Alexandria Real Estate Equities
ARE
#2140
Rank
$9.42 B
Marketcap
$54.41
Share price
3.66%
Change (1 day)
-41.34%
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, 1998

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)

135 North Los Robles Avenue, Suite 250, 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 /X/ No / /

As of August 13, 1998, 12,564,631 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. and Subsidiaries as of June 30, 1998 and December 31,
1997

Condensed Consolidated Statements of Operations of Alexandria Real
Estate Equities, Inc. and Subsidiaries for the three months ended
June 30, 1998 and 1997 and the six months ended June 30, 1998 and
1997

Condensed Consolidated Statement of Stockholders' Equity of Alexandria
Real Estate Equities, Inc. and Subsidiaries for the six months ended
June 30, 1998

Condensed Consolidated Statements of Cash Flows of Alexandria Real
Estate Equities, Inc. and Subsidiaries for the six months ended
June 30, 1998 and 1997

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


2
Alexandria Real Estate Equities, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets
(Unaudited)
(DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)


<TABLE>
<CAPTION>
JUNE 30, DECEMBER 31,
1998 1997
----------- ------------
<S> <C> <C>
ASSETS
Rental properties, net $376,195 $225,551
Land under development 14,281 4,419
Cash and cash equivalents 2,010 2,060
Tenant security deposits and other restricted cash 7,831 6,799
Secured note receivable 6,000 -
Tenant receivables and deferred rent 5,751 3,630
Other assets 8,829 5,995
-------- --------
Total assets $420,897 $248,454
-------- --------
-------- --------

LIABILITIES AND STOCKHOLDERS' EQUITY
Secured notes payable $ 96,409 $ 47,817
Unsecured line of credit 110,200 23,000
Accounts payable, accrued expenses and tenant
security deposits 9,360 6,158
Dividends payable 5,022 4,562
-------- --------
Total liabilities 220,991 81,537

Stockholders' equity:
Common stock, $0.01 par value per share,
100,000,000 shares authorized; 12,554,631 and
11,404,631 shares issued and outstanding at
June 30, 1998 and December 31, 1997,
respectively 126 114
Additional paid-in capital 199,780 173,735
Retained earnings (accumulated deficit) - (6,932)
-------- --------
Total stockholders' equity 199,906 166,917

Total liabilities and stockholders' equity $420,897 $248,454
-------- --------
-------- --------
</TABLE>

SEE ACCOMPANYING NOTES.


3
Alexandria Real Estate Equities, Inc. and Subsidiaries

Condensed Consolidated Statements of Operations
(Unaudited)
(DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)


<TABLE>
<CAPTION>
THREE MONTHS ENDED SIX MONTHS ENDED
JUNE 30, JUNE 30,
1998 1997 1998 1997
----------- --------- ----------- ----------
<S> <C> <C> <C> <C>
Revenues:
Rental $ 11,903 $ 5,725 $ 21,043 $ 10,900
Tenant recoveries 2,949 1,806 5,312 3,703
Interest and other income 308 212 501 301
----------- --------- ----------- ----------
15,160 7,743 26,856 14,904
Expenses:
Rental operations 3,620 2,003 6,124 3,833
General and administrative 882 593 1,633 1,176
Stock compensation - 3,768 - 4,162
Post retirement benefit - - - 632
Special bonus - - - 353
Interest 3,478 2,066 5,563 4,575
Acquisition LLC financing costs - 6,973 - 6,973
Write-off of unamortized loan costs - 2,146 - 2,146
Depreciation and amortization 2,456 1,106 4,177 2,109
----------- --------- ----------- ----------
10,436 18,655 17,497 25,959
----------- --------- ----------- ----------
Net income (loss) $ 4,724 $ (10,912) $ 9,359 $ (11,055)
----------- --------- ----------- ----------
----------- --------- ----------- ----------

Net income allocated to preferred stockholders $ - 1,459 $ - $ 3,036
----------- --------- ----------- ----------
----------- --------- ----------- ----------

Net income (loss) allocated to common stockholders $ 4,724 $ (12,371) $ 9,359 $ (14,091)
----------- --------- ----------- ----------
----------- --------- ----------- ----------
Net income (loss) per share of common stock
(pro forma for 1997):
-Basic $ 0.40 $ (1.79) $ 0.81 $ (2.27)
----------- --------- ----------- ----------
----------- --------- ----------- ----------
-Diluted $ 0.39 $ (1.79) $ 0.79 $ (2.27)
----------- --------- ----------- ----------
----------- --------- ----------- ----------
Weighted average shares of common stock outstanding
(pro forma for 1997):
-Basic 11,821,664 6,098,381 11,614,300 4,870,256
----------- --------- ----------- ----------
----------- --------- ----------- ----------
-Diluted 12,053,983 6,098,381 11,854,843 4,870,256
----------- --------- ----------- ----------
----------- --------- ----------- ----------
</TABLE>

SEE ACCOMPANYING NOTES.


4
Alexandria Real Estate Equities, Inc. and Subsidiaries

Condensed Consolidated Statement of Stockholders' Equity
Six months ended June 30, 1998
(Unaudited)
(DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
RETAINED
NUMBER OF ADDITIONAL EARNINGS
COMMON COMMON PAID-IN (ACCUMULATED
SHARES STOCK CAPITAL DEFICIT) TOTAL
------------ ------- ---------- ------------- ----------
<S> <C> <C> <C> <C> <C>
Balance at December 31, 1997 11,404,631 $114 $173,735 $(6,932) $166,917
Issuance of common stock 1,150,000 12 33,202 - 33,214
Dividends declared on common stock - - (7,157) (2,427) (9,584)
Net income - - - 9,359 9,359
---------- ---- -------- ------- ---------
Balance at June 30, 1998 12,554,631 $126 $199,780 $ - $199,906
---------- ---- -------- ------- ---------
---------- ---- -------- ------- ---------

</TABLE>


SEE ACCOMPANYING NOTES.


5
Alexandria Real Estate Equities, Inc. and Subsidiaries

Condensed Consolidated Statements of Cash Flows
(Unaudited)
(DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
SIX MONTHS ENDED
JUNE 30,
1998 1997
--------- --------
<S> <C> <C>
Net cash provided by (used in) operating activities $ 10,580 $ (662)

INVESTING ACTIVITIES
Purchase of rental properties (145,345) (52,102)
Additions to rental properties (9,305) (1,720)
Additions to land under development (9,862) -
Note receivable (6,000) -
--------- --------
Net cash used in investing activities (170,512) (53,822)

FINANCING ACTIVITIES
Proceeds from secured notes payable 49,132 15,360
Net borrowings on unsecured line of credit 87,200 2,500
Proceeds from issuance of common stock 33,214 139,185
Redemption of Series T preferred stock - (1)
Decrease in due to Health Science Properties Holding
Corporation - (2,525)
Principal reductions of secured notes payable (540) (73,391)
Common dividends paid (9,124) (2,785)
Preferred dividends paid - (1,126)
--------- --------
Net cash provided by financing activities 159,882 74,717

Net (decrease) increase in cash and cash equivalents (50) 20,233
Cash and cash equivalents at beginning of period 2,060 1,696
--------- --------
Cash and cash equivalents at end of period $ 2,010 $ 21,929
--------- --------
--------- --------
</TABLE>

SEE ACCOMPANYING NOTES.


6
Alexandria Real Estate Equities, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements
(Unaudited)


1. BACKGROUND AND BASIS OF PRESENTATION

BACKGROUND

Alexandria Real Estate Equities, Inc., a Maryland corporation (the
"Company"), was formed in October 1994 to acquire, manage, and selectively
develop properties for lease principally to the life science industry ("Life
Science Facilities"). As of June 30, 1998 and December 31, 1997, the Company
owned 41 and 22 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, 1998. These
financial statements should be read in conjunction with the financial
statements included in the Company's Annual Report on Form 10-K for the year
ended December 31, 1997.

BASIS OF PRESENTATION

The accompanying condensed consolidated financial statements include the
accounts of the Company and its wholly owned subsidiaries, which own, directly
or indirectly, Life Science Facilities. All significant intercompany balances
and transactions have been eliminated.

RECLASSIFICATIONS

Certain prior year amounts have been reclassified to conform to the current
period presentation.


7
2. RENTAL PROPERTIES

Rental properties consist of the following:

<TABLE>
<CAPTION>
JUNE 30, DECEMBER 31,
1998 1997
---------- ------------
(DOLLARS IN THOUSANDS)
<S> <C> <C>
Land $ 60,854 $ 41,970
Buildings and improvements 315,833 189,518
Tenant and other improvements 12,318 2,867
---------- --------
389,005 234,355
Less accumulated depreciation (12,810) (8,804)
---------- --------
$ 376,195 $225,551
---------- --------
---------- --------
</TABLE>

During the six months ended June 30, 1998, the Company acquired 19 Life Science
Facilities from various unrelated third parties for an aggregate purchase price
(including closing and transaction costs) of $145,345,000.

3. SECURED NOTE RECEIVABLE

In connection with the acquisition of a Life Science Facility in San Diego,
California in March 1998, the Company made a $6,000,000 loan to the sole tenant
of the property, fully secured by a first deed of trust on certain improvements
at the property. The loan bears interest at a rate of 11% per year, payable
monthly, and matures in March 2002. The loan is cross-defaulted to the lease
with the sole tenant. Under certain circumstances, the Company may obtain
title to the improvements that secure the loan, and, in such event, the Company
may also require the sole tenant at the property to lease such improvements
back from the Company for an additional rental amount.

4. UNSECURED LINE OF CREDIT

The Company has an unsecured line of credit providing for borrowings of up to
$150,000,000. Borrowings under the line of credit bear interest at a floating
rate 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
one, two, three or six months.


8
4. 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. Accordingly, as the Company
acquires additional unencumbered properties, borrowings available under the
line of credit will increase. As of June 30, 1998, borrowings under the line
of credit were limited to approximately $150,000,000, and $110,200,000 was
outstanding (leaving $39,800,000 available) at a weighted average interest rate
of 7.16%.

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 August 1998, the Company amended its unsecured line of credit to provide
for borrowings of up to $250 million. As under the original line, borrowings
under the line of credit, as amended, bear interest at a floating rate 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%. However, under
the line, as amended, the LIBOR based rate has been reduced, resulting in a
rate of 6.91% as of August 5, 1998. Financial covenants for the line of
credit, as amended, are substantially similar to those under the original
line. The line, as amended, expires May 31, 2000 and provides for annual
extensions (provided there is no default) for two additional one-year periods
upon notice by the Company and consent of the participating banks.

5. SECURED NOTES PAYABLE

As of June 30, 1998, the Company had five notes payable to certain banks and an
insurance company, secured by first deeds of trust on eight Life Science
Facilities. The notes bear interest at fixed rates ranging from 7.17% to 9.00%
and are due at various dates through 2016.

6. STOCKHOLDERS EQUITY

On May 29, 1998, the Company sold 1,150,000 shares of common stock to
PaineWebber Incorporated for inclusion in the PaineWebber Equity Trust REIT
Series I, a unit investment trust. The shares were issued at a price of
$30.5625 per share (before discounts and commissions). The aggregate proceeds
to the Company, net of offering costs of $1.9 million, were approximately
$33.2 million.

On June 1, 1998, the Company declared a cash dividend on its common stock of
$5,022,000 ($ 0.40 per share) for the calendar quarter ended June 30, 1998. The
dividend was paid on July 17, 1998.


9
7.  COMMITMENTS

The Company is committed to complete the construction of a building and
certain improvements thereto in San Diego, California at a remaining cost of
approximately $4.8 million under the terms of two leases. In addition, the
Company is committed to complete the construction of a building and certain
improvements thereto in Gaithersburg, Maryland at a remaining cost of between
$9.1 million and $18.1 million (depending on the level of improvements to the
facility elected by the tenant) under the terms of a lease. Under the terms
of the lease, the tenant's rental rate will be adjusted depending on the
ultimate cost of the improvements.

The Company is also committed under the terms of various leases to construct
improvements for certain tenants totaling approximately $11.9 million. Of
this amount, approximately $5.3 million has been set aside in restricted cash
accounts 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 and 3000/3018 Western Avenue.

8. NET INCOME (LOSS) PER SHARE

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

<TABLE>
<CAPTION>

THREE MONTHS ENDED JUNE 30,
1998 1997
------------------------------------------------
(DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
<S> <C> <C>
Net income (loss) $ 4,724 $ (10,912)
----------- ----------
----------- ----------
Weighted average shares of common stock
(pro forma for 1997) - basic 11,821,664 6,098,381

Add: dilutive effect of stock options 232,319 -
----------- ----------
Weighted average shares of common stock
(pro forma for 1997) - diluted 12,053,983 6,098,381
----------- ----------
----------- ----------

Net income (loss) per share - basic $ 0.40 $ (1.79)
----------- ----------
----------- ----------

Net income (loss) per share - diluted $ 0.39 $ (1.79)
----------- ----------
----------- ----------
</TABLE>

10
8. NET INCOME (LOSS) PER SHARE (CONTINUED)

<TABLE>
<CAPTION>
SIX MONTHS ENDED JUNE 30,
1998 1997
------------------------------------------------
(DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
<S> <C> <C>

Net income (loss) $ 9,359 $ (11,055)
----------- ----------
----------- ----------
Weighted average shares of common stock
(pro forma for 1997) - basic 11,614,300 4,870,256

Add: dilutive effect of stock options 240,543 -
----------- ----------
Weighted average shares of common stock
(pro forma for 1997) - diluted 11,854,843 4,870,256
----------- ----------
----------- ----------

Net income (loss) per share - basic $ 0.81 $ (2.27)
----------- ----------
----------- ----------

Net income (loss) per share - diluted $ 0.79 $ (2.27)
----------- ----------
----------- ----------
</TABLE>

Historical per share data has not been presented for the three or six months
ended June 30, 1997 because it is not meaningful due to the various changes in
the Company's capital structure in connection with the Company's initial
public offering on June 2, 1997 (the "Offering").

Pro forma shares of common stock outstanding for the three and six months
ended June 30, 1997 include all shares of common stock outstanding after
giving effect to a 1,765.923 to 1 stock split, the issuance of certain stock
grants, the issuance and exercise of substitute stock options and conversions
of preferred stock, each of which occurred in connection with the Offering.
In addition, shares issued to the public in connection with the Offering have
been weighted for the period of time they were outstanding.

11
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) initially filed with the Securities and Exchange
Commission on March 18, 1997.

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 tenants in
the life science industry in its target markets.

The Company's primary source of income is rental revenue (including tenant
recoveries) from its properties (the "Properties"). The Company has acquired
its current portfolio since the beginning of 1994, with four of the Properties
acquired in calendar year 1994, eight acquired in 1996, three acquired in 1997
in connection with the Offering, seven acquired in 1997 after the Offering
(together, the "1997 Acquired Properties") and 19 acquired in 1998 (the "1998
Acquired Properties"). As a result of the Company's acquisition activities in
1997 and 1998, the financial data shows significant increases in total revenue
and expenses for the 1998 periods compared to the 1997 periods.


12
RESULTS OF OPERATIONS

COMPARISON OF THREE MONTHS ENDED JUNE 30, 1998 ("SECOND QUARTER 1998") TO THREE
MONTHS ENDED JUNE 30, 1997 ("SECOND QUARTER 1997")

Rental revenue increased by $6.2 million, or 109%, to $11.9 million for
Second Quarter 1998 compared to $5.7 million for Second Quarter 1997. The
increase resulted primarily from rental revenue from the 1997 Acquired
Properties purchased after April 1, 1997 and from the 1998 Acquired
Properties, which together added an additional $6.2 million of rental
revenue. Of this amount, $155,000 represents the receipt of a rental
termination payment associated with a lease at one of the Properties. Rental
revenue from the Properties acquired before April 1, 1997 (the "Second
Quarter Same Properties") increased by $28,000, or 1%, generally due to
increases in rental rates. Results for the Second Quarter Same Properties
for Second Quarter 1998 were impacted by the vacancy of approximately 68,000
square feet at 1102/1124 Columbia Street beginning May 31, 1998. The Company
is currently negotiating with tenants for substantially all of this vacant
space. Rental revenue for the Second Quarter Same Properties (excluding
1102/1124 Columbia Street) increased by $85,000, or 2%.

Tenant recoveries increased by $1.1 million, or 61%, to $2.9 million for
Second Quarter 1998 compared to $1.8 million for Second Quarter 1997. The
increase resulted primarily from the 1997 Acquired Properties purchased after
April 1, 1997 and the 1998 Acquired Properties, which together added an
additional $1.0 million of tenant recoveries. Tenant recoveries from the
Second Quarter Same Properties increased by $107,000, or 6%, primarily due to
an increase in rental operating expenses, improved identification and recovery
of costs at certain properties, and adjustments to tenant recoveries relating
to operating expenses for prior periods. Tenant recoveries for the Second
Quarter Same Properties (excluding 1102/1124 Columbia Street) increased by
$287,000, or 24%.

Interest and other income increased by $96,000, or 45%, to $308,000 for
Second Quarter 1998 compared to $212,000 for Second Quarter 1997, resulting
primarily from interest income from the secured note receivable.

Rental operating expenses increased by $1.6 million, or 80%, to $3.6 million
for Second Quarter 1998 compared to $2.0 million for Second Quarter 1997. The
increase resulted primarily from the 1997 Acquired Properties purchased after
April 1, 1997 and the 1998 Acquired Properties, which together added an
additional $1.6 million of rental operating expenses. Operating expenses for
the Second Quarter Same Properties increased by approximately $55,000, or 3%,
primarily due to an increase in utility expenses (due to greater usage) that
are passed through to the tenants. Rental operating expenses for the Second
Quarter Same Properties (excluding 1102/1124 Columbia Street) increased by
$37,000, or 3%.

General and administrative expenses increased by $289,000, or 49%, to $882,000
for Second Quarter 1998 compared to $593,000 for Second Quarter 1997, due to
the Company's larger scope of operations and increased costs incurred as a
result of being a public company in 1998.


13
Stock compensation expense of $3.8 million was recorded for Second Quarter 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.

Interest expense increased by $1.4 million, or 67%, to $3.5 million for
Second Quarter 1998 compared to $2.1 million for Second Quarter 1997. The
increase resulted primarily from the indebtedness incurred to acquire the
1997 Acquired Properties purchased after April 1, 1997 and the 1998 Acquired
Properties, offset by the decrease in interest expense due to the
indebtedness related to the Second Quarter Same Properties paid off in June
1997 with proceeds from the Offering.

Acquisition LLC financing costs of $6,973,000 were expensed in Second Quarter
1997, representing the portion of the purchase price of ARE Acquisitions, LLC
(the "Acquisition LLC") in excess of the cost incurred by it to acquire its
three Life Science Facilities.

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.

Depreciation and amortization increased by $1.4 million, or 127%, to $2.5
million for Second Quarter 1998 compared to $1.1 million for Second Quarter
1997. The increase resulted primarily from depreciation associated with the
1997 Acquired Properties purchased after April 1, 1997, and the addition of
the 1998 Acquired Properties.

As a result of the foregoing, there was net income of $4.7 million for Second
Quarter 1998 compared to a net loss of $10.9 million for Second Quarter 1997.


COMPARISON OF SIX MONTHS ENDED JUNE 30, 1998 ("SIX MONTHS 1998") TO SIX MONTHS
ENDED JUNE 30, 1997 ("SIX MONTHS 1997")

Rental revenue increased by $10.1 million, or 93%, to $21.0 million for Six
Months 1998 compared to $10.9 million for Six Months 1997. The increase
resulted primarily from the 1997 Acquired Properties purchased after January
1, 1997 and the 1998 Acquired Properties, which together added an additional
$10.0 million of rental revenue. Of this amount, $277,000 represents the
receipt of rental termination payments associated with leases at two of the
Properties. Rental revenue from the Properties acquired before January 1,
1997 (the "Same Properties") increased by $115,000, or 1%, generally due to
increases in rental rates. Results for the Same Properties for Six Months
1998 were impacted by the vacancy of approximately 68,000 square feet at
1102/1124 Columbia Street beginning May 31, 1998. The Company is currently
negotiating with tenants for substantially all of this vacant space. Rental
revenue for the Same Properties (excluding 1102/1124 Columbia Street)
increased by $165,000, or 2%.

14
Tenant recoveries increased by $1.6 million, or 43%, to $5.3 million for Six
Months 1998 compared to $3.7 for Six Months 1997. The increase resulted
primarily from the 1997 Acquired Properties purchased after January 1, 1997
and the 1998 Acquired Properties, which together added an additional $1.5
million of tenant recoveries. Tenant recoveries for the Same Properties
increased by $96,000, or 2.6%, generally due to an increase in rental
operating expenses, improved identification and recovery of costs at certain
properties, and adjustments to tenant recoveries relating to operating
expenses for prior periods. Tenant recoveries for the Same Properties
(excluding 1102/1124 Columbia Street) increased by $292,000, or 11%.

Interest and other income increased by $200,000, or 66%, to $501,000 for Six
Months 1998 compared to $301,000 for Six Months 1997, resulting primarily
from interest income from the secured note receivable.

Rental operating expenses increased by $2.3 million, or 61%, to $6.1 million
for Six Months 1998 compared to $3.8 million for Six Months 1997. The
increases resulted primarily from the 1997 Acquired Properties purchased
after January 1, 1997 and the 1998 Acquired Properties, which together added
an additional $2.2 million of rental operating expenses. Operating expenses
for the Same Properties increased by $97,000, or 2.6%, primarily due to an
increase in utility expenses (due to greater usage) that are passed through
to the tenants. Rental operating expenses for the Same Properties (excluding
1102/1124 Columbia Street) increased by $141,000, or 5%.

General and administrative expenses increased by $457,000, or 39%, to
$1.6 million for Six Months 1998 compared to $1.2 million for Six Months 1997
due to the Company's larger scope of operations and increased costs incurred as
a result of being a public company in 1998.

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 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.

Interest expense increased by $1.0 million, or 22%, to $5.6 million for Six
Months 1998 compared to $4.6 million for Six Months 1997. The increase
resulted primarily from indebtedness incurred to acquire the 1997 Acquired
Properties purchased after January 1, 1997 and the 1998 Acquired Properties.

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

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.


15
Depreciation and amortization increased by $2.1 million, or 100%, to $4.2
million for Six Months 1998 compared to $2.1 million for Six Months 1997. The
increase resulted primarily from depreciation associated with the 1997
Acquired Properties purchased after January 1, 1997 and the 1998 Acquired
Properties.

As a result of the foregoing, there was net income of $9.4 million for Six
Months 1998 compared to a net loss of $11.1 million for Six Months 1997.


LIQUIDITY AND CAPITAL RESOURCES

CASH FLOWS

Net cash provided by operating activities for Six Months 1998 increased by
$11.2 million to $10.6 million compared to net cash used in operating
activities of $662,000 for Six Months 1997. The increase resulted primarily
from operating cash flows from the 1997 Acquired Properties purchased after
January 1, 1997 and the 1998 Acquired Properties.

Net cash used in investing activities increased by $116.7 million to
$170.5 million for Six Months 1998 compared to net cash used in investing
activities of $53.8 million for Six Months 1997. The increase resulted
primarily from the costs associated with the acquisition of the 1998 Acquired
Properties.

Net cash provided by financing activities increased by $85.2 million to
$159.9 million for Six Months 1998 compared to net cash provided by financing
activities of $74.7 million for Six Months 1997. The increase resulted
primarily from $49.1 million in proceeds from secured debt, $87.2 million in
net borrowings under the unsecured line of credit and $33.2 million in net
proceeds from the issuance of common stock, partially offset by payments of
$9.1 million in dividends payable on common stock.

CAPITAL COMMITMENTS

The Company is committed to complete the construction of a building and
certain improvements thereto in San Diego, California at a remaining cost of
approximately $4.8 million under the terms of two leases. In addition, the
Company is committed to complete the construction of a building and certain
improvements thereto in Gaithersburg, Maryland at a remaining cost of between
$9.1 million and $18.1 million (depending on the level of improvements to the
facility elected by the tenant) under the terms of a lease. Under the terms
of the lease, the tenant's rental rate will be adjusted depending on the
ultimate cost of the improvements.

16
The Company is also committed under terms of various leases to construct
improvements for tenants totaling approximately $11.9 million. Of this
amount, approximately $5.3 million has been set aside in restricted cash
accounts 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 and 3000/3018 Western Avenue.

RESTRICTED CASH

As of June 30, 1998, the Company had $9.8 million in cash and cash
equivalents, including $7.8 million in restricted cash accounts. Of the $7.8
million in restricted cash accounts, approximately $5.3 million has been set
aside to complete the conversions described under "--Capital Commitments",
approximately $1.7 million is held in trust as additional security required
under the terms of the Company's secured notes payable, and approximately
$850,000 is held in security deposit reserve accounts based on the terms of
certain lease agreements.

SECURED DEBT

As of June 30, 1998, the Company's secured debt is as follows:

<TABLE>
<CAPTION>
PRINCIPAL
BALANCE AT INTEREST MATURITY
COLLATERAL JUNE 30, 1998 RATE DATE
- -------------------------- --------------- --------- --------------
<S> <C> <C> <C>
3535/3565 General Atomics
Court, San Diego, CA $17,819,000 9.00% December 2014
1431 Harbor Bay Parkway
Alameda, CA 8,500,000 7.17% January 2014
1102/1124 Columbia Street
Seattle, WA 21,003,000 7.75% May 2016
100/800/801 Capitola Drive,
Durham, NC 12,608,000 8.68% December 2006
14225 Newbrook Drive,
Chantilly, VA and 3000/3018
Western Avenue, Seattle, WA 36,479,000 7.22% May 2008
-----------
$96,409,000
-----------
-----------
</TABLE>

UNSECURED LINE OF CREDIT

The Company has an unsecured line of credit providing for borrowings of up to
$150,000,000. Borrowings under the line of credit bear interest at a floating
rate 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
one, two, three or six months.


17
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. Accordingly, as the Company
acquires additional unencumbered properties, borrowings available under the
line of credit will increase. As of June 30, 1998, borrowings under the line
of credit were limited to approximately $150,000,000, and $110,200,000 was
outstanding (leaving $39,800,000 available) at a weighted average interest rate
of 7.16%.

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 August 1998, the Company amended its unsecured line of credit to provide
for borrowings of up to $250 million. As under the original line, borrowings
under the line of credit, as amended, bear interest at a floating rate 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%. However, under
the line, as amended, the LIBOR based rate has been reduced, resulting in a
rate of 6.91% as of August 5, 1998. Financial covenants for the line of
credit, as amended, are substantially similar to those under the original
line. The line, as amended, expires May 31, 2000 and provides for annual
extensions (provided there is no default) for two additional one-year periods
upon notice by the Company and consent of the participating bank.

LIQUIDITY AND CAPITAL RESOURCES

On May 29, 1998, the Company sold 1,150,000 shares of common stock to
PaineWebber Incorporated for inclusion in the PaineWebber Equity Trust REIT
Shares I, a unit investment trust. The shares were issued at a price of
$30.5625 per share (before discounts and commissions). The aggregate
proceeds to the Company, net of offering costs of $1.9 million, were
approximately $33.2 million.

The Company expects to continue meeting its short-term liquidity and capital
requirements generally through its working capital and net cash provided by
operating activities. The Company believes that the net cash provided by
operating activities will continue to be sufficient to pay any distributions
necessary to enable the Company to continue qualifying as a real estate
investment trust. 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, property development activities, scheduled debt
maturities, renovations, expansions and other non-recurring capital
improvements, through long-term secured and unsecured indebtedness, including
borrowings under the unsecured line of credit, and the issuance of additional
debt and/or equity securities.


18
EXPOSURE TO ENVIRONMENTAL LIABILITIES

In connection with the acquisition of all of the Properties, the Company has
obtained Phase I environmental assessments to ascertain the existence of any
environmental liabilities or other issues. 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.

INFLATION

More than 70% 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, a majority 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 unsecured line of credit.

IMPACT OF YEAR 2000

The Year 2000 Issue is the result of computer programs being written using two
digits rather than four digits to define the applicable year. Any of the
Company's computer programs that have time-sensitive software may recognize a
date using "00" as the year 1900 rather than the year 2000. This could result
in a system failure or miscalculations causing disruptions of operations,
including, among other things, a temporary inability to process transactions,
send tenant invoices, or engage in similar normal business activities.

The Company has evaluated the significance of the change from the year 1999
to the year 2000 on its existing computer system and has taken steps to
ensure that its computer system will not be adversely affected thereby. The
financial impact of steps taken to accommodate the change for the year 2000
to date has not been material, and future impacts are not anticipated to be
material. The Company relies in part on the computer systems of its vendors
and other companies. If any such company failed to become Year 2000
compliant, the Company could be adversely affected thereby. The Company has
surveyed several of its larger vendors, and all have responded that they
either are currently Year 2000 compliant, or are actively taking steps to
become Year 2000 compliant.

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


19
an understanding of the ability of the Company to incur and service debt, to
make capital expenditures and to make distributions. 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, sales of
property and unusual items, plus real estate related depreciation and
amortization and after adjustments for unconsolidated partnerships and joint
ventures. 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.

The following tables present the Company's FFO on a historical basis (in
thousands):

<TABLE>
<CAPTION>
Three Months Ended June 30,
1998 1997
------------ ------------
(Unaudited)
<S> <C> <C>

Net income (loss) $4,724 $(10,912)
Add:
Stock compensation - 3,768
Acquisition LLC financing costs - 6,973
Write off of unamortized loan fees - 2,146
Depreciation and amortization 2,456 1,106
------ --------
FFO $7,180 $ 3,081
------ --------
------ --------

Six Months Ended June 30,
1998 1997
----------- -----------
(Unaudited)
<S> <C> <C>
Net income (loss) $ 9,359 $(11,055)
Add:
Stock compensation - 4,162
Post retirement benefit - 632
Special bonus - 353
Acquisition LLC financing costs - 6,973
Write off of unamortized loan fees - 2,146
Depreciation and amortization 4,177 2,109
------- --------
FFO $13,536 $ 5,320
------- --------
------- --------
</TABLE>

20
ITEM 3.   QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT
MARKET RISK

Not applicable.


PART II - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

Since early 1998, the Company and its President, Alan D. Gold, have engaged
in discussions regarding the potential termination of Mr. Gold's full-time
employment and his entering into a consulting arrangement with the Company.
While these discussions were ongoing, the Company gave Mr. Gold written
notice that it did not wish to extend the term of his employment agreement
past its December 31, 1998 expiration date. On July 16, 1998, Mr. Gold gave
the Company written notice that he intended to terminate his employment
agreement, allegedly for "good reason," on or before August 16, 1998. The
Company disputes Mr. Gold's contention that he has "good reason" to terminate
his employment agreement and has submitted the disputes between the parties
to binding arbitration pursuant to the terms of Mr. Gold's employment
agreement. Mr. Gold has asserted claims against the Company that also will be
considered in the arbitration. The Company currently anticipates that Mr.
Gold will leave as of August 16, 1998 and that other executives of the
Company will assume Mr. Gold's responsibilities.

ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS

On May 27, 1998, the Company privately placed 1,150,000 shares of its common
stock, par value $.01 per share (the "Shares"), with PaineWebber Incorporated
at a price before discounts and commissions of $30.5625 per Share, resulting
in aggregate proceeds to the Company of approximately $33.2 million. Such
proceeds were used to repay borrowings under the Company's unesecured line of
credit. PaineWebber deposited the Shares with the trustee of PaineWebber
Equity Trust REIT Series I (A Unit Investment Trust) (the "Trust"), a
registered unit investment trust under the Investment Company Act of 1940, as
amended, for which PaineWebber acted as sponsor and depositor, in exchange
for units in the Trust. The issuance of the Shares was effected in reliance
upon an exemption from registration under Section 4(2) of the Securities Act
as a transaction by an issuer not involving a public offering. On June 9,
1998, the Company filed a Registration Statement (File No. 333-56449) on Form
S-3 with the Securities and Exchange Commission to register the Shares under
the Securities Act of 1933, as amended.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None.

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

On May 15, 1998, the Company held its Annual Meeting of Stockholders.

At the meeting, eight directors were elected to serve for a one-year term and
until their successors are duly elected and qualify. The directors elected
were: Jerry M. Sudarsky, Joel S. Marcus, Alan D. Gold, Richard Jennings,
Joseph Elmaleh, Viren Mehta, David M. Petrone and Anthony Solomon. There are
no other directors of the Company. A total of 10,902,809 shares voted "for"
each of the directors, 0 voted "against" and 16,180 shares abstained.


21
In addition, the stockholders voted to ratify the selection of Ernst & Young
LLP as the Company's independent public accountants for the fiscal year
ending December 31, 1998. A total of 10,906,149 shares voted "for" the
ratification, 7,300 voted "against" and 5,540 shares abstained.

The stockholders also voted to amend the Company's 1997 Stock Award and
Incentive Plan (the "Plan") to increase the number of shares of common stock
of the Company available for issuance thereunder from 900,000 shares to that
number of shares equal to 10% of the number of shares of common stock
outstanding at any time, PROVIDED, that in no event shall the number of
shares available for issuance under the Plan exceed 3,000,000 shares of
common stock. A total of 6,308,959 shares voted "for" the amendment,
3,803,380 voted "against" and 17,982 shares abstained.

ITEM 5. OTHER INFORMATION

None.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(a) Exhibits

10.20 Amended and Restated 1997 Stock Award and Incentive Plan

27.1 Financial Data Schedule

(b) Reports on Form 8-K.


On April 9, 1998, the Company filed a Current Report on Form 8-K, dated March
26, 1998, to report the acquisition of one Life Science Facility and certain
vacant land in San Diego, California.

On May 27, 1998, the Company filed a Current Report on Form 8-K, dated May 27,
1998, to report the acquisition of fourteen Life Science Facilities.

On June 23, 1998, the Company filed a Current Report on Form 8-K, dated May
27, 1998, to report the sale of 1,150,000 shares of common stock to
PaineWebber Incorporated for inclusion in the PaineWebber Equity Trust REIT
Series I, a unit investment trust.


22
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 14, 1998.


ALEXANDRIA REAL ESTATE EQUITIES, INC.




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



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



23