earnings per share
computations for earnings from continuing operations.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted | |
|
|
|
|
Earnings from | |
|
Average | |
|
|
|
|
Continuing | |
|
Common | |
|
|
|
|
Operations | |
|
Shares | |
|
Per | |
|
|
(Numerator) | |
|
Outstanding | |
|
Common | |
Years Ended January 31, |
|
(in thousands) | |
|
(Denominator) | |
|
Share | |
| |
2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share
|
|
$ |
40,056 |
|
|
|
50,100,817 |
|
|
$ |
.80 |
|
|
Effect of dilutive securities-stock options
|
|
|
|
|
|
|
822,211 |
|
|
|
(.01 |
) |
|
|
|
|
Diluted earnings per share
|
|
$ |
40,056 |
|
|
|
50,923,028 |
|
|
$ |
.79 |
|
|
|
|
2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share
|
|
$ |
33,834 |
|
|
|
49,875,430 |
|
|
$ |
.68 |
|
|
Effect of dilutive securities-stock options
|
|
|
|
|
|
|
696,743 |
|
|
|
(.01 |
) |
|
|
|
|
Diluted earnings per share
|
|
$ |
33,834 |
|
|
|
50,572,173 |
|
|
$ |
.67 |
|
|
|
|
2003
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share
|
|
$ |
41,496 |
|
|
|
49,609,046 |
|
|
$ |
.84 |
|
|
Effect of dilutive securities-stock options
|
|
|
|
|
|
|
569,469 |
|
|
|
(.01 |
) |
|
|
|
|
Diluted earnings per share
|
|
$ |
41,496 |
|
|
|
50,178,515 |
|
|
$ |
.83 |
|
|
|
|
93
Forest City Enterprises, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(continued)
|
|
Q. |
Discontinued Operations |
Pursuant to the definition of a component of an entity in
SFAS No. 144, all earnings of discontinued operations
sold or held for sale, assuming no significant continuing
involvement, have been reclassified in the Consolidated
Statements of Earnings for the years ended January 31,
2005, 2004 and 2003. The Company considers assets held for sale
when the transaction has been approved and there are no
significant contingencies related to the sale that may prevent
the transaction from closing.
Investments accounted for on the equity method are not subject
to the provisions of SFAS No. 144, and therefore the
gains on the sales of equity method properties are reported in
continuing operations when sold. The following table summarizes
the Companys share of gains on equity method investments
sold for the years ended January 31, 2005, 2004 and 2003,
which are included in equity in earnings of unconsolidated
entities and earnings from continuing operations in the
Consolidated Statements of Earnings.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended January 31, |
|
|
|
|
|
|
|
|
|
2005 | |
|
2004 | |
|
2003 |
|
|
|
|
|
|
|
|
|
(in thousands) |
Gains (Loss) on Dispositions of Equity Method Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chapel Hill Mall
|
|
|
Akron, Ohio |
|
|
$ |
27,943 |
|
|
$ |
|
|
|
$ |
|
|
|
Chapel Hill Suburban
|
|
|
Akron, Ohio |
|
|
|
915 |
|
|
|
|
|
|
|
|
|
|
Manhattan Town Center Mall
|
|
|
Manhattan, Kansas |
|
|
|
3,138 |
|
|
|
|
|
|
|
|
|
|
Waterford Village
|
|
|
Indianapolis, Indiana |
|
|
|
|
|
|
|
(3,573 |
) |
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
31,996 |
|
|
$ |
(3,573 |
) |
|
$ |
|
|
|
|
|
|
|
|
The following table summarizes rental properties included in
discontinued operations.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter/ | |
|
Year | |
|
Year | |
|
Year | |
|
|
|
|
Square Feet/ | |
|
Year | |
|
Ended | |
|
Ended | |
|
Ended | |
Property |
|
Location |
|
Number of Units | |
|
Sold | |
|
1/31/2005 | |
|
1/31/2004 | |
|
1/31/2003 | |
| |
Commercial Group:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Flatbush Avenue
|
|
Brooklyn, New York |
|
|
142,000 square feet |
|
|
|
Q-3 2004 |
|
|
|
Yes |
|
|
|
Yes |
|
|
|
Yes |
|
Pavilion
|
|
San Jose, California |
|
|
250,000 square feet |
|
|
|
Q-3 2004 |
|
|
|
Yes |
|
|
|
Yes |
|
|
|
Yes |
|
Hunting Park
|
|
Philadelphia, Pennsylvania |
|
|
125,000 square feet |
|
|
|
Q-2 2004 |
|
|
|
Yes |
|
|
|
Yes |
|
|
|
Yes |
|
Courtland Center
|
|
Flint, Michigan |
|
|
458,000 square feet |
|
|
|
Q-4 2002 |
|
|
|
|
|
|
|
|
|
|
|
Yes |
|
Bay Street
|
|
Staten Island, New York |
|
|
16,000 square feet |
|
|
|
Q-4 2002 |
|
|
|
|
|
|
|
|
|
|
|
Yes |
|
Residential Group:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Arboretum Place
|
|
Newport News, Virginia |
|
|
184 units |
|
|
|
Q-4 2004 |
|
|
|
Yes |
|
|
|
Yes |
|
|
|
|
(1) |
Bridgewater
|
|
Hampton, Virginia |
|
|
216 units |
|
|
|
Q-4 2004 |
|
|
|
Yes |
|
|
|
Yes |
|
|
|
|
(1) |
Colony Woods
|
|
Bellevue, Washington |
|
|
396 units |
|
|
|
Q-4 2004 |
|
|
|
Yes |
|
|
|
Yes |
|
|
|
Yes |
|
Silver Hill
|
|
Newport News, Virginia |
|
|
153 units |
|
|
|
Q-4 2004 |
|
|
|
Yes |
|
|
|
Yes |
|
|
|
|
(1) |
Trellis at Lees Mill
|
|
Newport News, Virginia |
|
|
176 units |
|
|
|
Q-4 2004 |
|
|
|
Yes |
|
|
|
Yes |
|
|
|
|
(1) |
Regency Towers
|
|
Jackson, New Jersey |
|
|
372 units |
|
|
|
Q-3 2004 |
|
|
|
Yes |
|
|
|
Yes |
|
|
|
Yes |
|
Woodlake
|
|
Silver Spring, Maryland |
|
|
534 units |
|
|
|
Q-1 2004 |
|
|
|
Yes |
|
|
|
Yes |
|
|
|
Yes |
|
Laurels
|
|
Justice, Illinois |
|
|
520 units |
|
|
|
Q-3 2003 |
|
|
|
|
|
|
|
Yes |
|
|
|
Yes |
|
Vineyards
|
|
Broadview Heights, Ohio |
|
|
336 units |
|
|
|
Q-3 2003 |
|
|
|
|
|
|
|
Yes |
|
|
|
Yes |
|
Trowbridge
|
|
Southfield, Michigan |
|
|
305 units |
|
|
|
Q-1 2003 |
|
|
|
|
|
|
|
Yes |
|
|
|
Yes |
|
|
|
(1) |
The partnership agreements related to these properties were
amended during the year ended January 31, 2004, and as a
result these properties switched from the equity method of
accounting to full consolidation. Therefore, there is no impact
on discontinued operations prior to the fourth quarter of fiscal
year 2003. |
In addition, the Companys Lumber Group strategic business
unit (formerly presented as Lumber Trading Group segment) was
included in discontinued operations for the years ended
January 31, 2005, 2004 and 2003. Lumber Group is a lumber
wholesaler that was sold to its employees on November 12,
2004. Also included in discontinued operations is Babin Building
Centers, Inc. (Babin), a division of Lumber Group,
which was sold in July 2004. Babin sold building materials to
the new construction industry and to home remodelers.
Substantially all of the assets of the Lumber Group were sold
for $39,085,902, $35,000,000 of which was paid in cash at
closing. Pursuant to the terms of a note receivable from the
buyer, the remaining purchase price and interest accrues at 6.0%
will be paid over the next five years. In the year ended
January 31, 2005, the Company reported a gain on
disposition of this segment of approximately $20,920,000
($11,501,000, net of tax) net of $1,093,000 loss related to the
sale of Babin. The Company has deferred a gain of $4,085,902
(approximately $2,400,000, net of tax) relating to the note
receivable due, in part, to the subordination to the
buyers senior financing. The gain, if any, will be
recognized over the next five years as the note receivable is
collected.
94
Forest City Enterprises, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(continued)
|
|
Q. |
Discontinued Operations (continued) |
Summarized financial information for Lumber Groups assets
and liabilities that have been classified as held for sale in
the Consolidated Balance Sheet were as follows:
|
|
|
|
|
|
|
|
|
|
January 31, | |
|
|
2004 | |
|
|
| |
|
|
(in thousands) | |
Assets
|
|
|
|
|
|
Real estate
|
|
$ |
3,769 |
|
|
Notes and accounts
receivable(1)
|
|
|
206,634 |
|
|
|
|
Allowance for doubtful accounts
|
|
|
(1,127 |
) |
|
Inventories
|
|
|
46,140 |
|
|
Other assets
|
|
|
992 |
|
|
|
|
|
|
|
Total Assets
|
|
$ |
256,408 |
|
|
|
|
|
Liabilities
|
|
|
|
|
|
Notes
payable(2)
|
|
$ |
66,081 |
|
|
Accounts payable and accrued expenses
|
|
|
176,801 |
|
|
|
|
|
|
|
Total Liabilities
|
|
$ |
242,882 |
|
|
|
|
|
|
|
(1) |
The weighted average interest rate at January 31, 2004 was
8.53%. |
|
(2) |
The weighted average interest rate at January 31, 2004 was
3.17%. |
Notes payable at January 31, 2004 reflected borrowings on
the Lumber Groups three year revolving line of credit with
a borrowing capacity of $120,000,000 (with an ability to expand
to $180,000,000), which became effective on October 23,
2003. The bank line of credit allowed for outstanding letters of
credit in the amount of the difference between the collateral
balance available or the line limit (whichever is less) less the
outstanding loan balance, with a maximum limit of $10,000,000.
At January 31, 2004, $3,484,000 letters of credit were
outstanding.
Borrowings under the current bank line of credit were
collateralized by all the assets of the Lumber Group, bear
interest at the lenders prime rate or London Interbank
Offered Rate (LIBOR) plus an applicable margin ranging from
1.75% to 2.25% and had a fee of 0.25% to 0.50% per year on the
unused portion of the available commitment. The LIBOR loan
margin and unused commitment fee were based on an average
quarterly borrowing base availability. Terms of the previous
bank line of credit were similar to those described under the
current line of credit. The revolving line of credit would have
expired on October 23, 2006.
To protect against risks associated with the variable interest
rates on current and future borrowings on the revolving line of
credit, the Lumber Group entered into an interest rate swap on
October 29, 2003 with a notional amount of $20,000,000. The
swap fixed the LIBOR interest rate at 1.65% and was effective
through January 31, 2005.
The Company has no further obligation relating to the Lumber
Groups obligations at January 31, 2005.
95
Forest City Enterprises, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(continued)
|
|
Q. |
Discontinued Operations (continued) |
Gain on Disposition of Rental Properties and Lumber
Group The following table summarizes the gain on
disposition of Rental Properties and Lumber Group by year.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended January 31, | |
|
|
|
|
| |
|
|
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
|
|
| |
|
|
|
|
(in thousands) | |
Discontinued Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lumber
Group(1)
|
|
|
Portland, Oregon |
|
|
$ |
20,920 |
|
|
$ |
|
|
|
$ |
|
|
|
Regency
Towers(2)
|
|
|
Jackson, New Jersey |
|
|
|
25,390 |
|
|
|
|
|
|
|
|
|
|
Woodlake(2)
|
|
|
Silver Spring, Maryland |
|
|
|
19,499 |
|
|
|
|
|
|
|
|
|
|
Bridgewater
|
|
|
Hampton, Virginia |
|
|
|
7,161 |
|
|
|
|
|
|
|
|
|
|
Pavilion
|
|
|
San Jose, California |
|
|
|
4,222 |
|
|
|
|
|
|
|
|
|
|
Trellis at Lees Mill
|
|
|
Newport News, Virginia |
|
|
|
3,444 |
|
|
|
|
|
|
|
|
|
|
Hunting Park
|
|
|
Philadelphia, Pennsylvania |
|
|
|
2,176 |
|
|
|
|
|
|
|
|
|
|
Arboretum
|
|
|
Newport News, Virginia |
|
|
|
2,047 |
|
|
|
|
|
|
|
|
|
|
Flatbush Avenue
|
|
|
Brooklyn, New York |
|
|
|
2,060 |
|
|
|
|
|
|
|
|
|
|
Colony
Woods(2)
|
|
|
Bellevue, Washington |
|
|
|
5,193 |
|
|
|
|
|
|
|
|
|
|
Silver Hill
|
|
|
Newport News, Virginia |
|
|
|
133 |
|
|
|
|
|
|
|
|
|
|
Laurels(2)
|
|
|
Justice, Illinois |
|
|
|
|
|
|
|
4,249 |
|
|
|
|
|
|
Vineyards(2)
|
|
|
Broadview Heights, Ohio |
|
|
|
|
|
|
|
2,109 |
|
|
|
|
|
|
Trowbridge
|
|
|
Southfield, Michigan |
|
|
|
|
|
|
|
538 |
|
|
|
|
|
|
Courtland Center
|
|
|
Flint, Michigan |
|
|
|
|
|
|
|
|
|
|
|
7,087 |
|
|
Bay Street
|
|
|
Staten Island, New York |
|
|
|
|
|
|
|
|
|
|
|
125 |
|
|
Other
|
|
|
|
|
|
|
|
|
|
|
(127 |
) |
|
|
(243 |
) |
|
|
|
|
|
|
Total |
|
$ |
92,245 |
|
|
$ |
6,769 |
|
|
$ |
6,969 |
|
|
|
|
|
|
|
|
|
(1) |
Net of $1,093 loss on the disposition of Babin Building Centers,
Inc. |
|
(2) |
Sold in a tax-deferred exchange. The proceeds are reinvested
through a qualified intermediary in replacement assets under
Section 1031 of the Internal Revenue Code. |
96
Forest City Enterprises, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(continued)
|
|
Q. |
Discontinued Operations (continued) |
The operating results related to assets sold and held for sale
were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended January 31, 2005 | |
|
Year Ended January 31, 2004 | |
|
|
| |
|
|
Lumber | |
|
Rental | |
|
|
|
Lumber | |
|
Rental | |
|
|
|
|
Group | |
|
Properties | |
|
Total | |
|
Group | |
|
Properties | |
|
Total | |
| |
|
|
(in thousands) | |
|
(in thousands) | |
Revenues
|
|
$ |
111,516 |
|
|
$ |
18,757 |
|
|
$ |
130,273 |
|
|
$ |
123,238 |
|
|
$ |
33,449 |
|
|
$ |
156,687 |
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
97,235 |
|
|
|
8,641 |
|
|
|
105,876 |
|
|
|
110,139 |
|
|
|
15,869 |
|
|
|
126,008 |
|
|
Interest expense
|
|
|
3,633 |
|
|
|
5,586 |
|
|
|
9,219 |
|
|
|
3,302 |
|
|
|
9,701 |
|
|
|
13,003 |
|
|
Loss on early extinguishment of debt
|
|
|
|
|
|
|
2,576 |
|
|
|
2,576 |
|
|
|
|
|
|
|
190 |
|
|
|
190 |
|
|
Provision for decline in real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,104 |
|
|
|
1,104 |
|
|
Depreciation and amortization
|
|
|
1,272 |
|
|
|
2,917 |
|
|
|
4,189 |
|
|
|
1,891 |
|
|
|
5,093 |
|
|
|
6,984 |
|
|
|
|
|
|
|
102,140 |
|
|
|
19,720 |
|
|
|
121,860 |
|
|
|
115,332 |
|
|
|
31,957 |
|
|
|
147,289 |
|
|
|
|
Interest income
|
|
|
14 |
|
|
|
240 |
|
|
|
254 |
|
|
|
11 |
|
|
|
106 |
|
|
|
117 |
|
Gain on disposition of rental properties and Lumber Group
|
|
|
20,920 |
|
|
|
71,325 |
|
|
|
92,245 |
|
|
|
|
|
|
|
6,769 |
|
|
|
6,769 |
|
|
|
|
Earnings before income taxes
|
|
|
30,310 |
|
|
|
70,602 |
|
|
|
100,912 |
|
|
|
7,917 |
|
|
|
8,367 |
|
|
|
16,284 |
|
|
|
|
Income tax expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
9,703 |
|
|
|
5,469 |
|
|
|
15,172 |
|
|
|
3,798 |
|
|
|
2,433 |
|
|
|
6,231 |
|
|
Deferred
|
|
|
4,561 |
|
|
|
20,933 |
|
|
|
25,494 |
|
|
|
418 |
|
|
|
506 |
|
|
|
924 |
|
|
|
|
|
|
|
14,264 |
|
|
|
26,402 |
|
|
|
40,666 |
|
|
|
4,216 |
|
|
|
2,939 |
|
|
|
7,155 |
|
|
|
|
Earnings before minority interest
|
|
|
16,046 |
|
|
|
44,200 |
|
|
|
60,246 |
|
|
|
3,701 |
|
|
|
5,428 |
|
|
|
9,129 |
|
|
Minority interest
|
|
|
|
|
|
|
3,835 |
|
|
|
3,835 |
|
|
|
|
|
|
|
294 |
|
|
|
294 |
|
|
|
|
Net earnings from discontinued operations
|
|
$ |
16,046 |
|
|
$ |
40,365 |
|
|
$ |
56,411 |
|
|
$ |
3,701 |
|
|
$ |
5,134 |
|
|
$ |
8,835 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended January 31, 2003 | |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
Lumber | |
|
Rental | |
|
|
|
|
|
|
|
|
|
|
Group | |
|
Properties | |
|
Total | |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
(in thousands) | |
|
|
|
|
|
|
Revenues
|
|
$ |
97,051 |
|
|
$ |
45,662 |
|
|
$ |
142,713 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
91,121 |
|
|
|
22,673 |
|
|
|
113,794 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
2,655 |
|
|
|
11,070 |
|
|
|
13,725 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
2,153 |
|
|
|
8,209 |
|
|
|
10,362 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
95,929 |
|
|
|
41,952 |
|
|
|
137,881 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
9 |
|
|
|
38 |
|
|
|
47 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on disposition of rental properties
|
|
|
|
|
|
|
6,969 |
|
|
|
6,969 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before income taxes
|
|
|
1,131 |
|
|
|
10,717 |
|
|
|
11,848 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense (benefit)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
1,165 |
|
|
|
1,832 |
|
|
|
2,997 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred
|
|
|
(208 |
) |
|
|
1,618 |
|
|
|
1,410 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
957 |
|
|
|
3,450 |
|
|
|
4,407 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before minority interest
|
|
|
174 |
|
|
|
7,267 |
|
|
|
7,441 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minority interest
|
|
|
|
|
|
|
106 |
|
|
|
106 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings from discontinued operations
|
|
$ |
174 |
|
|
$ |
7,161 |
|
|
$ |
7,335 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
97
Forest City Enterprises, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(continued)
|
|
R. |
Provision for Decline in Real Estate, Early Extinguishment of
Debt and Cumulative Effect of Change in Accounting Principle |
Provision for Decline in Real Estate
During the years ended January 31, 2005, 2004 and 2003 the
Company recorded a Provision for Decline in Real Estate totaling
$-0-, $2,134,000 and $8,221,000, respectively. The provisions
represent the adjustment to fair market value of land held by
the Residential and Commercial Groups.
Early Extinguishment of Debt For the
year ended January 31, 2005 the Company has recorded
$5,082,000 as loss on early extinguishment of debt, which
represents the impact of early extinguishment of nonrecourse
mortgage debt in order to secure more favorable financing terms.
For the year ended January 31, 2004, the Company recorded
$10,718,000 as Loss on Early Extinguishment of Debt. This amount
is primarily the result of the payment in full of the
Companys $200,000,000, 8.5% senior notes due in 2008 at a
premium of 104.25% for a loss on extinguishment of $8,500,000
related to redemption premium and $3,000,000 related to the
write-off of unamortized debt issue costs. These charges were
offset, in part, by net gains on early extinguishment of debt of
approximately $800,000 on several residential properties.
For the year ended January 31, 2003, the Company
reclassified $1,653,000 of early extinguishment of debt from
Extraordinary Loss to Loss on Early Extinguishment of Debt to
conform to the new guidance. These losses represented the impact
of early extinguishment of nonrecourse debt in order to secure
more favorable financing terms. The Company recorded losses
related to Lofts at 1835 Arch, a residential property
located in Philadelphia, Pennsylvania, Autumn Ridge and
Cambridge Towers, residential properties located in
Michigan, New Jersey, and Mount Vernon Square, a
residential property located in Alexandria, Virginia.
The following table summarizes early extinguishment of debt
related to those properties reflected as discontinued operations.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended January 31, |
|
|
|
|
|
|
|
|
|
2005 | |
|
2004 | |
|
2003 |
|
|
|
|
|
|
|
|
|
(in thousands) |
|
Regency Towers
|
|
|
Jackson, New Jersey |
|
|
$ |
157 |
|
|
$ |
|
|
|
$ |
|
|
|
Woodlake
|
|
|
Silver Spring, Maryland |
|
|
|
238 |
|
|
|
|
|
|
|
|
|
|
Trellis at Lees Mill
|
|
|
Newport News, Virginia |
|
|
|
624 |
|
|
|
|
|
|
|
|
|
|
Bridgewater
|
|
|
Hampton, Virginia |
|
|
|
1,557 |
|
|
|
|
|
|
|
|
|
|
Laurels
|
|
|
Justice, Illinois |
|
|
|
|
|
|
|
145 |
|
|
|
|
|
|
Vineyards
|
|
|
Broadview Heights, Ohio |
|
|
|
|
|
|
|
45 |
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
2,576 |
|
|
$ |
190 |
|
|
$ |
|
|
|
|
|
|
|
|
Cumulative Effect of Change in Accounting
Principle For the year ended
January 31, 2005, we recorded a charge of $18,628,000
($11,261,000 net of tax) for the cumulative effect of change in
accounting principle, in accordance with
FIN No. 46 (R) which has resulted in a reduction
of net earnings. This charge consisted primarily of accumulated
depreciation and amortization expense, net of minority interest,
of the newly-consolidated VIEs which were previously accounted
for on the cost method. See the New Accounting
Standards FIN No. 46 (R) section of
the MD&A for further information.
The overall impact resulting from the adoption of
FIN No. 46 (R) to the Commercial Group was a
pre-tax charge of $789,000 from the consolidation of Showcase
II, a specialty retail center located in Las Vegas, Nevada
that was previously accounted for under the equity method of
accounting.
98
Forest City Enterprises, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(continued)
|
|
R. |
Provision for Decline in Real Estate, Early Extinguishment of
Debt and Cumulative Effect of Change in Accounting Principle
(continued) |
The overall impact resulting from the adoption of
FIN No. 46 (R) to the Residential Group was a
pre-tax charge of $17,839,000. The following summarizes the key
components of the impact of the adoption
FIN No. 46 (R):
|
|
|
|
|
Cumulative effect of $4,403,000 resulting from the Company being
deemed the primary beneficiary in VIEs that hold notes payable
to the Residential Group and have equity method investments in
16 properties that are subsidized by the U.S. Department of
Housing and Urban Development. These investments were previously
accounted for under the cost method; |
|
|
Cumulative effect of $3,801,000 resulting from the Company being
deemed the primary beneficiary in a VIE that holds a note
payable to the Residential Group and has an equity method
investment in Millender Center, a mixed-use residential,
office and retail complex in Detroit, Michigan. This investment
was previously accounted for under the cost method; |
|
|
Cumulative effect of $3,301,000 resulting from the Company being
deemed the primary beneficiary in a VIE that holds a note
payable to the Residential Group and has an equity method
investment in 101 San Fernando, a residential community
in San Jose, California. This investment was previously
accounted for under the equity method; |
|
|
Cumulative effect of $6,334,000 resulting from the Company being
deemed the primary beneficiary in a VIE, Queenswood, a
residential community in Corona, New York. This investment was
previously accounted for under the equity method. |
On February 11, 2005, the Company sold Showcase
specialty retail center as well as the ground lease and
expansion rights to Showcase located in Las Vegas,
Nevada. The property was accounted for under the equity method
of accounting. The Companys gain on disposition as a
result of the sale is estimated to be approximately $19,000,000
(approximately $11,500,000 net of tax).
On March 21, 2005, the Company sold its 50 percent equity method
investment in Colony Place apartment community. Colony
Place is a 300-unit garden apartment community located in
Fort Meyers, Florida and was acquired in 2003. The $31.3 million
transaction was structured as a tax-deferred exchange. It will
result in an after-tax gain, at the Companys ownership
percentage, of approximately $3.4 million.
The Company was selected by Pfizer to acquire and redevelop its
current campus in Skokie, Illinois. The site, which the Company
purchased for $43,000,000 contains approximately 1,000,000
square feet of existing space on 22 acres with potential to
expand.
In March 2005, the Companys bank group committed to amend
its long-term credit facility. The amendment extends the
maturity by one year to March 2008, lowers the Companys
borrowing rate to 1.95% over LIBOR or
1/2%
over the prime rate, eliminates the higher rate tier on the last
$50,000,000 of borrowings, and contains an accordion provision
which allows the Company to increase the availability under the
revolving line of credit by $100,000,000 in the next 24 months.
The amendment also increases the combined availability of
letters of credit or surety bonds by $10,000,000 to $60,000,000
and adds a swing line availability of $40,000,000 for up to
three business days.
99
Forest City Enterprises, Inc. and Subsidiaries
Quarterly Consolidated Financial Data (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended | |
| |
|
|
January 31, | |
|
October 31, | |
|
July 31, | |
|
April 30, | |
|
|
2005 | |
|
2004 | |
|
2004 | |
|
2004 | |
| |
|
|
(in thousands, except per share data) | |
Revenues from real estate operations originally reported
|
|
$ |
286,895 |
|
|
$ |
256,108 |
|
|
$ |
305,943 |
|
|
$ |
288,581 |
|
|
Interest
income(1)
|
|
|
|
|
|
|
(4,440 |
) |
|
|
(6,099 |
) |
|
|
(1,884 |
) |
|
Discontinued
operations(4)
|
|
|
|
|
|
|
|
|
|
|
(36,405 |
) |
|
|
(46,848 |
) |
|
|
|
Revenues from real estate operations
|
|
$ |
286,895 |
|
|
$ |
251,668 |
|
|
$ |
263,439 |
|
|
$ |
239,849 |
|
Earnings before income taxes, as originally reported
|
|
$ |
(6,685 |
) |
|
$ |
31,962 |
|
|
$ |
66,951 |
|
|
$ |
19,610 |
|
|
Discontinued
operations(4)
|
|
|
|
|
|
|
|
|
|
|
(3,974 |
) |
|
|
(5,388 |
) |
|
|
|
Earnings before income taxes
|
|
$ |
(6,685 |
) |
|
$ |
31,962 |
|
|
$ |
62,977 |
|
|
$ |
14,222 |
|
Net earnings
|
|
$ |
5,840 |
|
|
$ |
37,340 |
|
|
$ |
34,823 |
|
|
$ |
7,203 |
|
Basic net earnings per common
share(2)
|
|
$ |
0.12 |
|
|
$ |
0.75 |
|
|
$ |
0.70 |
|
|
$ |
0.14 |
|
Diluted net earnings per common
share(2)
|
|
$ |
0.12 |
|
|
$ |
0.73 |
|
|
$ |
0.68 |
|
|
$ |
0.14 |
|
Quarterly dividends declared per common share Class A and
Class B(3)
|
|
$ |
0.30 |
(5) |
|
$ |
0.10 |
|
|
$ |
0.10 |
|
|
$ |
0.09 |
|
Market price range of common stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class A
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
High
|
|
$ |
58.70 |
|
|
$ |
56.50 |
|
|
$ |
53.75 |
|
|
$ |
55.00 |
|
|
|
Low
|
|
$ |
53.30 |
|
|
$ |
52.01 |
|
|
$ |
49.75 |
|
|
$ |
50.60 |
|
|
Class B
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
High
|
|
$ |
59.90 |
|
|
$ |
56.80 |
|
|
$ |
53.55 |
|
|
$ |
55.00 |
|
|
|
Low
|
|
$ |
53.59 |
|
|
$ |
52.05 |
|
|
$ |
49.90 |
|
|
$ |
51.83 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended | |
| |
|
|
January 31, | |
|
October 31, | |
|
July 31, | |
|
April 30, | |
|
|
2004 | |
|
2003 | |
|
2003 | |
|
2003 | |
| |
|
|
(in thousands, except per share data) | |
Revenues from real estate operations previously reported
|
|
$ |
219,932 |
|
|
$ |
231,632 |
|
|
$ |
196,538 |
|
|
$ |
200,019 |
|
Earnings before income taxes, as previously reported
|
|
$ |
(12,871 |
) |
|
$ |
37,668 |
|
|
$ |
15,956 |
|
|
$ |
26,294 |
|
Net earnings
|
|
$ |
(4,698 |
) |
|
$ |
25,972 |
|
|
$ |
6,603 |
|
|
$ |
14,792 |
|
Basic net earnings per common
share(2)
|
|
$ |
(0.09 |
) |
|
$ |
0.52 |
|
|
$ |
0.13 |
|
|
$ |
0.30 |
|
Diluted net earnings per common
share(2)
|
|
$ |
(0.09 |
) |
|
$ |
0.51 |
|
|
$ |
0.13 |
|
|
$ |
0.29 |
|
Quarterly dividends declared per common share Class A and
Class B(3)
|
|
$ |
0.09 |
|
|
$ |
0.09 |
|
|
$ |
0.09 |
|
|
$ |
0.06 |
|
Market price range of common stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class A
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
High
|
|
$ |
52.50 |
|
|
$ |
44.60 |
|
|
$ |
41.00 |
|
|
$ |
36.78 |
|
|
|
Low
|
|
$ |
44.31 |
|
|
$ |
39.82 |
|
|
$ |
36.50 |
|
|
$ |
30.84 |
|
|
Class B
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
High
|
|
$ |
51.85 |
|
|
$ |
44.50 |
|
|
$ |
42.40 |
|
|
$ |
36.70 |
|
|
|
Low
|
|
$ |
44.80 |
|
|
$ |
40.65 |
|
|
$ |
36.60 |
|
|
$ |
31.25 |
|
Both classes of common stock are traded on the New York Stock
Exchange under the symbols FCEA and FCEB. As of March 1,
2005, the number of registered holders of Class A and
Class B common stock were 742 and 496, respectively.
|
|
(1) |
Interest Income, which was formerly included in revenues from
real estate operations, is now presented separately on the
Companys Consolidated Statement of Earnings on a separate
line item below total expenses. Quarterly data for the periods
ended April 30, July 31, and October 31, 2003 and
2004, and January 31, 2004 is shown as previously reported
and reconciled to the Companys year end presentation. |
|
(2) |
Basic earnings per share is computed by dividing net earnings by
the weighted average number of common shares outstanding during
the period. Diluted earnings per share reflects the potential
dilutive effect of the Companys stock option plan by
adjusting the denominator using the treasury stock method. The
sum of the four quarters earnings per share may not equal
the annual earnings per share due to the weighting of stock and
option activity occurring during the year. All earnings per
share disclosures appearing in these financial statements were
computed assuming dilution unless otherwise indicated. |
|
(3) |
Future dividends will depend upon such factors as earnings,
capital requirements and financial condition of the Company.
Retained earnings of $5,401 was available for payment of
dividends as of January 31, 2005, under the restrictions
contained in the revolving credit agreement with a group of
banks. On March 22, 2005, the anniversary date of the
long-term credit facility, this amount was restated to $30,000. |
|
(4) |
The Company adopted the provisions of Statement of Financial
Accounting Standard No. 144, Accounting for the
Impairment or Disposal of Long-Lived Assets. This item is
explained in Note Q in the Notes to the Consolidated
Financial Statements. Quarterly data for the periods ended
April 30, July 31, and October 31, 2004, is shown
as reported and reconciled to the Companys year-end
presentation. |
|
(5) |
Includes special one-time dividend of $.20 per share in
recognition of the sale of an entire strategic business unit,
Forest City Trading Group, Inc., a lumber wholesaler. |
100
|
|
Item 9. |
Changes In and Disagreements With Accountants on
Accounting and Financial Disclosure |
None.
|
|
Item 9A. |
Controls and Procedures |
Disclosure Controls
The Company maintains a set of disclosure controls and
procedures designed to ensure that information required to be
disclosed by the Company in reports that it files or submits
under the Securities Exchange Act of 1934 is recorded,
processed, summarized and reported within the time periods
specified in Securities and Exchange Commission rules and forms.
As of the end of the period covered by this annual report, an
evaluation was carried out under the supervision and with the
participation of the Companys management, including the
Chief Executive Officer (CEO) and Chief Financial
Officer (CFO), (of the effectiveness of the
Companys disclosure controls and procedures.) Based on
that evaluation, the CEO and CFO have concluded that the
Companys disclosure controls and procedures are effective.
Managements Report on Internal Control Over Financial
Reporting
Our management is responsible for establishing and maintaining
adequate internal control over financial reporting. Internal
control over financial reporting is a process designed by, or
under the supervision of the President and Chief Executive
Officer and Chief Financial Officer, and effected by our board
of directors, management and other personnel, to provide
reasonable assurance regarding the reliability of financial
reporting and the preparation of financial statements for
external purposes in accordance with generally accepted
accounting principles, and includes those policies and
procedures that:
|
|
|
|
(1) |
Pertain to the maintenance of records that in reasonable detail
accurately and fairly reflect the transactions involving our
assets; |
|
(2) |
Provide reasonable assurance that transactions are recorded as
necessary to permit preparation of financial statements in
accordance with generally accepted accounting principles, and
that our receipts and expenditures are being made only in
accordance with authorizations of our management and directors;
and |
|
(3) |
Provide reasonable assurance regarding prevention or timely
detection of unauthorized acquisition, use or disposition of our
assets that could have a material effect on our consolidated
financial statements. |
Internal control over financial reporting cannot provide
absolute assurance of achieving financial reporting objectives
because of its inherent limitations. Internal control over
financial reporting is a process that involves human diligence
and compliance, and is subject to lapses in judgment and
breakdowns resulting from human failures. Internal control over
financial reporting also can be circumvented by collusion or
improper management override. Because of such limitations, there
is a risk that material misstatements may not be prevented or
detected on a timely basis by internal control over financial
reporting. However, these inherent limitations are known
features of the financial reporting process. Therefore, it is
possible to design into the process safeguards to reduce, though
not eliminate, this risk.
Our management has used the framework set forth in the report
entitled Internal Control Integrated
Framework published by the Committee of Sponsoring
Organizations of the Treadway Commission to evaluate the
effectiveness of our internal control over financial reporting.
Based on our evaluation under the framework in Internal
Control Integrated Framework, our management
has concluded that our internal control over financial reporting
was effective as of January 31, 2005.
Our managements assessment of the effectiveness of our
internal control over financial reporting as of January 31,
2005 has been audited by our independent registered public
accounting firm, PricewaterhouseCoopers LLP, as stated in their
report, which appears on page 60-61 of this Annual Report
on Form 10-K and is incorporated herein by reference.
Respectfully,
/s/ CHARLES A. RATNER
Charles A. Ratner
President and Chief Executive Officer
/s/ THOMAS G. SMITH
Thomas G. Smith
Executive Vice President,
Chief Financial Officer and Secretary
101
Changes in Internal Control over Financial Reporting
There were no changes in our internal control over financial
reporting that occurred during the fourth quarter ended
January 31, 2005 that have materially affected, or are
reasonably likely to materially affect, our internal control
over financial reporting.
Item 9B. Other Information
None.
PART III
Item 10. Directors and Executive Officers
of the Registrant
|
|
|
|
(a) |
Identification of Directors (including the Companys
assessment of Director independence) will be contained in a
definitive proxy statement, which the registrant anticipates
will be filed by April 30, 2005 and is incorporated herein
by reference. |
|
|
|
|
(b) |
Pursuant to General Instruction G of Form 10-K and
Item 401(b) of Regulation S-K, Executive Officers of
the registrant are reported in Part I of this
Form 10-K. |
|
|
|
|
(c) |
The disclosure of delinquent filers, if any, under
Section 16(a) of the Securities Exchange Act of 1934 will
be contained in a definitive proxy statement, which the
registrant anticipates will be filed by April 30, 2005 and
is incorporated herein by reference. |
The Companys assessment of an audit committee
financial expert is contained in a definitive proxy
statement which the registrant anticipates will be filed by
April 30, 2005 and is incorporated herein by reference.
The Companys Code of Legal and Ethical Conduct can be
found on the Companys website at www.forestcity.net. The
Company intends to disclose on its website any amendment to, or
waiver of, any provision of this code applicable to its
directors and executive officers that would otherwise be
required to be disclosed under the rules of the SEC or New York
Stock Exchange.
Item 11. Executive Compensation
The information required by this item is contained in a
definitive proxy statement, which the registrant anticipates
will be filed by April 30, 2005 and is incorporated herein
by reference.
|
|
Item 12. |
Security Ownership of Certain Beneficial Owners and
Management and Related Stockholder Matters |
The information required by this item will be contained in a
definitive proxy statement, which the registrant anticipates
will be filed by April 30, 2005 and is incorporated herein
by reference.
Item 13. Certain Relationships and Related
Transactions
The information required by this item will be contained in a
definitive proxy statement, which the registrant anticipates
will be filed by April 30, 2005 and is incorporated herein
by reference.
Item 14. Principal Accountant Fees and
Services
The information required by this item will be contained in a
definitive proxy statement, which the registrant anticipates
will be filed by April 30, 2005 and is incorporated herein
by reference.
102
PART IV
Item 15. Exhibits and Financial Statements
Schedules
(a) List of Documents filed as part of this report.
1. Financial statements and supplementary data included in
Part II, Item 8:
|
|
|
Managements Report |
|
Report of Independent Auditors |
|
Consolidated Balance Sheets January 31, 2005
and 2004 |
|
Consolidated Statements of Earnings for the years ended
January 31, 2005, 2004 and 2003 |
|
Consolidated Statements of Comprehensive Income for the years
ended January 31, 2005, 2004 and 2003 |
|
Consolidated Statements of Shareholders Equity for the
years ended January 31, 2005, 2004 and 2003 |
|
Consolidated Statements of Cash Flows for the years ended
January 31, 2005, 2004 and 2003 |
|
Notes to Consolidated Financial Statements |
|
Supplementary Data Quarterly Consolidated Financial
Data (Unaudited) |
|
|
Individual financial statements of entities accounted for by the
equity method have been omitted because such entities considered
in the aggregate as a single subsidiary would not constitute a
significant subsidiary. |
2. Financial statements and schedules required by
Part II, Item 8 are included in Part IV
Item 15(c):
|
|
|
|
|
|
|
Page No. | |
|
|
| |
Schedule II Valuation and Qualifying Accounts for
the years ended January 31, 2005, 2004 and 2003
|
|
|
109 |
|
Schedule III Real Estate and Accumulated
Depreciation at January 31, 2005 with reconciliations for
the years ended January 31, 2005, 2004 and 2003
|
|
|
110-111 |
|
|
|
|
The report of the independent registered public accounting firm
with respect to the above listed financial statement schedules
appears on pages 60-61. |
|
|
Schedules other than those listed above are omitted for the
reason that they are not required or are not applicable, or the
required information is shown in the consolidated financial
statements or notes thereto. Columns omitted from schedules
filed have been omitted because the information is not
applicable. |
3. Exhibits see (b) below.
103
(b) Exhibits
|
|
|
|
|
|
|
Exhibit | |
|
|
|
|
Number | |
|
|
|
Description of Document |
| |
|
|
|
|
|
3 |
.1 |
|
|
|
Amended Articles of Incorporation adopted as of October 11,
1983, incorporated by reference to Exhibit 3.1 to the
Companys Form 10-Q for the quarter ended
October 31, 1983 (File No. 1-4372) |
|
3 |
.2 |
|
|
|
Code of Regulations as amended June 14, 1994, incorporated
by reference to Exhibit 3.2 to the Companys
Form 10-K for the fiscal year ended January 31, 1997
(File No. 1-4372) |
|
3 |
.3 |
|
|
|
Certificate of Amendment by Shareholders to the Articles of
Incorporation of Forest City Enterprises, Inc. dated
June 24, 1997, incorporated by reference to
Exhibit 4.14 to the Companys Registration Statement
on Form S-3 (Registration No. 333-41437) |
|
3 |
.4 |
|
|
|
Certificate of Amendment by Shareholders to the Articles of
Incorporation of Forest City Enterprises, Inc. dated
June 16, 1998, incorporated by reference to
Exhibit 4.3 to the Companys Registration Statement on
Form S-8 (Registration No. 333-61925) |
|
4 |
.1 |
|
|
|
Form of Senior Subordinated Indenture between the Company and
National City Bank, as Trustee thereunder, incorporated by
reference to Exhibit 4.1 to the Companys Registration
Statement on Form S-3 (Registration No. 333-22695) |
|
4 |
.2 |
|
|
|
Form of Junior Subordinated Indenture between the Company and
National City Bank, as Trustee thereunder, incorporated by
reference to Exhibit 4.2 to the Companys Registration
Statement on Form S-3 (Registration No. 333-22695) |
|
4 |
.3 |
|
|
|
Senior Note Indenture, dated as of May 19, 2003,
between Forest City Enterprises, Inc., as issuer, and The Bank
of New York, as trustee, incorporated by reference to
Exhibit 4.1 to the Companys Form 8-K, filed on
May 20, 2003 (File No. 1-4372) |
|
4 |
.4 |
|
|
|
Form of 7.375% Senior Note due 2034, incorporated by reference
to Exhibit 4.2 to the Companys Registration Statement
on Form 8-K filed on February 10, 2004 (File
no. 1-4372) |
|
4 |
.5 |
|
|
|
Form of 6.5% Senior Note due 2017, incorporated by reference to
Exhibit 4.2 to the Companys Registration Statement on
Form 8-K filed on January 26, 2004 (File
no. 1-4372) |
|
+10 |
.1 |
|
|
|
Split Dollar Insurance Agreement and Assignment of Life
Insurance Policy as Collateral between Deborah Ratner-Salzberg
and Forest City Enterprises, Inc., insuring the lives of Albert
Ratner and Audrey Ratner, dated June 26, 1996, incorporated
by reference to Exhibit 10.19 to the Companys
Form 10-K for the year ended January 31, 1997 (File
No. 1-4372) |
|
+10 |
.2 |
|
|
|
Split Dollar Insurance Agreement and Assignment of Life
Insurance Policy as Collateral between Brian J. Ratner and
Forest City Enterprises, Inc., insuring the lives of Albert
Ratner and Audrey Ratner, dated June 26, 1996, incorporated
by reference to Exhibit 10.20 to the Companys
Form 10-K for the year ended January 31, 1997 (File
No. 1-4372) |
|
+10 |
.3 |
|
|
|
Letter Supplement to Split Dollar Insurance Agreement and
Assignment of Life Insurance Policy as Collateral between Brian
J. Ratner and Forest City Enterprises, Inc., insuring the lives
of Albert Ratner and Audrey Ratner, effective June 26,
1996, incorporated by reference to Exhibit 10.21 to the
Companys Form 10-K for the year ended
January 31, 1997 (File No. 1-4372) |
|
+10 |
.4 |
|
|
|
Letter Supplement to Split Dollar Insurance Agreement and
Assignment of Life Insurance Policy as Collateral between
Deborah Ratner-Salzberg and Forest City Enterprises, Inc.,
insuring the lives of Albert Ratner and Audrey Ratner, effective
June 26, 1996, incorporated by reference to
Exhibit 10.22 to the Companys Form 10-K for the
year ended January 31, 1997 (File No. 1-4372) |
|
+10 |
.5 |
|
|
|
Split Dollar Insurance Agreement and Assignment of Life
Insurance Policy as Collateral between Albert B. Ratner and
James Ratner, Trustees under the Charles Ratner 1992 Irrevocable
Trust Agreement and Forest City Enterprises, Inc., insuring
the lives of Charles Ratner and Ilana Horowitz (Ratner), dated
November 2, 1996, incorporated by reference to
Exhibit 10.23 to the Companys Form 10-K for the
year ended January 31, 1997 (File No. 1-4372) |
104
|
|
|
|
|
|
|
Exhibit | |
|
|
|
|
Number | |
|
|
|
Description of Document |
| |
|
|
|
|
|
+10 |
.6 |
|
|
|
Split Dollar Insurance Agreement and Assignment of Life
Insurance Policy as Collateral between Albert B. Ratner and
James Ratner, Trustees under the Charles Ratner 1989 Irrevocable
Trust Agreement and Forest City Enterprises, Inc., insuring
the life of Charles Ratner, dated October 24, 1996,
incorporated by reference to Exhibit 10.24 to the
Companys Form 10-K for the year ended
January 31, 1997 (File No. 1-4372) |
|
+10 |
.7 |
|
|
|
Split Dollar Insurance Agreement and Assignment of Life
Insurance Policy as Collateral between Albert B. Ratner and
James Ratner, Trustees under the Max Ratner 1988
Grandchildrens Trust Agreement and Forest City
Enterprises, Inc., insuring the life of Charles Ratner, dated
October 24, 1996, incorporated by reference to
Exhibit 10.25 to the Companys Form 10-K for the
year ended January 31, 1997 (File No. 1-4372) |
|
+10 |
.8 |
|
|
|
Split Dollar Insurance Agreement and Assignment of Life
Insurance Policy as Collateral between Albert B. Ratner and
James Ratner, Trustees under the Max Ratner 1988
Grandchildrens Trust Agreement and Forest City
Enterprises, Inc., insuring the life of Charles Ratner, dated
October 24, 1996, incorporated by reference to
Exhibit 10.26 to the Companys Form 10-K for the
year ended January 31, 1997 (File No. 1-4372) |
|
+10 |
.9 |
|
|
|
Split Dollar Insurance Agreement and Assignment of Life
Insurance Policy as Collateral between Albert B. Ratner and
James Ratner, Trustees under the Max Ratner 1988
Grandchildrens Trust Agreement and Forest City
Enterprises, Inc., insuring the life of Charles Ratner, dated
October 24, 1996, incorporated by reference to
Exhibit 10.27 to the Companys Form 10-K for the
year ended January 31, 1997 (File No. 1-4372) |
|
+10 |
.10 |
|
|
|
Split Dollar Insurance Agreement and Assignment of Life
Insurance Policy as Collateral between Albert B. Ratner and
James Ratner, Trustees under the Max Ratner 1988
Grandchildrens Trust Agreement and Forest City
Enterprises, Inc., insuring the life of Charles Ratner, dated
October 24, 1996, incorporated by reference to
Exhibit 10.28 to the Companys Form 10-K for the
year ended January 31, 1997 (File No. 1-4372) |
|
+10 |
.11 |
|
|
|
Split Dollar Insurance Agreement and Assignment of Life
Insurance Policy as Collateral between Albert B. Ratner and
James Ratner, Trustees under the Charles Ratner 1989 Irrevocable
Trust Agreement and Forest City Enterprises, Inc., insuring
the life of Charles Ratner, dated October 24, 1996,
incorporated by reference to Exhibit 10.29 to the
Companys Form 10-K for the year ended
January 31, 1997 (File No. 1-4372) |
|
+10 |
.12 |
|
|
|
Split Dollar Insurance Agreement and Assignment of Life
Insurance Policy as Collateral between Albert B. Ratner and
James Ratner, Trustees under the Charles Ratner 1989 Irrevocable
Trust Agreement and Forest City Enterprises, Inc., insuring
the life of Charles Ratner, dated October 24, 1996,
incorporated by reference to Exhibit 10.30 to the
Companys Form 10-K for the year ended
January 31, 1997 (File No. 1-4372) |
|
+10 |
.13 |
|
|
|
Split Dollar Insurance Agreement and Assignment of Life
Insurance Policy as Collateral between Albert B. Ratner and
James Ratner, Trustees under the Charles Ratner 1989 Irrevocable
Trust Agreement and Forest City Enterprises, Inc., insuring
the life of Charles Ratner, dated October 24, 1996,
incorporated by reference to Exhibit 10.31 to the
Companys Form 10-K for the year ended
January 31, 1997 (File No. 1-4372) |
|
+10 |
.14 |
|
|
|
Letter Supplement to Split Dollar Insurance Agreement and
Assignment of Life Insurance Policy as Collateral between James
Ratner and Albert Ratner, Trustees under the Charles Ratner 1992
Irrevocable Trust Agreement and Forest City Enterprises,
Inc., insuring the lives of Charles Ratner and Ilana Ratner,
effective November 2, 1996, incorporated by reference to
Exhibit 10.32 to the Companys Form 10-K for the
year ended January 31, 1997 (File No. 1-4372) |
|
+10 |
.15 |
|
|
|
Supplemental Unfunded Deferred Compensation Plan for Executives,
incorporated by reference to Exhibit 10.9 to the
Companys Form 10-K for the year ended
January 31, 1997 (File No. 1-4372) |
|
+10 |
.16 |
|
|
|
1994 Stock Plan, as Amended, Restated and Renamed as of
June 8, 2004, incorporated by reference to Exhibit A
to the Companys Proxy Statement for its Annual Meeting of
Shareholders held on June 8, 2004 (File No. 1-4372) |
105
|
|
|
|
|
|
|
Exhibit | |
|
|
|
|
Number | |
|
|
|
Description of Document |
| |
|
|
|
|
|
+10 |
.17 |
|
|
|
Amended and Restated form of Stock Option Agreement, effective
as of July 16, 1998, incorporated by reference to
Exhibit 10.38 to the Companys Form 10-Q for the
quarter ended October 31, 1998 (File No. 1-4372) |
|
+10 |
.18 |
|
|
|
Form of Restricted Stock Agreement between Forest City
Enterprises, Inc. and the grantee, incorporated by reference to
Exhibit 10.39 to the Companys Form 10-K for the
year ended January 31, 2003 (File No. 1-4372) |
|
+10 |
.19 |
|
|
|
Dividend Reinvestment and Stock Purchase Plan, incorporated by
reference to Exhibit 10.42 to the Companys
Form 10-K for the year ended January 31, 1999 (File
No. 1-4372) |
|
+10 |
.20 |
|
|
|
Deferred Compensation Plan for Executives, effective as of
January 1, 1999, incorporated by reference to
Exhibit 10.43 to the Companys Form 10-K for the
year ended January 31, 1999 (File No. 1-4372) |
|
+10 |
.21 |
|
|
|
Deferred Compensation Plan for Nonemployee Directors, effective
as of January 1, 1999, incorporated by reference to
Exhibit 10.44 to the Companys Form 10-K for the
year ended January 31, 1999 (File No. 1-4372) |
|
+10 |
.22 |
|
|
|
First Amendment to the Deferred Compensation Plan for
Nonemployee Directors, effective October 1, 1999,
incorporated by reference to Exhibit 4.6 to the
Companys Registration Statement on Form S-8
(Registration No. 333-38912) |
|
+10 |
.23 |
|
|
|
Second Amendment to the Deferred Compensation Plan for
Nonemployee Directors, effective March 10, 2000,
incorporated by reference to Exhibit 4.7 to the
Companys Registration Statement on Form S-8
(Registration No. 333-38912) |
|
+10 |
.24 |
|
|
|
Third Amendment to the Deferred Compensation Plan for
Nonemployee Directors, effective March 12, 2004,
incorporated by reference to Exhibit 10.39 to the
Companys Form 10-Q for the quarter ended
July 31, 2004 (File No. 1-4372) |
|
+10 |
.25 |
|
|
|
Employment Agreement entered into on August 28, 2002,
effective February 3, 2002, by the Company and Charles A.
Ratner, incorporated by reference to Exhibit 10.25 to the
Companys Form 10-Q for the quarter ended
July 31, 2002 (File No. 1-4372) |
|
+10 |
.26 |
|
|
|
Employment Agreement entered into on May 31, 1999,
effective January 1, 1999, by the Company and Albert B.
Ratner, incorporated by reference to Exhibit 10.47 to the
Companys Form 10-Q for the quarter ended
July 31, 1999 (File No. 1-4372) |
|
+10 |
.27 |
|
|
|
First Amendment to Employment Agreement effective as of
February 28, 2000 between Forest City Enterprises, Inc. and
Albert B. Ratner, incorporated by reference to
Exhibit 10.45 to the Companys Form 10-K for the
year ended January 31, 2000 (File No. 1-4372) |
|
+10 |
.28 |
|
|
|
Employment Agreement entered into on May 31, 1999,
effective January 1, 1999, by the Company and Samuel H.
Miller, incorporated by reference to Exhibit 10.48 to the
Companys Form 10-Q for the quarter ended
July 31, 1999 (File No. 1-4372) |
|
+10 |
.29 |
|
|
|
Employment Agreement entered into on August 28, 2002,
effective February 3, 2002, by the Company and James A.
Ratner, incorporated by reference to Exhibit 10.31 to the
Companys Form 10-Q for the quarter ended
July 31, 2002 (File No. 1-4372) |
|
+10 |
.30 |
|
|
|
Employment Agreement entered into on August 28, 2002,
effective February 3, 2002, by the Company and Ronald A.
Ratner, incorporated by reference to Exhibit 10.32 to the
Companys Form 10-Q for the quarter ended
July 31, 2002 (File No. 1-4372) |
|
+10 |
.31 |
|
|
|
Deferred Compensation Agreement between Forest City Enterprises,
Inc. and Thomas G. Smith dated December 27, 1995,
incorporated by reference to Exhibit 10.33 to the
Companys Form 10-K for the year ended
January 31, 1997 (File No. 1-4372) |
|
+10 |
.32 |
|
|
|
Employment Agreement (re: death benefits) entered into on
May 31, 1999, by the Company and Thomas G. Smith dated
December 27, 1995, incorporated by reference to
Exhibit 10.49 to the Companys Form 10-Q for the
quarter ended October 31, 1999 (File No. 1-4372) |
106
|
|
|
|
|
|
|
Exhibit | |
|
|
|
|
Number | |
|
|
|
Description of Document |
| |
|
|
|
|
|
+10 |
.33 |
|
|
|
Summary of Forest City Enterprises, Inc. Management Incentive
Plan as adopted in 1997, incorporated by reference to
Exhibit 10.51 to the Companys Form 10-Q for the
quarter ended July 31, 2001 (File No. 1-4372) |
|
+10 |
.34 |
|
|
|
Summary of Forest City Enterprises, Inc. Long-Term Performance
Plan as adopted in 2000, incorporated by reference to
Exhibit 10.52 to the Companys Form 10-Q for the
quarter ended July 31, 2001 (File No. 1-4372) |
|
10 |
.35 |
|
|
|
Credit Agreement, dated as of March 22, 2004, by and among
Forest City Rental Properties Corporation, the banks named
therein, KeyBank National Association, as administrative agent,
and National City Bank, as syndication agent, incorporated by
reference to Exhibit 10.40 to the Companys
Form 10-K for the year ended January 31, 2004 (File
No. 1-4372) |
|
10 |
.36 |
|
|
|
Guaranty of Payment of Debt, dated as of March 22, 2004, by
and among Forest City Enterprises, Inc., the banks named
therein, KeyBank National Association, as administrative agent,
and National City Bank, as syndication agent, incorporated by
reference to Exhibit 10.41 to the Companys
Form 10-K for the year ended January 31, 2004 (File
No. 1-4372) |
|
*10 |
.37 |
|
|
|
First amendment to Credit Agreement, dated as of
January 19, 2005, by and among Forest City Rental
Properties Corporation, the banks named therein, KeyBank
National Association, as administrative agent, and National City
Bank, as syndication agent |
|
*10 |
.38 |
|
|
|
First amendment to Guaranty of Payment of Debt, dated as of
January 19, 2005 by and among Forest City Enterprises,
Inc., the banks named therein, KeyBank National Association, as
administrative agent, and National City Bank, as syndication
agent |
|
+10 |
.39 |
|
|
|
Forest City Enterprises, Inc. Executive Bonus Plan |
|
+10 |
.40 |
|
|
|
Forest City Enterprises, Inc. Board of Directors Compensation
Policy |
|
+10 |
.41 |
|
|
|
Forest City Enterprises, Inc. 2005 Deferred Compensation Plan
for Executives |
|
+10 |
.42 |
|
|
|
Forest City Enterprises, Inc. 2005 Deferred Compensation Plan
for Nonemployee Directors |
|
*21 |
|
|
|
|
Subsidiaries of the Registrant |
|
*23 |
|
|
|
|
Consent of PricewaterhouseCoopers LLP regarding Forms S-3
(Registration No. 333-41437 and 333-87378) and
Forms S-8 (Registration No. 33-65058, 333-38912,
333-61925 and 333-122172) |
|
*24 |
|
|
|
|
Powers of attorney |
|
*31 |
.1 |
|
|
|
Principal Executive Officers Certification pursuant to
Section 302 of the Sarbanes-Oxley Act of 2002 |
|
*31 |
.2 |
|
|
|
Principal Financial Officers Certification pursuant to
Section 302 of the Sarbanes-Oxley Act of 2002 |
|
*32 |
.1 |
|
|
|
Certification pursuant to 18 U.S.C. Section 1350, as
adopted pursuant to Section 906 of the Sarbanes-Oxley Act
of 2002 |
+Management contract or compensatory arrangement required to be
filed as an exhibit to this Form 10-K pursuant to
Item 15(b).
*Filed herewith.
107
(c) Financial Statement Schedules
SCHEDULE II VALUATION AND QUALIFYING ACCOUNTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additions | |
|
|
|
|
|
|
Balance at | |
|
Charged to | |
|
|
|
Balance at | |
|
|
Beginning | |
|
Costs and | |
|
|
|
End of | |
Description |
|
of Period | |
|
Expenses | |
|
Deductions | |
|
Period | |
|
|
| |
|
|
(in thousands) | |
Allowance for doubtful accounts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
January 31, 2005
|
|
$ |
12,209 |
|
|
$ |
3,215 |
|
|
$ |
4,693 |
(a) |
|
$ |
10,731 |
|
January 31, 2004
|
|
$ |
10,383 |
|
|
$ |
2,627 |
|
|
$ |
801 |
(a) |
|
$ |
12,209 |
|
January 31, 2003
|
|
$ |
10,726 |
|
|
$ |
2,819 |
|
|
$ |
3,162 |
(a) |
|
$ |
10,383 |
|
|
Notes receivable reserve
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
January 31, 2005
|
|
$ |
16,605 |
|
|
$ |
|
|
|
$ |
16,201 |
(d) |
|
$ |
404 |
|
January 31, 2004
|
|
$ |
20,283 |
|
|
$ |
6,740 |
|
|
$ |
10,418 |
(c) |
|
$ |
16,605 |
|
January 31, 2003
|
|
$ |
22,780 |
|
|
$ |
2,820 |
|
|
$ |
5,317 |
(c) |
|
$ |
20,283 |
|
|
Reserve for project write-offs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
January 31, 2005
|
|
$ |
19,086 |
|
|
$ |
13,898 |
(b) |
|
$ |
12,998 |
|
|
$ |
19,986 |
|
January 31, 2004
|
|
$ |
19,086 |
|
|
$ |
17,722 |
(b) |
|
$ |
17,722 |
|
|
$ |
19,086 |
|
January 31, 2003
|
|
$ |
15,586 |
|
|
$ |
7,920 |
(b) |
|
$ |
4,420 |
|
|
$ |
19,086 |
|
|
Valuation reserve on other investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
January 31, 2005
|
|
$ |
6,752 |
|
|
$ |
|
|
|
$ |
68 |
|
|
$ |
6,684 |
|
January 31, 2004
|
|
$ |
6,096 |
|
|
$ |
656 |
|
|
$ |
|
|
|
$ |
6,752 |
|
January 31, 2003
|
|
$ |
5,465 |
|
|
$ |
631 |
|
|
$ |
|
|
|
$ |
6,096 |
|
|
Valuation reserve on tax benefits
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
January 31, 2005
|
|
$ |
902 |
|
|
$ |
11,943 |
|
|
$ |
337 |
|
|
$ |
12,508 |
|
January 31, 2004
|
|
$ |
908 |
|
|
$ |
|
|
|
$ |
6 |
|
|
$ |
902 |
|
January 31, 2003
|
|
$ |
1,457 |
|
|
$ |
400 |
|
|
$ |
949 |
|
|
$ |
908 |
|
|
|
(a) |
Uncollectible accounts written off and $1,429 related to the
disposition of the Lumber Group in the year ended
January 31, 2005. |
|
|
(b) |
Additions charged to costs and expenses were recorded net of
abandoned development projects written off of $12,998, $17,722
and $4,420 for the years ended January 31, 2005, 2004, and
2003, respectively. |
|
|
(c) |
Primarily represents the reversal of reserves against notes
receivable from various Federally Subsidized housing projects.
See Note B in the Notes to Consolidated Financial
Statements. |
|
|
(d) |
Reserves on notes related to equity investments were eliminated
as a result of the new consolidation requirements under FIN
No. 46 (R). |
|
|
(e) |
Certain valuations were netted with other tax benefits in years
prior to January 31, 2005. |
108
(c) Financial Statement Schedules (continued)
SCHEDULE III REAL ESTATE AND ACCUMULATED
DEPRECIATION
|
|
|
Forest City Enterprises, Inc. and Subsidiaries |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross amount at which carried | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost capitalized | |
|
at close of January 31, 2005 | |
|
|
|
|
|
|
|
|
|
|
|
|
Initial cost | |
|
subsequent | |
|
| |
|
|
|
|
|
|
|
Range of lives (in years) | |
|
|
|
|
to Company | |
|
to acquisition | |
|
|
|
|
|
|
|
|
|
on which depreciation | |
|
|
Amount of | |
|
| |
|
| |
|
|
|
(B) | |
|
|
|
Accumulated | |
|
|
|
|
|
in latest income | |
|
|
Encumbrance | |
|
|
|
|
|
|
|
Buildings | |
|
|
|
depreciation | |
|
|
|
|
|
statement is computed | |
|
|
At January 31, | |
|
|
|
Buildings and | |
|
|
|
Carrying | |
|
(A) | |
|
and | |
|
Total | |
|
at January 31, | |
|
Date of | |
|
Date | |
|
| |
Description of Property |
|
2005 | |
|
Land | |
|
Improvements | |
|
Improvements | |
|
costs | |
|
Land | |
|
Improvements | |
|
(A)(B) | |
|
2005(C) | |
|
construction | |
|
acquired | |
|
Buildings | |
|
Improvements | |
|
|
| |
|
|
(in thousands) | |
Apartments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Miscellaneous investments
|
|
$ |
1,082,053 |
|
|
$ |
130,947 |
|
|
$ |
1,157,429 |
|
|
$ |
82,305 |
|
|
$ |
77,898 |
|
|
$ |
137,204 |
|
|
$ |
1,311,375 |
|
|
$ |
1,448,579 |
|
|
$ |
163,164 |
|
|
|
Various |
|
|
|
|
|
|
|
Various |
|
|
|
Various |
|
Shopping Centers:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Miscellaneous investments
|
|
|
1,649,594 |
|
|
|
210,704 |
|
|
|
1,537,551 |
|
|
|
253,206 |
|
|
|
79,652 |
|
|
|
263,814 |
|
|
|
1,817,299 |
|
|
|
2,081,113 |
|
|
|
240,326 |
|
|
|
Various |
|
|
|
|
|
|
|
Various |
|
|
|
Various |
|
Office Buildings:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Miscellaneous investments
|
|
|
1,627,880 |
|
|
|
31,399 |
|
|
|
1,847,908 |
|
|
|
236,385 |
|
|
|
132,277 |
|
|
|
96,195 |
|
|
|
2,151,774 |
|
|
|
2,247,969 |
|
|
|
466,961 |
|
|
|
Various |
|
|
|
|
|
|
|
Various |
|
|
|
Various |
|
Leasehold improvements and other equipment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Miscellaneous investments
|
|
|
|
|
|
|
|
|
|
|
17,396 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17,396 |
|
|
|
17,396 |
|
|
|
4,046 |
|
|
|
|
|
|
|
Various |
|
|
|
Various |
|
|
|
Various |
|
Under Construction:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Miscellaneous investments
|
|
|
331,127 |
|
|
|
170,392 |
|
|
|
464,049 |
|
|
|
|
|
|
|
|
|
|
|
170,392 |
|
|
|
464,049 |
|
|
|
634,441 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Developed Land:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Miscellaneous investments
|
|
|
96,537 |
|
|
|
94,907 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
94,907 |
|
|
|
|
|
|
|
94,907 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$ |
4,787,191 |
|
|
$ |
638,349 |
|
|
$ |
5,024,333 |
|
|
$ |
571,896 |
|
|
$ |
289,827 |
|
|
$ |
762,512 |
|
|
$ |
5,761,893 |
|
|
$ |
6,524,405 |
|
|
$ |
874,497 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(A) |
The aggregate cost at January 31, 2005 for federal income
tax purposes was $5,740,055. For (B) and (C) refer to
the following page. |
109
(c) Financial Statement Schedules (continued)
SCHEDULE III REAL ESTATE AND ACCUMULATED
DEPRECIATION (continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended January 31, | |
|
|
| |
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
|
(in thousands) | |
(B) Reconciliations of total real estate carrying value are
as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at beginning of period
|
|
$ |
5,082,595 |
|
|
$ |
4,474,137 |
|
|
$ |
3,944,153 |
|
|
|
Additions during period
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Improvements
|
|
|
912,946 |
|
|
|
313,127 |
|
|
|
412,990 |
|
|
|
|
Other additions
|
|
|
624,672 |
|
|
|
|
|
|
|
|
|
|
|
|
Other acquisitions
|
|
|
108,076 |
|
|
|
382,472 |
|
|
|
156,157 |
|
|
|
|
|
|
|
1,645,694 |
|
|
|
695,599 |
|
|
|
569,147 |
|
|
|
|
|
|
Deductions during period
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of real estate sold or retired
|
|
|
(203,884 |
) |
|
|
(87,141 |
) |
|
|
(39,163 |
) |
|
|
|
|
Balance at end of period
|
|
$ |
6,524,405 |
|
|
$ |
5,082,595 |
|
|
$ |
4,474,137 |
|
|
|
|
(C) Reconciliations of accumulated depreciation are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at beginning of period
|
|
$ |
715,482 |
|
|
$ |
615,563 |
|
|
$ |
537,325 |
|
|
|
Additions during period
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charged to profit or loss
|
|
|
137,900 |
|
|
|
105,115 |
|
|
|
94,423 |
|
|
|
Net other additions (deductions) during period
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisitions, retirements and sales
|
|
|
21,115 |
|
|
|
(5,196 |
) |
|
|
(16,185 |
) |
|
|
|
|
Balance at end of period
|
|
$ |
874,497 |
|
|
$ |
715,482 |
|
|
$ |
615,563 |
|
|
|
|
110
Signatures
Pursuant to the requirements of Section 13 or 15(d) of the
Securities Exchange Act of 1934, the Registrant has duly caused
this report to be signed on its behalf by the undersigned,
thereunto duly authorized.
|
|
|
Forest City Enterprises,
Inc.
|
|
(Registrant) |
Date: March 31, 2005
|
|
|
|
By: |
/s/ Charles A. Ratner
|
|
|
|
|
|
(Charles A. Ratner, President and Chief Executive Officer) |
Pursuant to the requirements of the Securities Exchange Act of
1934, this report has been signed below by the following persons
on behalf of the Registrant and in the capacities and on the
dates indicated.
|
|
|
|
|
Signature |
|
Title |
|
Date |
|
|
|
|
|
|
*
(Albert
B. Ratner) |
|
Co-Chairman of the Board and Director |
|
March 31, 2005 |
|
*
(Samuel
H. Miller) |
|
Co-Chairman of the Board, Treasurer and Director |
|
March 31, 2005 |
|
/s/ Charles A. Ratner
(Charles
A. Ratner) |
|
President, Chief Executive Officer and Director
(Principal Executive Officer) |
|
March 31, 2005 |
|
/s/ Thomas G. Smith
(Thomas
G. Smith) |
|
Executive Vice President, Chief Financial Officer and Secretary
(Principal Financial Officer) |
|
March 31, 2005 |
|
/s/ Linda M. Kane
(Linda
M. Kane) |
|
Senior Vice President and Corporate Controller
(Principal Accounting Officer) |
|
March 31, 2005 |
|
*
(James
A. Ratner) |
|
Executive Vice President and Director |
|
March 31, 2005 |
|
*
(Ronald
A. Ratner) |
|
Executive Vice President and Director |
|
March 31, 2005 |
|
*
(Brian
J. Ratner) |
|
Executive Vice President and Director |
|
March 31, 2005 |
|
*
(Deborah
Ratner Salzberg) |
|
Director |
|
March 31, 2005 |
|
*
(Michael
P. Esposito, Jr.) |
|
Director |
|
March 31, 2005 |
|
*
(Scott
S. Cowen) |
|
Director |
|
March 31, 2005 |
|
*
(Jerry
V. Jarrett) |
|
Director |
|
March 31, 2005 |
|
*
(Joan
K. Shafran) |
|
Director |
|
March 31, 2005 |
|
*
(Louis
Stokes) |
|
Director |
|
March 31, 2005 |
|
*
(Stan
Ross) |
|
Director |
|
March 31, 2005 |
The Registrant plans to distribute to security holders a copy of
the Annual Report and Proxy material by April 30, 2005.
The undersigned, pursuant to a Power of Attorney executed by
each of the Directors and Officers identified above and filed
with the Securities and Exchange Commission, by signing his name
hereto, does hereby sign and execute this Form 10-K on
behalf of each of the persons noted above, in the capacities
indicated.
|
|
/s/ Charles A. Ratner |
March 31, 2005 |
(Charles A. Ratner, Attorney-in-Fact)
111
EXHIBITS FILED HEREWITH
|
|
|
|
|
|
|
Exhibit | |
|
|
|
|
Number | |
|
|
|
|
| |
|
|
|
|
|
10 |
.37 |
|
|
|
First amendment to Credit Agreement, dated as of January 19,
2005, by and among Forest City Rental Properties Corporation,
the banks named therein, KeyBank National Association, as
administrative agent, and National City Bank, as syndication
agent. |
|
10 |
.38 |
|
|
|
First amendment to Guaranty of Payment of Debt, dated as of
January 19, 2005 by and among Forest City Enterprises, Inc., the
banks named therein, KeyBank National Association, as
administrative agent, and National City Bank, as syndication
agent. |
|
21 |
|
|
|
|
Subsidiaries of the Registrant. |
|
23 |
|
|
|
|
Consent of PricewaterhouseCoopers LLP regarding Forms S-3
(Registration No. 333-22695, 333-41437, 333-84282 and 333-87378)
and Forms S-8 (Registration No. 33-65054, 33-65058,
333-38912 and 333-61925). |
|
24 |
|
|
|
|
Powers of attorney. |
|
31 |
.1 |
|
|
|
Principal Executive Officers Certification pursuant to
Section 302 of the Sarbanes-Oxley Act of 2002. |
|
31 |
.2 |
|
|
|
Principal Financial Officers Certification pursuant to
Section 302 of the Sarbanes-Oxley Act of 2002. |
|
32 |
.1 |
|
|
|
Certification pursuant to 18 U.S.C. Section 1350, as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |