UNITED
STATES
|
SECURITIES
AND EXCHANGE COMMISSION
|
Washington,
D.C. 20549
|
FORM
10-Q
|
x
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
o
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
Commission
File Number 000-50256
|
WHITESTONE
REIT
|
(Exact
name of registrant as specified in its
charter)
|
Maryland
|
76-0594970
|
(State
or other jurisdiction of
|
(IRS
Employer
|
incorporation
or organization)
|
Identification
No.)
|
2600
South Gessner, Suite 500
Houston,
Texas 77063
|
(Address
of principal executive offices)
|
(713)
827-9595
|
(Registrant’s
telephone number, including area
code)
|
Large
accelerated filer o
|
Accelerated
filer o
|
Non-accelerated
filer (Do not check if a smaller reporting company) x
|
Smaller
reporting company o
|
Page
|
||||
PART
I--FINANCIAL INFORMATION
|
||||
Item
1.
|
Financial
Statements
|
2
|
||
Condensed
Consolidated Balance Sheets as of September 30, 2008 (Unaudited) and
December 31, 2007 (Revised)
|
2
|
|||
Condensed
Consolidated Statements of Operations and Comprehensive Income (Unaudited)
for the Three and Nine Months Ended September 30, 2008 and 2007
(Revised)
|
3
|
|||
Condensed
Consolidated Statements of Cash Flows (Unaudited) for the Nine Months
Ended September 30, 2008 and 2007 (Revised)
|
5
|
|||
Notes
to Condensed Consolidated Financial Statements (Unaudited)
|
6
|
|||
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
19
|
||
Item
3.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
31
|
||
Item
4T.
|
Controls
and Procedures
|
31
|
||
PART
II--OTHER INFORMATION
|
||||
Item
1.
|
Legal
Proceedings
|
32
|
||
Item
1A.
|
Risk
Factors
|
32
|
||
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
32
|
||
Item
3.
|
Defaults
Upon Senior Securities
|
32
|
||
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
32
|
||
Item
5.
|
Other
Information
|
32
|
||
Item
6.
|
Exhibits
|
33
|
(in
thousands, except share data)
|
September
30,
2008
|
December
31,
2007
|
||||||
(unaudited)
|
(revised)
|
|||||||
ASSETS
|
||||||||
Real
estate assets, at cost:
|
||||||||
Property
|
$ | 179,844 | $ | 163,923 | ||||
Accumulated
depreciation
|
(28,729 | ) | (25,855 | ) | ||||
Net
operating real estate assets
|
151,115 | 138,068 | ||||||
Properties
under development, including land
|
— | 8,392 | ||||||
Properties
- discontinued operations
|
— | 7,932 | ||||||
Total
real estate assets
|
151,115 | 154,392 | ||||||
Cash
and cash equivalents
|
5,257 | 10,811 | ||||||
Accrued
rent and accounts receivable, net
|
4,378 | 5,386 | ||||||
Unamortized
lease commissions and loan costs
|
3,098 | 2,839 | ||||||
Prepaid
expenses and other assets
|
3,699 | 1,367 | ||||||
Other
assets - discontinued operations
|
— | 349 | ||||||
Total
assets
|
$ | 167,547 | $ | 175,144 | ||||
LIABILITIES
AND SHAREHOLDERS’ EQUITY
|
||||||||
Liabilities:
|
||||||||
Notes
payable
|
$ | 88,633 | $ | 83,461 | ||||
Accounts
payable and accrued expenses
|
6,639 | 6,560 | ||||||
Tenants’
security deposits
|
1,630 | 1,598 | ||||||
Dividends
and distributions payable
|
1,657 | 2,371 | ||||||
Other
liabilities - discontinued operations
|
— | 272 | ||||||
Total
liabilities
|
98,559 | 94,262 | ||||||
Commitments
and contingencies:
|
||||||||
Minority
interests of unit holders in Operating Partnership; 4,739,886 and
5,808,337 units at September 30, 2008 and December 31, 2007,
respectively
|
21,858 | 28,039 | ||||||
Shareholders’
equity:
|
||||||||
Preferred
shares, $0.001 par value per share; 50,000,000 shares authorized; none
issued and outstanding at September 30, 2008 and December 31,
2007
|
— | — | ||||||
Common
shares, $0.001 par value per share; 400,000,000 shares authorized;
9,707,307 and 10,001,269 issued and outstanding at September 30, 2008 and
December 31, 2007, respectively
|
10 | 10 | ||||||
Additional
paid-in capital
|
71,667 | 72,273 | ||||||
Accumulated
deficit
|
(21,995 | ) | (19,210 | ) | ||||
Treasury
shares, at cost
|
(2,479 | ) | — | |||||
Accumulated
other comprehensive loss
|
(73 | ) | (230 | ) | ||||
Total
shareholders’ equity
|
47,130 | 52,843 | ||||||
Total
liabilities and shareholders’ equity
|
$ | 167,547 | $ | 175,144 |
Three
Months ended September 30,
|
Nine
Months ended September 30,
|
|||||||||||||||
(in
thousands, except per share amounts)
|
2008
|
2007
|
2008
|
2007
|
||||||||||||
(revised)
|
(revised)
|
|||||||||||||||
Property
Revenues
|
||||||||||||||||
Rental
revenues
|
$ | 6,165 | $ | 6,129 | $ | 18,628 | $ | 17,805 | ||||||||
Tenants’
reimbursements and other property revenues
|
1,478 | 1,253 | 4,521 | 3,883 | ||||||||||||
Total
property revenues
|
7,643 | 7,382 | 23,149 | 21,688 | ||||||||||||
Property
expenses
|
||||||||||||||||
Property
operation and maintenance
|
2,396 | 2,194 | 6,707 | 6,152 | ||||||||||||
Real
estate taxes
|
952 | 913 | 2,885 | 2,629 | ||||||||||||
Total
property expenses
|
3,348 | 3,107 | 9,592 | 8,781 | ||||||||||||
Other
expenses (income)
|
||||||||||||||||
General
and administrative
|
1,100 | 1,414 | 5,233 | 4,898 | ||||||||||||
Depreciation
and amortization
|
1,912 | 1,544 | 5,259 | 4,621 | ||||||||||||
Interest
expense
|
1,508 | 1,375 | 4,335 | 4,007 | ||||||||||||
Interest
income
|
(30 | ) | (157 | ) | (154 | ) | (449 | ) | ||||||||
Total
other expenses
|
4,490 | 4,176 | 14,673 | 13,077 | ||||||||||||
Income
(loss) from continuing operations before loss on disposal of assets,
minority interest, change in fair value of derivative instrument and
income taxes
|
(195 | ) | 99 | (1,116 | ) | (170 | ) | |||||||||
Provision
for income taxes
|
(53 | ) | (46 | ) | (163 | ) | (152 | ) | ||||||||
Gain
(loss) on sale or disposal of assets
|
(37 | ) | 148 | (137 | ) | 148 | ||||||||||
Change
in fair value of derivative instrument
|
— | (44 | ) | — | (29 | ) | ||||||||||
Loss
(income) allocated to minority interests
|
112 | (59 | ) | 523 | 76 | |||||||||||
Income
(loss) from continuing operations
|
(173 | ) | 98 | (893 | ) | (127 | ) | |||||||||
Income
(loss) from discontinued operations
|
— | 118 | (188 | ) | 470 | |||||||||||
Gain
on sale of properties from discontinued operations
|
— | — | 3,619 | — | ||||||||||||
Income
allocated to minority interests from discontinued
operations
|
— | (44 | ) | (1,248 | ) | (176 | ) | |||||||||
Net
income (loss)
|
$ | (173 | ) | $ | 172 | $ | 1,290 | $ | 167 |
Three
Months ended September 30,
|
Nine
Months ended September 30,
|
|||||||||||||||
(in
thousands, except per share amounts)
|
2008
|
2007
|
2008
|
2007
|
||||||||||||
(revised)
|
(revised)
|
|||||||||||||||
Earnings
per share - basic and diluted
|
||||||||||||||||
Income
(loss) from continuing operations
|
$ | (0.02 | ) | $ | 0.01 | $ | (0.09 | ) | $ | (0.01 | ) | |||||
Income
from discontinued operations
|
— | 0.01 | 0.22 | 0.03 | ||||||||||||
Net
income (loss)
|
$ | (0.02 | ) | $ | 0.02 | $ | 0.13 | $ | 0.02 | |||||||
Dividends
declared per common share
|
$ | 0.1125 | $ | 0.1500 | $ | 0.4125 | $ | 0.4500 | ||||||||
Weighted
average number of common shares outstanding
|
9,707 | 10,001 | 9,871 | 9,998 | ||||||||||||
Condensed
Consolidated Statements of Comprehensive Income
|
||||||||||||||||
Net
income (loss)
|
$ | (173 | ) | $ | 172 | $ | 1,290 | $ | 167 | |||||||
Other
comprehensive income
|
||||||||||||||||
Unrealized
income on cash flow hedging activities
|
259 | — | 157 | — | ||||||||||||
Comprehensive
income
|
$ | 86 | $ | 172 | $ | 1,447 | $ | 167 |
Nine
Months ended September 30,
|
||||||||
(in
thousands)
|
2008
|
2007
|
||||||
(revised)
|
||||||||
Cash
flows from operating activities:
|
||||||||
Net
loss from continuing operations
|
$ | (893 | ) | $ | (127 | ) | ||
Net
income from discontinued operations
|
2,183 | 294 | ||||||
1,290 | 167 | |||||||
Adjustments
to reconcile net income (loss) to net cash provided by (used in) operating
activities:
|
||||||||
Depreciation
and amortization
|
5,259 | 4,621 | ||||||
Minority
interests in Operating Partnership
|
(523 | ) | (76 | ) | ||||
Loss
(gain) on sale or disposal of assets
|
137 | (148 | ) | |||||
Bad
debt expense
|
400 | 442 | ||||||
Change
in fair value of derivative instrument
|
— | 29 | ||||||
Changes
in operating assets and liabilities:
|
||||||||
Escrows
and acquisition deposits
|
— | (254 | ) | |||||
Accrued
rent and accounts receivable
|
610 | (1,018 | ) | |||||
Unamortized
lease commissions and loan costs
|
(761 | ) | (763 | ) | ||||
Prepaid
expenses and other assets
|
(24 | ) | 47 | |||||
Accounts
payable and accrued expenses
|
(292 | ) | (1,633 | ) | ||||
Tenants’
security deposits
|
32 | 164 | ||||||
Net
cash provided by operating activities
|
3,945 | 1,284 | ||||||
Net
cash provided by operating activities of discontinued
operations
|
8 | 607 | ||||||
Cash
flows from investing activities:
|
||||||||
Additions
to real estate
|
(4,184 | ) | (1,423 | ) | ||||
Proceeds
from disposition of real estate assets
|
— | 275 | ||||||
Repayment
of note receivable
|
— | 604 | ||||||
Net
cash used in investing activities
|
(4,184 | ) | (544 | ) | ||||
Net
cash used in investing activities of discontinued
operations
|
(8 | ) | (12 | ) | ||||
Cash
flows from financing activities:
|
||||||||
Dividends
paid on common shares
|
(4,459 | ) | (4,466 | ) | ||||
Distributions
paid to OP unit holders
|
(2,555 | ) | (2,648 | ) | ||||
Proceeds
from issuance of common shares
|
— | 261 | ||||||
Proceeds
from notes payable
|
22,767 | 22,769 | ||||||
Repayments
of notes payable
|
(17,595 | ) | (5,522 | ) | ||||
Payments
of loan deposits
|
(2,308 | ) | — | |||||
Payments
of loan origination costs
|
(1,165 | ) | (147 | ) | ||||
Net
cash provided by (used in) financing activities
|
(5,315 | ) | 10,247 | |||||
Net
increase (decrease) in cash and cash equivalents
|
(5,554 | ) | 11,582 | |||||
Cash
and cash equivalents at beginning of period
|
10,811 | 8,298 | ||||||
Cash
and cash equivalents at end of period
|
$ | 5,257 | $ | 19,880 | ||||
Supplemental
disclosure of cash flow information:
|
||||||||
Cash
paid for interest
|
$ | 4,333 | $ | 4,047 | ||||
Cash
paid for income taxes
|
224 | — | ||||||
Non
cash investing and financing activities:
|
||||||||
Disposal
of fully depreciated real estate
|
359 | 766 | ||||||
Financed
insurance premiums
|
464 | 458 | ||||||
Disposal
of real estate in settlement of lawsuit
|
7,844 | — |
●
|
Level
1 – Observable inputs such as quoted prices in active markets at the
measurement date for identical, unrestricted assets or
liabilities.
|
|
●
|
Level
2 – Other inputs that are observable directly or indirectly such as quoted
prices in markets that are not active, or inputs which are observable,
either directly or indirectly, for substantially the full term of the
asset or liability.
|
|
●
|
Level
3 – Unobservable inputs for which there is little or no market data and
which the Company makes its own assumptions about how market participants
would price the assets and
liabilities.
|
5. Accrued Rent and Accounts Receivable, net |
September
30,
2008
|
December
31,
2007
|
|||||||
Tenant
receivables
|
$ | 1,973 | $ | 2,186 | ||||
Accrued
rent
|
3,551 | 3,196 | ||||||
Allowance
for doubtful accounts
|
(1,203 | ) | (865 | ) | ||||
Insurance
claim receivables
|
— | 550 | ||||||
Other
receivables
|
57 | 319 | ||||||
Totals
|
$ | 4,378 | $ | 5,386 |
6. Unamortized Leasing Commissions and Loan Costs |
September
30,
2008
|
December
31,
2007
|
|||||||
Leasing
commissions
|
$ | 4,764 | $ | 4,512 | ||||
Deferred
financing costs
|
3,261 | 2,096 | ||||||
8,025 | 6,608 | |||||||
Less:
accumulated amortization
|
(4,927 | ) | (3,769 | ) | ||||
Totals
|
$ | 3,098 | $ | 2,839 |
7. Debt |
Description
|
September
30, 2008
|
December
31, 2007
|
||||||
Revolving
credit facility
|
||||||||
$75.0
million LIBOR +2.63%, due 2008
|
$ | 61,026 | $ | 73,525 | ||||
Fixed
rate notes
|
||||||||
$0.5
million 5.05% Notes, due 2009
|
193 | 37 | ||||||
$10.0
million 6.04% Note, due 2014
|
9,814 | 9,899 | ||||||
$11.2
million 6.52% Note, due 2015
|
11,200 | — | ||||||
Floating
rate notes
|
||||||||
$6.4
million LIBOR + 2.00% Note, due 2009
|
6,400 | — | ||||||
$ | 88,633 | $ | 83,461 |
Year
|
|||||
2008
|
$
|
61,282
|
|||
2009
|
6,662
|
||||
2010
|
279
|
||||
2011
|
297
|
||||
2012
|
316
|
||||
2013
and thereafter
|
19,797
|
||||
Total
|
$
|
88,633
|
8. Earnings Per Share |
9. Income Taxes |
10. Shareholders’ Equity |
Whitestone
Shareholders
|
|||||||||
Dividend
per
Common Share
|
Quarter
Dividend
Paid
|
Total
Amount
Paid
(in thousands)
|
|||||||
0.1500
|
Qtr
ended
03/31/07
|
$
|
1,500
|
||||||
0.1500
|
Qtr
ended
06/30/07
|
1,500
|
|||||||
0.1500
|
Qtr
ended
09/30/07
|
1,500
|
|||||||
0.1500
|
Qtr
ended
12/31/07
|
1,500
|
|||||||
0.1500
|
Qtr
ended
03/31/08
|
1,500
|
|||||||
0.1500
|
Qtr
ended
06/30/08
|
1,529
|
|||||||
0.1500
|
Qtr
ended
09/30/08
|
1,456
|
OP
Unit Holders Including Minority Unit Holders
|
|||||||||
Distribution
per
OP Unit
|
Quarter
Distribution
Paid
|
Total
Amount
Paid
(in thousands)
|
|||||||
0.1500
|
Qtr
ended
03/31/07
|
$
|
2,317
|
||||||
0.1500
|
Qtr
ended
06/30/07
|
2,317
|
|||||||
0.1500
|
Qtr
ended
09/30/07
|
2,317
|
|||||||
0.1500
|
Qtr
ended
12/31/07
|
2,317
|
|||||||
0.1500
|
Qtr
ended
03/31/08
|
2,317
|
|||||||
0.1500
|
Qtr
ended
06/30/08
|
2,423
|
|||||||
0.1500
|
Qtr
ended
09/30/08
|
2,113
|
11. Commitments and Contingencies |
12. Property Dispositions |
Three
Months ended September 30,
|
Nine
Months ended September 30,
|
||||||||||||
(in
thousands)
|
2008
|
2007
|
2008
|
2007
|
|||||||||
Property
revenues
|
$
|
—
|
$
|
422
|
$
|
559
|
$
|
1,230
|
|||||
Property
expenses
|
—
|
226
|
307
|
530
|
|||||||||
Net
operating income (loss)
|
—
|
196
|
252
|
700
|
|||||||||
General
and administrative
|
—
|
—
|
221
|
—
|
|||||||||
Depreciation
and amortization
|
—
|
78
|
219
|
230
|
|||||||||
Income
(loss) from discontinued operations
|
$
|
—
|
$
|
118
|
$
|
(188
|
)
|
$
|
470
|
13. Segment Information |
14. Subsequent Events |
●
|
the
imposition of federal taxes if we fail to qualify as a REIT in any taxable
year or foregone opportunity to ensure REIT status;
|
|
●
|
changes
in general economic conditions;
|
|
●
|
changes
in real estate conditions;
|
|
●
|
construction
costs that may exceed estimates or construction delays;
|
|
●
|
increases
in interest rates;
|
|
●
|
availability
of credit or significant disruption in the credit
markets;
|
|
●
|
litigation
risks;
|
|
●
|
lease-up
risks;
|
|
●
|
inability
to obtain new tenants upon the expiration of existing
leases;
|
|
●
|
inability
to generate sufficient cash flows due to market conditions, competition,
uninsured losses, changes in tax or other applicable laws;
and
|
|
●
|
the
potential need to fund tenant improvements or other capital expenditures
out of operating cash flow.
|
●
|
Seventeen
retail properties containing approximately 1.2 million square feet of
leasable space and having a total carrying amount (net of accumulated
depreciation) of $61.3 million.
|
|
●
|
Seven
office properties containing approximately 0.6 million square feet of
leasable space and having a total carrying amount (net of accumulated
depreciation) of $46.8 million.
|
|
●
|
Eleven
office/warehouse properties containing approximately 1.2 million square
feet of leasable space and having a total carrying amount (net of
accumulated depreciation) of $43.0
million.
|
●
|
Maximize
value in current properties through operational focus and
redevelopment
|
|
●
|
Grow
through strategic acquisitions of commercial properties in high potential
markets, including properties outside of Texas
|
|
●
|
Dispose
of non-core properties and reinvest the capital in redevelopment of
existing properties or acquisition of core properties in high potential
markets
|
|
●
|
Pare
down from three current product lines (retail, office and warehouse) and
focus on one or possibly two product lines
|
|
●
|
Raise
capital using a combination of the private and public equity and debt
markets, as well as joint ventures
|
|
●
|
Bring
liquidity to our stock by listing on a national stock
exchange
|
September
30, 2008
|
September
30, 2007
|
|||||||
Number
of properties owned and operated
|
35 | 36 | ||||||
Aggregate
gross leasable area (sq. ft.)
|
2,990,892 | 3,093,063 | ||||||
Ending
occupancy rate
|
86 | % | 85 | % | ||||
|
(in
thousands, except per share data)
|
|||||||
Total
property revenues
|
$ | 7,643 | $ | 7,382 | ||||
Total
property expenses
|
3,348 | 3,107 | ||||||
Other
expense, net
|
4,468 | 4,177 | ||||||
Income
(loss) from continuing operations
|
(173 | ) | 98 | |||||
Income
from discontinued operations
|
— | 74 | ||||||
Net
income (loss)
|
$ | (173 | ) | $ | 172 | |||
Funds
from operations (1)
|
$ | 1,214 | $ | 1,657 | ||||
Dividends
paid on common shares and OP Units
|
2,167 | 2,371 | ||||||
Per
common share and OP unit
|
$ | 0.15 | $ | 0.15 | ||||
Dividends
paid as a % of FFO
|
179 | % | 143 | % |
Three
Months Ended September 30,
|
||||||||
2008
|
2007
|
|||||||
Real
estate taxes
|
$ | 952 | $ | 913 | ||||
Utilities
|
696 | 620 | ||||||
Contract
services
|
501 | 470 | ||||||
Repairs
and maintenance
|
525 | 523 | ||||||
Labor
and other
|
674 | 581 | ||||||
Total
property expenses
|
$ | 3,348 | $ | 3,107 |
Three
Months Ended September 30,
|
||||||||
2008
|
2007
|
|||||||
General
and administrative
|
$ | 1,100 | $ | 1,414 | ||||
Depreciation
and amortization
|
1,912 | 1,544 | ||||||
Interest
expense
|
1,508 | 1,375 | ||||||
Interest
income
|
(30 | ) | (157 | ) | ||||
4,490 | 4,176 | |||||||
Provision
for income taxes
|
53 | 46 | ||||||
(Gain)
loss on sale or disposal of assets
|
37 | (148 | ) | |||||
Change
in fair value of derivative instrument
|
— | 44 | ||||||
Income
(loss) allocated to minority interests
|
(112 | ) | 59 | |||||
Total
other expenses, net
|
$ | 4,468 | $ | 4,177 |
September
30, 2008
|
September
30, 2007
|
|||||||
Number
of properties owned and operated
|
35 | 36 | ||||||
Aggregate
gross leasable area (sq. ft.)
|
||||||||
2,990,892 | 3,093,063 | |||||||
Ending
occupancy rate
|
86 | % | 85 | % |
|
(in
thousands, except per share data)
|
|||||||
Total
property revenues
|
$ | 23,149 | $ | 21,688 | ||||
Total
property expenses
|
9,592 | 8,781 | ||||||
Other
expense, net
|
14,450 | 13,034 | ||||||
Loss
from continuing operations
|
(893 | ) | (127 | ) | ||||
Income
from discontinued operations
|
2,183 | 294 | ||||||
Net
income
|
$ | 1,290 | $ | 167 | ||||
Funds
from operations (1)
|
$ | 2,947 | $ | 4,720 | ||||
Dividends
paid on common shares and OP Units
|
6,841 | 7,113 | ||||||
Per
common share and OP unit
|
$ | 0.45 | $ | 0.45 | ||||
Dividends
paid as a % of FFO
|
232 | % | 151 | % |
Nine
Months Ended September 30,
|
||||||||
2008
|
2007
|
|||||||
Real
estate taxes
|
$ | 2,885 | $ | 2,629 | ||||
Utilities
|
2,053 | 1,757 | ||||||
Contract
services
|
1,562 | 1,403 | ||||||
Repairs
and maintenance
|
1,497 | 1,336 | ||||||
Labor
and other
|
1,595 | 1,656 | ||||||
Total
property expenses
|
$ | 9,592 | $ | 8,781 |
Nine
Months Ended September 30,
|
||||||||
2008
|
2007
|
|||||||
General
and administrative
|
$ | 5,233 | $ | 4,898 | ||||
Depreciation
and amortization
|
5,259 | 4,621 | ||||||
Interest
expense
|
4,335 | 4,007 | ||||||
Interest
income
|
(154 | ) | (449 | ) | ||||
14,673 | 13,077 | |||||||
Provision
for income taxes
|
163 | 152 | ||||||
(Gain)
loss on sale or disposal of assets
|
137 | (148 | ) | |||||
Change
in fair value of derivative instrument
|
— | 29 | ||||||
Income
allocated to minority interests
|
(523 | ) | (76 | ) | ||||
Total
other expenses, net
|
$ | 14,450 | $ | 13,034 |
Three
Months Ended September 30,
|
Nine
Months Ended September 30,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
Net
income (loss)
|
$ | (173 | ) | $ | 172 | $ | 1,290 | $ | 167 | |||||||
Depreciation
and amortization of real estate assets (1)
|
1,462 | 1,530 | 4,414 | 4,601 | ||||||||||||
Gain
on sale of assets (1)
|
37 | (148 | ) | (3,482 | ) | (148 | ) | |||||||||
Income
(loss) allocated to minority interests(1)
|
(112 | ) | 103 | 725 | 100 | |||||||||||
FFO
|
$ | 1,214 | $ | 1,657 | $ | 2,947 | $ | 4,720 |
●
|
Houston Property Damages From
Hurricane Ike - Whitestone’s high concentration of 31 properties in
Houston had minor to moderate harm, ranging from broken signage and
uprooted landscaping; others had more significant issues, such as damaged
roofing and exterior siding. The detailed analysis of the total cost of
Hurricane Ike, after the insurance deductible, to be borne by us is still
being conducted.
|
|
●
|
Overall Softening in the
Houston Economy - The Houston market is beginning to experience a
slowdown reflecting the national economy. For example, 99¢ Only Stores, a
Whitestone tenant in Houston, occupying two large spaces totaling about
55,000 square feet, recently announced it is closing all its Texas
stores.
|
|
●
|
Eliminate the Past Practice of
Distributing Dividends in Excess of Funds From Operations (FFO) -
Since 2005 Whitestone has distributed cash in excess of FFO, a practice
generally avoided by listed REITs. We desire to raise public equity
capital and list our shares on a national exchange, and plan to eliminate
this practice.
|
Sources of Cash | ||
●
|
Proceeds
of $5.2 million from our credit facility and term loan on our Pima Norte
property.
|
|
●
|
Cash
provided from operations of $3.9 million.
|
|
Uses
of Cash
|
||
●
|
Payment
of dividends and distributions to common shareholders and OP Unit holders
of $7.0 million.
|
|
●
|
Payment
of loan origination costs and loan deposits of $3.5
million.
|
|
●
|
Additions
to real estate of $4.2
million.
|
Description
|
September
30, 2008
|
December
31, 2007
|
||||||
Revolving
credit facility
$75.0
million LIBOR + 2.63%, due 2008
|
$ | 61,026 | $ | 73,525 | ||||
Fixed
rate notes
|
||||||||
$0.5
million 5.05% Notes, due 2009
|
193 | 37 | ||||||
$10.0
million 6.04% Note, due 2014
|
9,814 | 9,899 | ||||||
$11.2
million 6.52% Note, due 2015
|
11,200 | — | ||||||
Floating
rate notes
|
||||||||
$6.4
million LIBOR + 2.00% Note, due 2009
|
6,400 | — | ||||||
$ | 88,633 | $ | 83,461 |
Year
|
|||||
2008
|
$
|
61,282
|
|||
2009
|
6,662
|
||||
2010
|
279
|
||||
2011
|
297
|
||||
2012
|
316
|
||||
2013
and thereafter
|
19,797
|
||||
Total
|
$
|
88,633
|
Period
|
Status
|
2008
Amount
|
Per
Share
/OP
Unit
|
2007
Amount
|
Per
Share
/OP
Unit
|
|||||||||||||
January
-March
|
Paid
|
$
|
2,371
|
$
|
0.1500
|
$
|
2,371
|
$
|
0.1500
|
|||||||||
April
- June
|
Paid
|
$
|
2,303
|
$
|
0.1500
|
$
|
2,371
|
$
|
0.1500
|
|||||||||
July
- September
|
Paid
|
$
|
2,167
|
$
|
0.1500
|
$
|
2,371
|
$
|
0.1500
|
|||||||||
October
- December
|
Payable
|
$
|
1,657
|
$
|
0.1125
|
$
|
2,371
|
$
|
0.1500
|
Exhibit
No.
|
Description
|
|||
3.1
|
Articles
of Amendment and Restatement of Declaration of Trust of Whitestone REIT
(previously filed as and incorporated by reference to Exhibit 3.1 to the
Registrant’s Current Report on Form 8-K, Commission File No. 000-50256,
filed on July 31, 2008)
|
|||
3.2
|
Articles
Supplementary (previously filed as and incorporated by reference to
Exhibit 3(i).1 to the Registrant’s Current Report on Form 8-K, Commission
File No. 000-50256, filed on December 6, 2006)
|
|||
3.3
|
Amended
and Restated Bylaws (previously filed as and incorporated by reference to
Exhibit 3.1 to the Registrant’s Current Report on Form 8-K, Commission
File No. 333-111674, filed on October 9, 2008)
|
|||
4.1
|
Specimen
certificate for common shares of beneficial interest, par value $.001
(previously filed as and incorporated by reference to Exhibit 4.2 to the
Registrant’s Registration Statement on Form S-11, Commission File No.
333-111674, filed on December 31, 2003)
|
|||
10.1
|
Promissory
Note between Whitestone Corporate Park West, LLC, and MidFirst Bank dated
August 5, 2008 (previously filed as and incorporated by reference to
Exhibit 99.1 to the Registrant’s Current Report on Form 8-K, Commission
File No. 000-50256, filed on August 8, 2008)
|
|||
10.2
|
Promissory
Note between Whitestone Industrial Office LLC and Jackson Life Insurance
Company dated October 3, 2008 (previously filed as and incorporated by
reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K,
Commission File No. 000-5026, filed on October 9, 2008)
|
|||
10.3
|
Promissory
Note between Whitestone Centers LLC and Sun Life Assurance Company of
Canada dated October 1, 2008 (previously filed and incorporated by
reference to Exhibit 99.1 to the Registrant’s Current Report on Form 8-K,
Commission File No. 000-50256, filed on October 7,
2008)
|
|||
10.4
|
Promissory
Note between Whitestone Centers LLC and Sun Life Assurance Company of
Canada dated October 1, 2008 (previously filed and incorporated by
reference to Exhibit 99.2 to the Registrant’s Current Report on Form 8-K,
Commission File No. 000-50256, filed on October 7,
2008)
|
|||
10.5
|
Promissory
Note between Whitestone Centers LLC and Sun Life Assurance Company of
Canada dated October 1, 2008 (previously filed and incorporated by
reference to Exhibit 99.3 to the Registrant’s Current Report on Form 8-K,
Commission File No. 000-50256, filed on October 7,
2008)
|
|||
10.6
|
Promissory
Note between Whitestone Centers LLC and Sun Life Assurance Company of
Canada dated October 1, 2008 (previously filed and incorporated by
reference to Exhibit 99.4 to the Registrant’s Current Report on Form 8-K,
Commission File No. 000-50256, filed on October 7,
2008)
|
10.7
|
Promissory
Note between Whitestone Centers LLC and Sun Life Assurance Company of
Canada dated October 1, 2008 (previously filed and incorporated by
reference to Exhibit 99.5 to the Registrant’s Current Report on Form 8-K,
Commission File No. 000-50256, filed on October 7,
2008)
|
|||
10.8
|
Promissory
Note between Whitestone Offices LLC and Nationwide Life Insurance Company
dated October 1, 2008 (previously filed as and incorporated by reference
to Exhibit 99.6, to the Registrant’s Current Report on Form 8-K,
Commission File No. 000-50256, filed on October 7,
2008)
|
|||
10.9
|
Extension
Letter between Whitestone REIT Operating Partnership, L.P., Whitestone
REIT Operating Partnership III, L.P. and Keybank National Association
dated October 1, 2008 (previously filed and incorporated by reference to
Exhibit 99.7 to the Registrant’s Current Report on Form 8-K, Commission
File No. 000-50256, filed on October 7, 2008)
|
|||
31.1*
|
Certification
of Principal Executive Officer pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002
|
|||
31.2*
|
Certification
of Principal Financial Officer pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002
|
|||
32.1*
|
Certificate
of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley
Act of 2002
|
|||
32.2*
|
Certificate
of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley
Act of 2002
|
* Filed
herewith.
|
Whitestone
REIT
|
||
Date:
November 14, 2008
|
/s/
James C. Mastandrea
|
|
James
C. Mastandrea
|
||
Chief
Executive Officer
|
||
(Principal
Executive Officer)
|
||
Date:
November 14, 2008
|
/s/
David K. Holeman
|
|
David
K. Holeman
|
||
Chief
Financial Officer
|
||
(Principal
Financial and Principal Accounting
Officer)
|