Alexandria Real Estate Equities
ARE
#2143
Rank
$9.38 B
Marketcap
$54.16
Share price
-0.46%
Change (1 day)
-41.61%
Change (1 year)
Alexandria Real Estate Equities, Inc. is a real estate investment trust that invests in office buildings and laboratories.

Alexandria Real Estate Equities - 10-Q quarterly report FY


Text size:
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-Q

(Mark One)

X QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
-----
SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 1997

OR

_____ 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 1-12993

ALEXANDRIA REAL ESTATE EQUITIES, INC.
(Exact name of registrant as specified in its charter)

Maryland 95-4502084
(State or other jurisdiction of (I.R.S. Employer Identification Number)
incorporation or organization)

251 South Lake Avenue, Suite 700, Pasadena, California 91101
(Address of principal executive offices)

(626) 578-0777
(Registrant's telephone number, including area code)

N/A
- - - - - - - - - - - -
(Former name, former address and former
fiscal year, if changed since last report)

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 No X
----- -----

As of August 12, 1997, 11,404,631 shares of common stock, par value $.01 per
share, were outstanding.
TABLE OF CONTENTS


PART I - FINANCIAL INFORMATION

Item 1. FINANCIAL STATEMENTS (UNAUDITED)
Condensed Consolidated Balance Sheets of Alexandria Real Estate
Equities, Inc. as of June 30, 1997 and December 31, 1996

Condensed Consolidated Statements of Operations of Alexandria Real
Estate Equities, Inc. for the three months ended June 30, 1997 and
1996 and the six months ended June 30, 1997 and 1996

Condensed Consolidated Statement of Stockholders' Equity of Alexandria
Real Estate Equities, Inc. for the six months ended June 30, 1997

Condensed Consolidated Statements of Cash Flows of Alexandria Real
Estate Equities, Inc. for the three months ended June 30, 1997 and
1996 and the six months ended June 30, 1997 and 1996

Notes to Condensed Consolidated Financial Statements

Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS

Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

PART II - OTHER INFORMATION

Item 1. LEGAL PROCEEDINGS
Item 2. CHANGES IN SECURITIES
Item 3. DEFAULTS UPON SENIOR SECURITIES
Item 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
Item 5. OTHER INFORMATION
Item 6. EXHIBITS AND REPORTS ON FORM 8-K

1
PART I - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS


Alexandria Real Estate Equities, Inc.

Condensed Consolidated Balance Sheets
(Unaudited)
(dollars in thousands, except per share data)

<TABLE>
<CAPTION>
JUNE 30, December 31,
1997 1996
---------------------------
<S> <C> <C>
ASSETS
Rental properties, net $198,836 $146,960
Cash and cash equivalents 21,929 1,696
Tenant security deposit funds and other restricted cash 4,615 5,585
Tenant receivables and deferred rent 1,300 1,244
Loan fees and costs (net of accumulated amortization of
$57 and $131, respectively) 1,577 2,502
Other assets (net of accumulated amortization of $247
and $194, respectively) 1,756 2,405
---------------------------
Total assets $230,013 $160,392
===========================

LIABILITIES AND STOCKHOLDERS' EQUITY
Secured notes payable and lines of credit $ 55,151 $113,182
Accounts payable, accrued expenses and tenant security
deposits 5,358 3,562
Dividends payable 1,454 1,550
Due to Health Science Properties Holding Corporation - 2,525
---------------------------
Total liabilities 61,963 120,819

Manditorily redeemable Series V cumulative convertible
preferred stock, $0.01 par value per share - 25,042
Stockholders' equity:
Preferred stock, $0.01 par value per share - 111
Common stock, $0.01 par value per share, 100,000,000
shares authorized; 11,404,631 and 1,000 shares issued
and outstanding at June 30, 1997 and December 31,
1996, respectively 114 -
Additional paid-in capital 184,579 16,195
Accumulated deficit (16,643) (1,775)
Total stockholders' equity 168,050 14,531
---------------------------
Total liabilities and stockholders' equity $230,013 $160,392
===========================
</TABLE>
See accompanying notes.

2
Alexandria Real Estate Equities, Inc.

Condensed Consolidated Statements of Operations
(Unaudited)
(dollars in thousands, except per share data)


<TABLE>
<CAPTION>
THREE MONTHS ENDED SIX MONTHS ENDED
June 30, JUNE 30,
1997 1996 1997 1996
----------------------------------------------------------------
<S> <C> <C> <C> <C>
Revenues:
Rental $ 5,725 $2,461 $ 10,900 $4,551
Tenant recoveries and other
income 2,018 702 4,004 1,222
----------------------------------------------------------------
7,743 3,163 14,904 5,773
Expenses:
Rental operations 2,003 671 3,833 1,225
General and administrative 593 364 1,176 770
Stock compensation 3,768 - 4,162 -
Post retirement benefit - - 632 -
Special bonus - - 353 -
Interest 2,066 1,200 4,575 2,118
Acquisition LLC financing costs 6,973 - 6,973 -
Write-off of unamortized loan
costs 2,146 - 2,146 -
Depreciation and amortization 1,106 480 2,109 893
----------------------------------------------------------------
18,655 2,715 25,959 5,006
----------------------------------------------------------------
Net (loss) income $ (10,912) $ 448 $ (11,055) $ 767
================================================================
Net income allocated to preferred
stockholders $ 1,459 $ 1 $ 3,036 $ 1
================================================================

Net (loss) income allocated to
common stockholders $ (12,371) $ 447 $ (14,091) $ 766
================================================================


Net loss per pro forma share of
common stock $ (1.79) $ (2.27)
========== ==========

Pro forma weighted average shares
of common stock outstanding 6,098,381 4,870,256
========== ==========
</TABLE>

See accompanying notes.

3
Alexandria Real Estate Equities, Inc.

Condensed Consolidated Statements of Stockholders' Equity
(Unaudited)
(dollars in thousands)


<TABLE>
<CAPTION>
NUMBER OF NUMBER OF
Series T SERIES T SERIES U SERIES U NUMBER OF
PREFERRED PREFERRED PREFERRED PREFERRED COMMON
SHARES STOCK SHARES STOCK SHARES
-----------------------------------------------------------------

<S> <C> <C> <C> <C> <C>
Balance at December 31, 1996 12 $ 1 220 $ 110 1,000
Accretion on Series V preferred stock - - - - -
Cash dividends on Series T and U preferred
stock - - - - -
Cash dividends on Series V preferred stock - - - - -
Cash dividends on common stock - - - - -
Stock option compensation expense - - - - -
Net income - - - - -
-----------------------------------------------------------------
Balance at March 31, 1997 12 1 220 110 1,000
Accretion on Series V preferred stock - - - - -
Cash dividends on Series U and V preferred
stock - - - - -
Exercise of compensatory stock options and
issuance of stock grants (including
compensation expense of $3,767) - - - - 209,615
Stock split - - - - 1,764,923
Issuance of common stock in connection with
initial public offering, net of offering costs - - - - 7,762,500
Conversion of Series U preferred stock - - (220) (110) 7,354
Conversion of Series V preferred stock - - - - 1,659,239
Redemption of Series T preferred stock (12) (1) - - -
Cash dividends on common stock - - - - -
Dividends declared on common stock - - - - -
Net loss - - - - -
-----------------------------------------------------------------
Balance at June 30, 1997 - $ - - $ - 11,404,631
=================================================================

ADDITIONAL
COMMON PAID-IN ACCUMULATED
STOCK CAPITAL DEFICIT TOTAL
---------------------------------------------

<C> <C> <C> <C>
Balance at December 31, 1996 $ $ 16,195 $ (1,775) $ 14,531
Accretion on Series V preferred stock - (887) - (887)
Cash dividends on Series T and U preferred
stock - - (2) (2)
Cash dividends on Series V preferred stock - - (688) (688)
Cash dividends on common stock - - (759) (759)
Stock option compensation expense - 394 - 394
Net income - - (143) (143)
---------------------------------------------
Balance at March 31, 1997 - 15,702 (3,367) 12,446
Accretion on Series V preferred stock - (1,024) - (1,024)
Cash dividends on Series U and V preferred
stock - - (436) (436)
Exercise of compensatory stock options and
issuance of stock grants (including
compensation expense of $3,767) 2 3,796 - 3,798
Stock split 18 (18) - -
Issuance of common stock in connection with
initial public offering, net of offering costs 78 139,078 - 139,156
Conversion of Series U preferred stock 109 - (1)
Conversion of Series V preferred stock 16 26,936 - 26,952
Redemption of Series T preferred stock - - - (1)
Cash dividends on common stock - - (474) (474)
Dividends declared on common stock - - (1,454) (1,454)
Net loss - - (10,912) (10,912)
---------------------------------------------
Balance at June 30, 1997 $ 114 $184,579 $(16,643) $168,050
=============================================
</TABLE>

See accompanying notes.

4
Alexandria Real Estate Equities, Inc.

Condensed Consolidated Statements of Cash Flows
(Unaudited)
(in thousands, except shares and per share data)

<TABLE>
<CAPTION>
SIX MONTHS ENDED
JUNE 30,
1997 1996
------------------------
<S> <C> <C>
Net cash used in operating activities $ (662) $ (3,819)

INVESTING ACTIVITIES
Purchase of rental properties (52,102) (29,863)
Additions to rental properties (1,720) (85)

Net cash used in investing activities (53,822) (29,948)

FINANCING ACTIVITIES
Proceeds from secured notes payable 15,360 48,660
Proceeds from unsecured line of credit 2,500
Proceeds from issuance of common stock 139,185
Redemption of Series T preferred stock (1)
Issuance of Series U preferred stock 110
(Decrease) increase in due to Health Science Properties
Holding Corporation (2,525) 2,425
Principal reductions of secured notes payable (73,391) (16,080)
Principal reductions of unsecured line of credit (2,500)
Common dividends paid (2,785) (756)
Preferred dividends paid (1,126) (1)
------------------------
Net cash provided by financing activities 74,717 34,358
Net increase in cash and cash equivalents 20,233 591
Cash and cash equivalents at beginning of period 1,696 919
Cash and cash equivalents at end of period $ 21,929 $ 1,510
========================

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
Cash paid during the year for interest $ 11,495 $ 1,930
========================
</TABLE>

See accompanying notes.

5
Alexandria Real Estate Equities, Inc.

Notes to Condensed Consolidated Financial Statements
(Unaudited)

Three months ended June 30, 1997


1. BACKGROUND, BASIS OF PRESENTATION AND THE INITIAL PUBLIC OFFERING

BACKGROUND

Alexandria Real Estate Equities, Inc. (formerly known as Health Science
Properties, Inc.), a Maryland corporation (the "Company"), was formed in October
1994 to acquire, manage, and selectively develop properties for lease to the
life science industry ("Life Science Facilities"). As of June 30, 1997 and
December 31, 1996, the Company owned 15 and 12 Life Science Facilities,
respectively.

The accompanying interim financial statements have been prepared by the
Company's management in accordance with generally accepted accounting principles
and in conformity with the rules and regulations of the Securities and Exchange
Commission. In the opinion of management, the interim financial statements
presented herein reflect all adjustments of a normal and recurring nature that
are necessary to fairly state the interim financial statements. The results of
operations for the interim period are not necessarily indicative of the results
that may be expected for the year ended December 31, 1997. These financial
statements should be read in conjunction with the financial statements included
in the Company's prospectus dated May 27, 1997.

BASIS OF PRESENTATION

The accompanying condensed consolidated financial statements include the
accounts of Alexandria Real Estate Equities, Inc. and all of its subsidiaries.
All significant intercompany balances and transactions have been eliminated.

THE INITIAL PUBLIC OFFERING AND RELATED TRANSACTIONS

On June 2, 1997, the Company completed an initial public offering (the
"Offering") of 6,750,000 shares of common stock, $.01 par value per share. The
Offering price was $20.00 per share, resulting in gross proceeds of
$135,000,000. On June 26, 1997, the underwriters exercised their over-allotment
option in connection with the Offering and the Company issued an additional
1,012,500 shares of common stock, resulting in additional gross proceeds of
$20,250,000. The aggregate net proceeds of the Offering (including exercise of
the over-allotment option), net of underwriting discounts and commissions,
advisory fees and offering costs, were approximately $139,156,000.

6
Alexandria Real Estate Equities, Inc.

Notes to Condensed Consolidated Financial Statements (continued)
(Unaudited)

1. Background, Basis of Presentation and the Initial Public Offering (continued)

THE INITIAL PUBLIC OFFERING AND RELATED TRANSACTIONS (CONTINUED)

The following transactions also occurred in June 1997 in connection with the
Offering:

. The Company paid off debt of approximately $77,698,000, including (i)
mortgage debt of $72,698,000, (ii) debt of $2,500,000 outstanding under its
prior unsecured line of credit, and (iii) debt of $2,500,000 to Health
Science Properties Holding Corporation ("Holdings"). Holdings owned all of
the Company's common stock prior to the Offering and 15.5% of the common
stock of the Company after the Offering.

. The Company obtained two new mortgage loans totaling $15,360,000.

. The Company acquired an entity that owns three Life Science Facilities
from affiliates of PaineWebber Incorporated, the lead managing underwriter
for the Offering, for an aggregate of $58,844,000 ($51,871,000 of which has
been recorded as the purchase price of the properties and $6,973,000 of
which has been recorded as a financing cost (see Note 6)).

. Each previously outstanding share of the Company's common stock was
split into 1,765.923 shares of common stock.

. All of the previously outstanding Series T preferred stock was redeemed
at its stated value ($1,200 in the aggregate).

. All of the outstanding shares of the Company's Series U preferred stock
and Series V preferred stock were converted into shares of common stock
(7,354 shares in the aggregate for Series U and 1,659,239 in the aggregate
for Series V).

. Officers, directors and certain employees of the Company were granted
an aggregate of 152,615 shares of the Company's common stock. In addition,
officers, directors and certain employees of the Company were granted
options to purchase 57,000 shares of the Company's common stock in
substitution for stock options previously issued by Holdings (see Note 5).
These options were exercised in connection with the Offering.

7
Alexandria Real Estate Equities, Inc.

Notes to Condensed Consolidated Financial Statements (continued)
(Unaudited)


1. BACKGROUND, BASIS OF PRESENTATION AND THE INITIAL PUBLIC OFFERING (CONTINUED)

THE INITIAL PUBLIC OFFERING AND RELATED TRANSACTIONS (CONTINUED)

. Officers, directors and employees of the Company were granted options
to purchase an aggregate of 600,000 shares of common stock of the Company
at the Offering price under the Company's 1997 stock option plan.

2. RENTAL PROPERTIES, NET

Rental properties, net consist of the following:

<TABLE>
<CAPTION>
JUNE 30, December 31,
1997 1996
-----------------------------
(In Thousands)

<S> <C> <C>
Land $ 36,758 $ 28,383
Buildings and improvements 166,005 121,236
Tenant and other improvements 2,213 1,535
-----------------------------
204,976 151,154
Less accumulated depreciation (6,140) (4,194)
$198,836 $146,960
=============================
</TABLE>

3. UNSECURED LINE OF CREDIT

In connection with the Offering, the Company obtained an unsecured line of
credit providing for borrowings of up to $150,000,000, consisting of a
$100,000,000 activated portion and a $50,000,000 portion that may be activated
at the Company's discretion (upon the payment of an activation fee), provided no
default exists under the line of credit facility. Borrowings under the line of
credit bear interest at a floating rate which is based on the Company's election
of either a LIBOR based rate or the higher of the bank's reference rate and the
Federal Funds rate plus 0.5%. For each LIBOR based advance, the Company must
elect to fix the rate for a period of time of one, two, three or six months.

8
Alexandria Real Estate Equities, Inc.

Notes to Condensed Consolidated Financial Statements (continued)
(Unaudited)


3. UNSECURED LINE OF CREDIT (CONTINUED)

The line of credit contains financial covenants, including, among other things,
maintenance of minimum market net worth, a total liabilities to gross asset
value ratio, and a fixed charge coverage ratio. In addition, the terms of the
line of credit restrict, among other things, certain investments, indebtedness,
distributions and mergers. Borrowings under the line of credit are limited to an
amount based on a pool of unencumbered assets. Based on the pool of unencumbered
assets at June 30, 1997, borrowings under the line of credit would be limited to
approximately $82 million. No borrowings were outstanding under the line of
credit at June 30, 1997.

The line of credit expires May 31, 2000 and provides for annual extensions
(provided there is no default) for one-year periods upon notice by the Company
and consent of the participating banks. In addition, at the Company's election,
the line of credit may be converted at any time to a term loan with principal
installments over two years from the date of such conversion.

In connection with obtaining the line of credit, the Company incurred $645,000
in fees and costs, which are being amortized over the term of the line of
credit. In addition, the Company is required to continue to pay certain
periodic fees for the line of credit, depending on the usage of the facility.

In June 1997, the Company paid off its prior unsecured line of credit of
$2,500,000 with proceeds from the Offering (see Note 1).

4. SECURED NOTES PAYABLE

Secured notes payable as of June 30, 1997 are as follows:

<TABLE>
<S> <C>
Notes payable secured by first deeds of trust on four
rental properties bearing interest at rates between
7.17% and 9.00%, payable in installments through 2016 $48,291,000



Note payable to the City of Seattle secured by a second
deed of trust on 1102/1124 Columbia Street, bearing
interest at a variable rate (approximately 6% at June
30, 1997), payable in annual installments through 2016 6,860,000
-----------
$55,151,000
===========
</TABLE>

9
Alexandria Real Estate Equities, Inc.

Notes to Condensed Consolidated Financial Statements (continued)
(Unaudited)

4. SECURED NOTES PAYABLE (CONTINUED)

The interest rate on the note payable to the City of Seattle is anticipated to
be fixed by September 1997 at a rate equal to 90 basis points over the
interpolated 20-year Treasury rate, which rate would have resulted in a fixed
interest rate of approximately 7.30% at June 30, 1997.

In June 1997, the Company paid off secured notes with a principal balance of
$72,698,000 with proceeds from the Offering and related transactions (see Note
1). In connection with the retirement of these loans, the Company wrote off
$2,146,000 of unamortized loan costs, including the cost of certain interest
rate cap agreements.

5. NON-CASH TRANSACTIONS

Stock compensation expense represents non-cash compensation expense associated
with stock grants and stock options issued to officers, directors and certain
employees of the Company in connection with the Offering (see Note 1). Stock
compensation expense of $394,000 was recognized in the three months ended March
31, 1997 for stock options issued during that period, and $3,768,000 was
recognized in the three months ended June 30, 1997 to record the stock grants
and the issuance and exercise of the substitute options.

In connection with the Offering, outstanding shares of the Company's Series U
preferred stock and Series V preferred stock were converted into shares of
common stock (see Note 1). The common stock issued was recorded at the book
value of the Series U preferred stock and the Series V preferred stock (an
aggregate of $27,061,000).

6. PURCHASE OF ACQUISITION LLC

In connection with the Offering, the Company acquired 100% of the membership
interests in ARE Acquisitions, LLC (formerly PW Acquisitions I, LLC)
("Acquisition LLC") from affiliates of PaineWebber Incorporated. Acquisition LLC
owns three Life Science Facilities which it acquired in January 1997 from
unaffiliated sellers. The Company's purchase price for the membership interests
(approximately $58,844,000) exceeded the cost incurred by Acquisition LLC to
acquire the properties (approximately $51,871,000). The Company's acquisition of
Acquisition LLC has been recorded as a financing transaction, with the excess of
the purchase price of Acquisition LLC over its cost to acquire the properties
($6,973,000) being reflected as a financing cost in the accompanying condensed
consolidated statement of operations.

10
Alexandria Real Estate Equities, Inc.

Notes to Condensed Consolidated Financial Statements (continued)
(Unaudited)


7. DIVIDEND

On June 27, 1997, the Company declared a cash dividend on common stock of
$1,454,000 ($0.1275 per share) for the partial calendar quarter ended June 30,
1997. The dividend was paid on July 18, 1997.

8. NET LOSS PER SHARE

Historical per share data is not meaningful because of various changes in the
Company's capital structure in connection with the Offering.

Pro forma shares of common stock outstanding on a historical basis include all
shares of common stock outstanding after giving effect to the 1,765.923 to 1
stock split, the issuance of the stock grants, the issuance and exercise of the
substitute stock options and the conversion of the Series U and Series V
preferred stock (see Note 1). In addition, shares issued to the public in
connection with the Offering have been weighted for the period of time they were
outstanding.

The following table sets forth the computation of net loss per pro forma share
of common stock outstanding.

<TABLE>
<CAPTION>
THREE MONTHS SIX MONTHS
ENDED ENDED
JUNE 30, 1997 JUNE 30, 1997
----------------------------------
<S> <C> <C>
Net loss $(10,912,000) $(11,055,000)
==================================
Pro forma shares of common stock on a historical
basis 3,642,131 3,642,131
Shares issued in the Offering, weighted for
period outstanding 2,456,250 1,228,125
----------------------------------
6,098,381 4,870,256
==================================

Net loss per share $ (1.79) $ (2.27)
==================================
</TABLE>

In February 1997, the Financing Accounting Standards Board (FASB), issued
Statement of Financial Accounting Standards No. 128 "Earnings Per Share" which
is required to be adopted on December 31, 1997. At that time the Company will be
required to change the method currently used to compute earnings per share and
to restate all prior periods.

11
Alexandria Real Estate Equities, Inc.

Notes to Condensed Consolidated Financial Statements (continued)
(Unaudited)


8. NET LOSS PER SHARE (CONTINUED)

Under the new requirements for calculating primary earnings per share, the
dilutive effect of stock options will be excluded. The methodology required by
this pronouncement would not have a material impact on net loss per share
information presented by the Company for the three months ended June 30, 1997.

9. PURCHASE AGREEMENTS

In June and July 1997, the Company entered into agreements to purchase three
properties for an aggregate purchase price of $13.3 million. The Company
anticipates that these acquisitions will close in the three months ended
September 30, 1997.

12
ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Certain information and statements included in this Quarterly Report on Form
10-Q, including, without limitation, statements containing the words "believes,"
"anticipates," "expects" and words of similar import, constitute
"forward-looking statements" within the meaning of the Private Securities
Litigation Reform Act of 1995 and involve known and unknown risks and
uncertainties that could result in actual results of the Company differing
materially from expected results expressed or implied by such forward-looking
information and statements. In the context of forward-looking information and
statements provided in this Form 10-Q and in other reports, please refer to the
discussion of risk factors detailed in, as well as the other information
contained in, the Company's filings with the Securities and Exchange Commission,
including but not limited to, those risk factors set forth under the caption
"Risk Factors" in the Company's Registration Statement on Form S-11 (File No.
333-23545).

The following discussion should be read in conjunction with the financial
statements and notes appearing elsewhere in this report.

OVERVIEW

Since its formation in October 1994, the Company has devoted substantially all
of its resources to the acquisition and management of high quality,
strategically located Life Science Facilities leased principally to Life Science
Industry tenants in its target markets.

The Company receives income from rental revenue (including tenant recoveries)
from its properties. The Company acquired its current portfolio over the last
three years, with four of the Properties acquired in calendar year 1994, eight
acquired in 1996 (the "1996 Acquired Properties") and three acquired in 1997 in
connection with the Offering (the "1997 Acquired Properties"). As a result of
the Company's acquisition strategy, the financial data shows significant
increases in total revenue and expenses for the 1997 periods compared to the
1996 periods, largely attributable to the acquisitions in 1996 and 1997. For the
foregoing reasons, and due to the effects of the Offering and related
transactions, the Company does not believe its period-to-period historical
financial data are comparable. Accordingly, the Company has presented pro forma
financial information, which gives effect to the Offering and the acquisitions
made in 1996 and 1997, later in this discussion.

13
RESULTS OF OPERATIONS

Comparison of Three Months Ended June 30, 1997 ("Second Quarter 1997") to Three
Months Ended June 30, 1996 ("Second Quarter 1996")

Rental revenue increased by $3.3 million, or 132%, to $5.7 million for Second
Quarter 1997 compared to $2.5 million for Second Quarter 1996. The increase
resulted primarily from the 1996 Acquired Properties and the 1997 Acquired
Properties, which added $3.2 million of rental revenue in Second Quarter 1997.
Rental revenue from the Properties owned since January 1, 1996 (the "Same
Properties") increased by $55,000 or 3%. This increase resulted primarily from
the conversion and lease of 19,310 square feet of storage space at 10933 North
Torrey Pines Road to higher rent laboratory space in October 1996.

Tenant recoveries and other income increased by $1.3 million, or 187%, to $2.0
million for Second Quarter 1997 compared to $702,000 for Second Quarter 1996.
The increase resulted primarily from the 1996 Acquired Properties and the 1997
Acquired Properties, which added $1.2 million of tenant recoveries. Tenant
recoveries from the Same Properties increased by $29,000, or 6%, due to an
increase in operating expenses and the improved measurement and recovery of
tenant utility expenses. Other income increased by $134,000 for Second Quarter
1997 compared to Second Quarter 1996, resulting from an increase in interest
income due to increased amounts in capital improvement reserve accounts.

Rental operating expenses increased by $1.3 million, or 199%, to $2.0 million
for Second Quarter 1997 compared to $671,000 for Second Quarter 1996. The
increases resulted primarily from the 1996 Acquired Properties and the 1997
Acquired Properties, which added $1.3 million of rental operating expenses.
Operating expenses for the Same Properties increased by $50,000, or 8%.

General and administrative expenses increased by $229,000, or 63%, to $593,000
for Second Quarter 1997 compared to $364,000 for Second Quarter 1996, due to the
Company's larger scope of operations in 1997.

Interest expense increased by $866,000 or 72%, to $2.1 million for Second
Quarter 1997 compared to $1.2 million for Second Quarter 1996. The increase
resulted primarily from indebtedness incurred to acquire the 1996 Acquired
Properties.

Depreciation and amortization increased by $626,000, or 130%, to $1.1 million
for Second Quarter 1997 compared to $480,000 for Second Quarter 1996. The
increase resulted primarily from depreciation associated with the 1996 Acquired
Properties and the 1997 Acquired Properties.

Stock compensation expense of $3.8 million was recorded in Second Quarter 1997
for the non-recurring, non-cash expense associated with stock grants and options
issued to officers, directors and certain employees of the Company in connection
with the Offering.

14
Acquisition LLC financing costs of $6,973,000 were expensed in Second Quarter
1997, representing the portion of the purchase price of Acquisition LLC in
excess of the cost incurred by Acquisition LLC to acquire its three Life Science
Facilities (see Note 6 to condensed financial statements).

Write-off of unamortized loan costs in Second Quarter 1997 represents the write-
off of loan costs associated with $72,698,000 of secured notes repaid with
proceeds of the Offering.

As a result of the foregoing, there was a net loss of $10.9 million for Second
Quarter 1997 compared to net income of $448,000 for Second Quarter 1996.

Comparison of Six Months Ended June 30, 1997 ("Six Months 1997") to Six Months
Ended June 30, 1996 ("Six Months 1996")

Rental revenue increased by $6.3 million, or 140%, to $10.9 million for Six
Months 1997 compared to $4.6 million for Six Months 1996. The increase resulted
primarily from the 1996 Acquired Properties and the 1997 Acquired Properties,
which added $6.2 million of rental revenue in Six Months 1997. Rental revenue
from the Same Properties increased by $120,000, or 3%. This increase resulted
primarily from the conversion and lease of 19,310 square feet of storage space
at 10933 North Torrey Pines Road to higher rent laboratory space in October
1996.

Tenant recoveries and other income increased by $2.8 million, or 227%, to $4.0
million for Six Months 1997 compared to $1.2 for Six Months 1996. The increase
resulted primarily from the 1996 Acquired Properties and the 1997 Acquired
Properties, which added $2.6 million of tenant recoveries. Tenant recoveries for
the Same Properties were relatively unchanged. Other income increased by
$189,000 for Six Months 1997 compared to Six Months 1996, resulting from an
increase in interest income due to increased amounts in capital improvement
reserve accounts.

Rental operating expenses increased by $2.6 million, or 213%, to $3.8 million
for Six Months 1997 compared to $1.2 million for Six Months 1996. The increases
resulted almost entirely from the 1996 Acquired Properties and the 1997 Acquired
Properties. Operating expenses for the Same Properties were relatively
unchanged.

General and administrative expenses increased by $406,000, or 53%, to $1.2
million for Six Months 1997 compared to $770,000 for Six Months 1996 due to the
Company's larger scope of operations in 1997.

The special bonus of $353,000 in Six Months 1997 was awarded to an officer of
the Company in connection with the Offering and accrued for the period ended
March 31, 1997. Post-retirement benefit expense of $632,000 in Six Months 1997
reflects an adjustment for the non-cash accrual associated with a one-time post
retirement benefit for

15
an officer of the Company. Stock compensation expense of $4.2 million was
recorded in Six Months 1997 for the non-recurring, non-cash expense related to
the issuance of stock grants and options to officers, directors and certain
employees of the Company principally in connection with the Offering.

Acquisition LLC financing costs of $6,973,000 were expensed in Six Months 1997,
representing the portion of the purchase price of Acquisition LLC in excess of
the cost incurred by Acquisition LLC to acquire its three Life Science
Facilities (see Note 6 to condensed financial statements).

Write-off of unamortized loan costs in Six Months 1997 represents the write-off
of loan costs associated with $72,698,000 of secured notes repaid with proceeds
of the offering.

Interest expense increased by $2.5 million, or 116%, to $4.6 million for Six
Months 1997 compared to $2.1 million for Six Months 1996. The increase resulted
primarily from indebtedness incurred to acquire the 1996 Acquired Properties.

Depreciation and amortization increased by $1.2 million, or 136%, to $2.1
million for Six Months 1997 compared to $893,000 for Six Months 1996. The
increase resulted primarily from depreciation associated with the 1996 Acquired
Properties and the 1997 Acquired Properties.

As a result of the foregoing, there was a net loss of $11.1 million for Six
Months 1997 compared to net income of $767,000 for Six Months 1996.

16
LIQUIDITY AND CAPITAL RESOURCES

Aggregate net proceeds of the Offering (including exercise of the over-allotment
option), net of underwriting discounts and commissions, advisory fees, and
offering costs were approximately $139,156,000. The Company used net proceeds
from the Offering, as well as proceeds from (i) an $8,500,000 17-year self
amortizing mortgage loan on 1431 Harbor Bay Parkway and (ii) a $6,860,000 second
mortgage loan on 1120/1724 Columbia Street, to repay debt of approximately
$77,698,000. As a result, total secured debt was reduced to approximately
$55,151,000, as follows:

<TABLE>
<CAPTION>
PRINCIPAL
BALANCE AT INTEREST MATURITY
COLLATERAL JUNE 30, 1997 RATE DATE
-------------------------------------------------------------------------------------

<S> <C> <C> <C>
3535/3565 General Atomics
Court, San Diego, CA $18,270,000 9.00% December 2014
1431 Harbor Bay Parkway
Alameda, CA 8,500,000 7.17% January 2014
1102/1124 Columbia Street
Seattle, WA (first deed of trust) 21,521,000 7.75% May 2016
1102/1124 Columbia Street
Seattle, WA (second deed of
trust) 6,860,000 (1) July 2016
-----------
$55,151,000
===========
</TABLE>

(1) The interest rate on the second deed of trust on 1102/1124 Columbia Street
is anticipated to be fixed by September 1997 at a rate equal to 90 basis
points over the interpolated 20-year Treasury rate, which would have
resulted in a fixed interest rate of approximately 7.30% as of June 30,
1997.

As of June 30, 1997, $1,664,000 was held in a restricted cash account pursuant
to the terms of the Company's second mortgage loan on 1102/1124 Columbia Street.
In addition, approximately $3.4 million has been set aside in a restricted cash
account to complete the conversion of existing space into higher rent generic
laboratory space (as well as certain related improvements to the property) at
1102/1124 Columbia Street pursuant to an agreement between the Company and a
tenant. The Company also holds approximately $792,000 in security deposit
reserve accounts based on the terms of certain lease agreements.

Although cash from operations required to fund interest expense has decreased
substantially as a result of the Company's reduction in overall debt following
the Offering, such reduction has been offset by an increased requirement to use
cash from operations to meet annual REIT distribution requirements. The Company
expects to make distributions and to pay amortization of principal and interest
on its debt from cash available for distribution, which is expected to exceed
cash historically available for

17
distribution as a result of the reduction in debt described above. Initially,
cash accumulated will be invested by the Company primarily in interest-bearing
accounts and other short-term, interest-bearing securities that are consistent
with the Company's qualification for taxation as a REIT. After the Company
begins utilizing its line of credit facility to fund the cost of acquisitions,
amounts accumulated may also be utilized to reduce borrowings outstanding under
the line of credit.

The Company expects to meet its short-term liquidity requirements generally
through net cash provided by operations. The Company believes that its net cash
provided by operations will be sufficient to allow the Company to make
distributions necessary to enable the Company to continue to qualify as a REIT.
The Company also believes that net cash provided by operations will be
sufficient to fund its recurring non-revenue enhancing capital expenditures,
tenant improvements and leasing commissions.

The Company expects to meet certain long-term liquidity requirements, such as
property acquisitions, scheduled debt maturities, renovations, expansions and
other non-recurring capital improvements, through long-term secured and
unsecured indebtedness, including borrowings under the line of credit, and the
issuance of additional equity securities.

In connection with the Offering, the Company obtained an unsecured line of
credit providing for borrowings of up to $150,000,000, consisting of a
$100,000,000 activated portion and a $50,000,000 portion that may be activated
at the Company's discretion (upon payment of an activation fee), provided no
default exists under the line of credit facility. The line of credit provides
for borrowings bearing interest at a floating rate which is based on the
Company's election of either a LIBOR based rate or the higher of the bank's
reference rate and the Federal Funds rate plus 0.5%. For each LIBOR based
advance the Company must elect to fix the rate for a period of time of one, two,
three or six months.

The line of credit contains financial covenants, including, among other things,
maintenance of minimum market net worth, a total liabilities to gross asset
value ratio, and a fixed charge coverage ratio. In addition, the terms of the
line of credit restrict, among other things, certain investments, indebtedness,
distributions and mergers. Borrowings under the line of credit are limited to an
amount based on a pool of unencumbered assets. Based on the pool of unencumbered
assets at June 30, 1997, borrowings under the line of credit would be limited to
approximately $82 million. The line of credit will be used primarily to finance
acquisitions and capital improvements. As of June 30, 1997 and August 12, 1997,
no borrowings were outstanding under the line of credit.

The line of credit expires May 31, 2000 and provides for annual extensions
(provided there is no default) for one-year periods upon notice by the Company
and consent of the participating banks. In addition, at the Company's election,
the line of credit may be converted at any time to a term loan with principal
installments over two years from the date of such conversion.

18
The Phase I environmental assessments of the properties have not revealed any
environmental liabilities that the Company believes would have a material
adverse effect on the Company's financial condition or results of operations
taken as a whole, nor is the Company aware of any such material environmental
liabilities.

HISTORICAL CASH FLOWS

Historically, the Company's principal sources of funding for operations and
capital expenditures have been the proceeds from the Offering, cash flows from
operating activities, private stock offerings and secured debt financings.

Net cash used in operating activities for Six Months 1997 decreased by $3.1
million to $662,000 compared to $3.8 million for Six Months 1996. The decrease
resulted primarily from operating cash flows from the 1996 Acquired Properties.

Net cash used in investing activities increased by $23.9 million to $53.8
million for Six Months 1997 compared to net cash used in investing activities of
$29.9 million for Six Months 1996. The increase resulted primarily from the
acquisitions of the 1997 Acquired Properties.

Cash provided by financing activities increased by $40.3 million to $74.7
million for Six Months 1997 compared to $34.4 million for Six Months 1996. The
increase resulted primarily from $139.2 million in net proceeds from the
Offering and $15.4 million in proceeds from secured debt, offset by $78.4
million of principal reductions in debt, retired principally with proceeds from
the Offering. In addition, the Company paid dividends on common stock of $2.8
million and dividends on preferred stock of $1.1 million.

INFLATION

Approximately 80% of the Company's leases (on a square footage basis) are triple
net leases, requiring tenants to pay substantially all real estate taxes and
insurance, common area and other operating expenses (including increases
thereto). In addition, approximately 65% of the Company's leases (on a square
footage basis) contain effective annual rent escalations that are either fixed
(ranging from 2.5% to 4.0%) or indexed based on a CPI or other index.
Accordingly, the Company does not believe that its earnings or cash flow are
subject to any significant risk of inflation. An increase in inflation, however,
could result in an increase in the Company's variable rate borrowing cost,
including borrowings under the line of credit.

19
PRO FORMA CONDENSED CONSOLIDATED FINANCIAL INFORMATION

Due to the impact of the Offering and related transactions and the acquisitions
by the Company in 1996 and 1997, the historical results of operations are not
indicative of the Company's future results of operations. The following pro
forma condensed consolidated financial information presents the results of
operations of the Company as if the Offering (including the exercise of the
over-allotment option) and related transactions occurred on January 1, 1996. As
described in the pro forma financial statements included in the Company's
prospectus dated May 27,1997, pro forma results for 1997 do not include the
operations of two of the Company's properties (14225 Newbrook Drive and 1330
Piccard Drive) for the period prior to their acquisition by Acquisition LLC (on
January 13, 1997 and January 15, 1997, respectively). These properties were
owner occupied prior to purchase and, as a result, there were no historical
operating results as rental properties. The adjusted pro forma financial
information presented below assumes that the new leases entered into with the
sellers of such properties were in effect for the entire period presented. The
pro forma and adjusted pro forma financial information presented below is based
upon historical information and does not purport to present the actual results
that would have occurred had the transactions occurred on January 1, 1996, nor
to project the Company's results of operations for any future period.

Condensed Consolidated Pro Forma
Financial Information
(unaudited)
<TABLE>
<CAPTION>
THREE MONTHS ENDED
JUNE 30
PRO FORMA
1997 1996
-----------------------------
(Dollars in thousands,
except per share data)

<S> <C> <C>
Total revenues $ 9,154 $ 6,408
Expenses:
Rental operations 1,992 1,482
General and administrative 663 700
Stock compensation 3,768
Interest 1,177 733
Depreciation and amortization 1,229 788
-----------------------------
8,829 3,703
-----------------------------
Net income $ 325 $ 2,705
=============================

Pro forma shares of common stock outstanding 11,404,631 11,404,631
=============================

Net income per pro forma share of common stock outstanding $ 0.03 $ 0.24
=============================
</TABLE>

20
Condensed Consolidated Pro Forma
Financial Information (continued)

<TABLE>
<CAPTION>
SIX MONTHS ENDED JUNE 30
ADJUSTED
PRO FORMA PRO FORMA
1997 1996 1997
----------------------------- -----------
(Dollars in thousands, except for share data)
<S> <C> <C> <C>
Total revenues $ 18,162 $ 11,430 $ 18,433
Expenses:
Rental operations 3,924 2,775 3,931
General and administrative 1,363 1,400 1,363
Special bonus 353 - 353
Stock compensation 4,162 - 4,162
Post retirement benefit 632 - 632
Interest 2,350 1,363 2,350
Depreciation and amortization 2,511 1,597 2,552
----------------------------- -----------
15,295 7,135 15,343
----------------------------- -----------
Net income $ 2,867 $ 4,295 $ 3,090
============================= ===========
Pro forma shares of common stock
outstanding 11,404,631 11,404,631 11,404,631
============================= ===========

Net income per pro forma share of common
stock outstanding $ 0.25 $ $0.38 $ 0.27
============================= ===========
</TABLE>

FUNDS FROM OPERATIONS

Management believes that funds from operations (FFO) is helpful to investors as
a measure of the performance of an equity REIT because, along with cash flows
from operating activities, financing activities and investing activities, it
provides investors with an understanding of the ability of the Company to incur
and service debt and to make capital expenditures. The Company computes FFO in
accordance with standards established by the Board of Governors of NAREIT in its
March 1995 White Paper (the "White Paper"), which may differ from the
methodology for calculating FFO utilized by other equity REITs, and,
accordingly, may not be comparable to such other REITs. Further, FFO does not
represent amounts available for management's discretionary use because of needed
capital replacement or expansion, debt service obligations, or other commitments
and uncertainties. The White Paper defines FFO as net income (loss) (computed in
accordance with generally accepted accounting principles ("GAAP")), excluding
gains (or losses) from debt restructuring and sales of property, plus real
estate related depreciation and amortization and after adjustments for
unconsolidated partnerships and joint ventures and significant non-recurring
events. FFO should not be considered as an alternative to net income (determined
in accordance with GAAP) as an indication of the Company's financial performance
or to cash flows from operating activities (determined in accordance with GAAP)
as a measure of the Company's liquidity, nor is it indicative of funds available
to fund the Company's cash needs, including its ability to make distributions.

21
The following tables present the Company's FFO for the three months ended June
30, 1997 on an historical and pro forma basis, and for the six months ended June
30, 1997 on an historical, pro forma and adjusted pro forma basis. The adjusted
pro forma information for the six months ended June 30, 1997 assumes that leases
entered into with sellers of previously owner-occupied properties were in effect
for the entire period presented:

<TABLE>
<CAPTION>
(UNAUDITED)
THREE MONTHS ENDED
JUNE 30, 1997
HISTORICAL PRO FORMA
--------------------------
(In Thousands)

<S> <C> <C>
Net income (loss) $(10,912) $ 325
Add:
Stock compensation 3,768 3,768
Acquisition LLC financing costs 6,973
Write-off of unamortized loan costs 2,146
Depreciation and amortization 1,106 1,229
--------------------------
FFO $ 3,081 $5,322
==========================
</TABLE>

<TABLE>
<CAPTION>
(UNAUDITED)
SIX MONTHS ENDED JUNE 30, 1997
ADJUSTED
HISTORICAL PRO FORMA PRO FORMA
-------------------------------------------
(In Thousands)

<S> <C> <C> <C>
Net income (loss) $(11,055) $ 2,867 $ 3,090
Add:
Special bonus 353 353 353
Stock compensation 4,162 4,162 4,162
Post-retirement benefit 632 632 632
Acquisition LLC financing costs 6,973
Write-off of unamortized loan 2,146
costs
Depreciation and amortization 2,109 2,511 2,552
-------------------------------------------
FFO $ 5,320 $10,525 $10,789
===========================================
</TABLE>


ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT
MARKET RISK

Not applicable.

22
PART II  OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

During the three months ended June 30, 1997, no legal proceedings were initiated
against or on behalf of the Company, the adverse determination of which would
have a material adverse effect upon the financial condition and results of
operations of the Company.

ITEM 2. CHANGES IN SECURITIES

During the three months ended June 30, 1997 and in connection with the Offering,
the Company issued (i) 7,354 shares of common stock, upon conversion of the
Company's Series U preferred stock, in reliance upon an exemption from
registration under Section 3(a) (9) of the Securities Act of 1933, as amended
(the "Securities Act"); (ii) 1,659,239 shares of common stock, upon conversion
of the Company's Series V preferred stock, in reliance upon an exemption from
registration under Section 3(a) (9) of the Securities Act; (iii) 209,615 shares
of common stock to officers, directors and certain employees of the Company in
reliance upon an exemption from registration under Section 4(2) of the
Securities Act; and (iv) options to purchase 600,000 shares of common stock, to
officers, directors and employees of the Company, in reliance upon an exemption
from registration under Section 4(2) of the Securities Act.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

On May 21, 1997, the holders of capital stock of the Company entitled to vote on
the matters presented executed an Informal Action in Lieu of Annual Meeting,
pursuant to which such stockholders unanimously (i) ratified and approved all
actions of the directors since the last informal action of stockholders in lieu
of annual meeting; (ii) elected Joel S. Marcus, Jerry M. Sudarsky, Alan D. Gold,
Joseph Elmalch, Viren Mehta, David Petrone and Anthony M. Solomon as directors
of the Company, each to serve until the next annual meeting of stockholders and
until their successors are duly elected and qualify; (iii) approved the
Company's 1997 Stock Award and Incentive Plan; and (iv) approved an amendment to
the Company's charter, which, among other things, increased the authorized
capital stock, eliminated classification of the Board of Directors, and added
provisions permitting extraordinary actions to be authorized by a majority vote
and requiring the Board of Directors to use its best efforts to maintain the
Company's REIT qualification or to terminate the same if it believes such
qualification is no longer in the Company's best interest.

23
ITEM 5.  OTHER INFORMATION

None.


ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(a) Exhibits

3.1 Articles of Amendment and Restatement of the Registrant
3.2 Certification of Correction of the Registrant
3.3 Amended and Restated Bylaws of the Registrant
4.1 Specimen certificate representing shares of Common Stock (incorporated by
reference from Exhibit 4.1 of the Registrant's Registration Statement on
Form S-11 (File No. 333-23545)).
27.1 Financial Data Schedule

(b) Reports on Form 8-K.

None.

24
Pursuant to the requirements 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 on August 13, 1997.


ALEXANDRIA REAL ESTATE EQUITIES, INC.


/s/ Joel S. Marcus
---------------------------------------
Joel S. Marcus
Chief Executive Officer
(Principal Executive Officer)



/s/ Peter J. Nelson
---------------------------------------
Peter J. Nelson
Chief Financial Officer, Treasurer and Secretary
(Principal Financial and Accounting Officer)

25