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, 1999

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 12, 1999, 13,713,322 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, 1999 and December
31, 1998

Condensed Consolidated Income Statements of Alexandria Real Estate
Equities, Inc. and Subsidiaries for the three months ended June
30, 1999 and 1998 and the six months ended June 30, 1999 and 1998

Condensed Consolidated Statement of Stockholders' Equity of
Alexandria Real Estate Equities, Inc. and Subsidiaries for the six
months ended June 30, 1999

Condensed Consolidated Statements of Cash Flows of Alexandria Real
Estate Equities, Inc. and Subsidiaries for the six months ended
June 30, 1999 and 1998

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 AND USE OF PROCEEDS
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
PART I - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS (UNAUDITED)




3
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,
1999 1998
-------------------------
<S> <C> <C>
ASSETS
Rental properties, net $503,172 $471,907
Property under development 22,806 21,839
Cash and cash equivalents 2,863 1,554
Tenant security deposits and other restricted cash 4,426 7,491
Secured note receivable 6,000 6,000
Tenant receivables 2,518 2,884
Deferred rent 6,886 5,595
Other assets 13,641 13,026
-------------------------
Total assets $562,312 $530,296
=========================

LIABILITIES AND STOCKHOLDERS' EQUITY
Secured notes payable $128,011 $115,829
Unsecured line of credit 148,000 194,000
Accounts payable, accrued expenses and tenant security
deposits 17,284 15,663
Dividends payable 6,057 5,035
-------------------------
Total liabilities 299,352 330,527

Stockholders' equity:
9.50% Series A cumulative redeemable preferred stock,
$0.01 par value per share, 1,610,000 shares
authorized, 1,543,500 shares issued and
outstanding at June 30, 1999, $25.00 liquidation
preference 38,588 -
Common stock, $0.01 par value per share,
100,000,000 shares authorized; 13,611,822 and
12,586,263 shares issued and outstanding at
June 30, 1999 and December 31, 1998,
respectively
136 126
Additional paid-in capital 224,236 199,643
Retained earnings - -
-------------------------
Total stockholders' equity 262,960 199,769
-------------------------

Total liabilities and stockholders' equity $562,312 $530,296
=========================
</TABLE>

SEE ACCOMPANYING NOTES

4
Alexandria Real Estate Equities, Inc. and Subsidiaries

Condensed Consolidated Income Statements
(Unaudited)
(DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
<TABLE>
<CAPTION>
THREE MONTHS ENDED SIX MONTHS ENDED
JUNE 30, JUNE 30,
1999 1998 1999 1998
-------------------------------------------------------------
<S> <C> <C> <C> <C>
Revenues:
Rental $ 16,750 $ 11,903 $ 32,498 $ 21,043
Tenant recoveries 3,958 2,949 7,382 5,312
Interest and other income 386 308 753 501
-------------------------------------------------------------
21,094 15,160 40,633 26,856
Expenses:
Rental operations 4,736 3,620 9,119 6,124
General and administrative 1,692 882 2,993 1,633
Interest 4,850 3,478 9,813 5,563
Depreciation and amortization 3,999 2,456 7,593 4,177
-------------------------------------------------------------
15,277 10,436 29,518 17,497
-------------------------------------------------------------
Net income $ 5,817 $ 4,724 $ 11,115 $ 9,359
=============================================================

Dividends on preferred stock $ 204 $ - $ 204 $ -
=============================================================

Net income available to common stockholders
$ 5,613 $ 4,724 $ 10,911 $ 9,359
=============================================================

Net income per common share
-Basic $ 0.41 $ 0.40 $ 0.82 $ 0.81
=============================================================
-Diluted $ 0.41 $ 0.39 $ 0.81 $ 0.79
=============================================================

Weighted average shares of
common stock outstanding:
-Basic 13,604,031 11,821,664 13,316,266 11,614,300
=============================================================
-Diluted 13,756,007 12,053,983 13,461,689 11,854,843
=============================================================
</TABLE>
SEE ACCOMPANYING NOTES

5
Alexandria Real Estate Equities, Inc. and Subsidiaries

Condensed Consolidated Statement of Stockholders' Equity
Six Months Ended June 30, 1999
(Unaudited)
(DOLLARS IN THOUSANDS)
<TABLE>
<CAPTION>
NUMBER OF
SERIES A SERIES A NUMBER OF ADDITIONAL
PREFERRED PREFERRED COMMON COMMON PAID-IN RETAINED
SHARES STOCK SHARES STOCK CAPITAL EARNINGS TOTAL
-------------------------------------------------------------------------------------------
<S> <C> <C> <C>
Balance at December 31, 1998 - $ - 12,586,263 $ 126 $199,643 $ - $199,769
Issuance of common stock,
net of offering costs - - 1,150,000 11 29,819 - 29,830
Issuance of Series A
preferred stock, net of
offering costs 1,543,500 38,588 - - (1,700) - 36,888
Redemption and retirement
of common stock - - (145,343) (1) (3,451) - (3,452)
Exercise of stock options, net - - 20,902 - 306 - 306
Dividends on common stock - - - - (381) (10,911) (11,292)
Dividends on preferred stock - - - - - (204) (204)
Net income - - - - - 11,115 11,115
===========================================================================================
Balance at June 30, 1999 1,543,500 $38,588 13,611,822 $ 136 $224,236 $ - $ 262,960
===========================================================================================
</TABLE>

SEE ACCOMPANYING NOTES.

6
Alexandria Real Estate Equities, Inc. and Subsidiaries

Condensed Consolidated Statements of Cash Flows
(Unaudited)
(DOLLARS IN THOUSANDS)
<TABLE>
<CAPTION>
SIX MONTHS ENDED
JUNE 30,
1999 1998
------------------------
<S> <C> <C>
Net cash provided by operating activities $ 21,195 $ 10,580

INVESTING ACTIVITIES
Purchase of rental properties (11,789) (145,345)
Additions to rental properties (7,581) (9,305)
Property development costs (7,815) (9,862)
Issuance of note receivable - (6,000)
------------------------
Net cash used in investing activities (27,185) (170,512)

FINANCING ACTIVITIES
Proceeds from secured notes payable 1,968 49,132
Net proceeds from issuance of preferred stock 36,888 -
Net proceeds from issuance of common stock 29,830 33,214
Redemption and retirement of common stock (3,452) -
Proceeds from exercise of stock options 306 -
Net (principal reductions) borrowings on unsecured
line of credit (46,000) 87,200
Principal reductions of secured notes payable (1,766) (540)
Dividends paid on common stock (10,475) (9,124)
------------------------
Net cash provided by financing activities 7,299 159,882

Net decrease in cash and cash equivalents 1,309 (50)
Cash and cash equivalents at beginning of period 1,554 2,060
------------------------
Cash and cash equivalents at end of period $ 2,863 $ 2,010
========================
</TABLE>

SEE ACCOMPANYING NOTES.

7
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. is a real estate investment trust
("REIT") formed in 1994. We are engaged primarily in the ownership,
operation, management, acquisition, conversion, retrofit, expansion and
selective development and redevelopment of properties containing a
combination of office and laboratory space. We refer to these properties as
"Life Science Facilities." Our Life Science Facilities are designed and
improved for lease primarily to pharmaceutical, biotechnology, diagnostic,
contract research and personal care products companies, major scientific
research institutions, related government agencies and technology
enterprises. As of June 30, 1999, our portfolio consisted of 54 properties
with approximately 3.8 million rentable square feet.

We have prepared the accompanying interim financial statements in accordance
with generally accepted accounting principles and in conformity with the
rules and regulations of the Securities and Exchange Commission. In our
opinion, the interim financial statements presented herein reflect all
adjustments of a normal and recurring nature that are necessary to fairly
present 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, 1999. These financial statements
should be read in conjunction with the financial statements included in our
Annual Report on Form 10-K for the year ended December 31, 1998.

BASIS OF PRESENTATION

The accompanying condensed consolidated financial statements include the
accounts of Alexandria and its subsidiaries. All significant intercompany
balances and transactions have been eliminated.

RECLASSIFICATIONS

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


8
2. RENTAL PROPERTIES

Rental properties consist of the following (in thousands):

<TABLE>
<CAPTION>
JUNE 30, DECEMBER 31,
1999 1998
------------------------
<S> <C> <C>
Land $ 80,671 $ 76,254
Buildings and improvements 422,472 393,728
Tenant and other improvements 25,726 20,536
----------------------
528,869 490,518
Less accumulated depreciation (25,697) (18,611)
----------------------
$ 503,172 $471,907
======================

</TABLE>

During the three months ended June 30, 1999,
we acquired one property containing approximately 32,000 rentable square feet
from an unrelated third party for a purchase price (including closing and
transaction costs) of approximately $6.6 million.

3. UNSECURED LINE OF CREDIT

We have an unsecured line of credit that provides for borrowings of up to
$250 million. Borrowings under the line of credit bear interest at a floating
rate based on our 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, we must elect to fix the rate for a period 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. Accordingly,
as we acquire additional unencumbered properties, borrowings available under
the line of credit will increase, but may not exceed $250 million. As of June
30, 1999, borrowings under the line of credit were limited to approximately
$221,000,000, and carried a weighted average interest rate of 6.54%.

The line of credit 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.

4. SECURED NOTES PAYABLE

As of June 30, 1999, we had eight notes payable to certain banks and other
entities, secured by first deeds of trust on 11 of our properties. The notes
bear interest at fixed rates ranging from 7.17% to 9.125% and are due at
various dates through 2016.

9
5. STOCKHOLDERS' EQUITY

In June 1999, we completed a public offering of 1,543,500 shares (including
the shares issued upon exercise of the underwriters' over-allotment option)
of our 9.50% Series A Cumulative Redeemable Preferred Stock. The shares were
issued at a price of $25.00 per share, resulting in aggregate proceeds of
approximately $36.9 million, net of underwriters' discounts and commissions
and other offering costs. The dividends on our Series A preferred stock are
cumulative and accrue from the date of original issuance. We will pay
dividends quarterly in arrears commencing on July 15, 1999 at an annual rate
of $2.375 per share. Our Series A preferred stock has no stated maturity, is
not subject to any sinking fund or mandatory redemption and is not redeemable
prior to June 11, 2004, except in order to preserve our status as a REIT. On
or after June 11, 2004, we may, at our option, redeem our Series A preferred
stock, in whole or in part, at any time for cash at a redemption price of
$25.00 per share, plus accrued and unpaid dividends.

On June 28, 1999, we declared a cash dividend on our common stock aggregating
$5,853,000 ($ 0.43 per share) for the calendar quarter ended June 30, 1999.
We paid the dividend on July 15, 1999. On June 28, 1999, we also declared a
cash dividend on our Series A preferred stock aggregating $356,000 ($ 0.2309
per share) for the period from the date of issuance through July 15, 1999.
The portion relating to the period prior to June 30, 1999 ($204,000) has been
accrued in the accompanying financial statements. We paid the dividend on
July 15, 1999.

6. NET INCOME (LOSS) PER SHARE

The following table shows the computation of net income per share of common
stock outstanding (dollars in thousands, except per share amounts):
<TABLE>
<CAPTION>
THREE MONTHS THREE MONTHS
ENDED ENDED
JUNE 30, 1999 JUNE 30, 1998
-----------------------------
<S> <C> <C>
Net income available to
common stockholders $ 5,613 $ 4,724
=============================
Weighted average shares of common stock
outstanding - basic 13,604,031 11,821,664

Add: dilutive effect of stock options 151,976 232,319
-----------------------------
Weighted average shares of common stock
outstanding - diluted 13,756,007 12,053,983
============================
Net income per common share:
- Basic $ 0.41 $ 0.40
============================
- Diluted $ 0.41 $ 0.39
============================
</TABLE>


10
6. NET INCOME (LOSS) PER SHARE (CONTINUED)
<TABLE>
<CAPTION>
SIX MONTHS SIX MONTHS
ENDED ENDED
JUNE 30, 1999 JUNE 30, 1998
-----------------------------
<S> <C> <C>
Net income available to
common stockholders $ 10,911 $ 9,359
=============================

Weighted average shares
of common stock
outstanding - basic 13,316,266 11,614,300

Add: dilutive effect of
stock options 145,423 240,543
----------------------------

Weighted average shares of
common stock outstanding -
diluted 13,461,689 11,854,843
============================
Net income per common share:
- Basic $ 0.82 $ 0.81
============================
- Diluted $ 0.81 $ 0.79
============================
</TABLE>


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 that involve known and unknown risks and
uncertainties. Given these uncertainties, prospective and current investors
are cautioned not to place undue reliance on such forward-looking statements
as a result of many factors. Our actual results, performance or achievements,
or industry results may be materially different from any future results,
performance or achievements expressed or implied by such forward-looking
statements as a result of many factors. We disclaim any obligation to update
any such factors or to publicly announce the result of any revisions to any
of the forward-looking statements contained in this or any other document.
Readers of this Form 10-Q should also read our other publicly filed documents
for further discussion regarding such factors.

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

OVERVIEW

Since our formation in October 1994, we have devoted substantially all of our
resources to the ownership, operation, management, acquisition, conversion,
retrofit, expansion and selective development and redevelopment of high
quality, strategically located Life Science Facilities in our target markets.

Our primary source of revenue is rental income and tenant recoveries from
leases at the properties we own. Of the 54 properties we owned as of June 30,
1999, four were acquired in calendar year 1994, eight in 1996, 10 in 1997, 29
in 1998 (the "1998 Properties") and two in 1999. In addition, we completed
the development of one property in 1999 (together with the two properties
acquired in 1999, the "1999 Properties"). As a result of our acquisition and
development activities, the financial data shows significant increases in
total revenue and expenses for the 1999 periods compared to the 1998 periods.

RESULTS OF OPERATIONS

COMPARISON OF THREE MONTHS ENDED JUNE 30, 1999 ("SECOND QUARTER 1999") TO
THREE MONTHS ENDED JUNE 30, 1998 ("SECOND QUARTER 1998")

Rental revenue increased by approximately $ 4.9 million, or 41%, to $16.8
million for Second Quarter 1999 compared to $11.9 million for Second Quarter
1998. The increase resulted primarily from rental revenue from the 1998
Properties purchased after April 1, 1998 and from the 1999 Properties. Rental
revenue from the Properties acquired before April 1, 1998 (the "Second
Quarter Same Properties") increased by $513,000, or 4.7%, due to increases in
rental rates and occupancy.


-12-
Tenant recoveries increased by approximately $1.1 million, or 34%, to $4.0
million for Second Quarter 1999 compared to $2.9 million for Second Quarter
1998. The increase resulted primarily from tenant recoveries from the 1998
Properties purchased after April 1, 1998 and the 1999 Properties. Tenant
recoveries from the Second Quarter Same Properties increased by $192,000, or
7.4%, primarily due to an increase in recoverable operating expenses and the
improved identification and recovery of costs at certain properties.

Interest and other income increased by $78,000, or 25%, to $386,000 for
Second Quarter 1999 compared to $308,000 for Second Quarter 1998, resulting
primarily from an increase in storage and parking income at two of our
properties: 3005 First Avenue, Seattle, Washington and 620 Memorial Drive,
Cambridge, Massachusetts.

Rental operating expenses increased by approximately $1.1 million, or 31%, to
$4.7 million for Second Quarter 1999 compared to $3.6 million for Second
Quarter 1998. The increase resulted primarily from the 1998 Properties
purchased after April 1, 1998 and the 1999 Properties. Operating expenses for
the Second Quarter Same Properties increased by $113,000, or 3.4%, primarily
due to the increase in property taxes at 1102/1124 Columbia Street,
Seattle, Washington. The increase in property taxes was partially offset
by lower premiums on our blanket property and liability insurance policies
for all of our properties.

The following is a comparison of property operating data computed under
generally accepted accounting principles ("GAAP Basis") and under generally
accepted accounting principles, adjusted to exclude the effect of straight
line rent adjustments required by GAAP ("Cash Basis") for the Second Quarter
Same Properties (dollars in thousands):

<TABLE>
<CAPTION>
FOR THE THREE MONTHS ENDED
JUNE 30,
-----------------------------
<S> <C> <C> <C>
1999 1998 CHANGE
--------------------------------------------------
GAAP BASIS:
Revenue $ 14,441 $ 13,710 5.3%
Rental operating expenses 3,439 3,326 3.4%
--------------------------------------------------

Net operating income $ 11,002 $ 10,384 6.0%
==================================================

CASH BASIS (1):
Revenue $ 13,580 $ 12,732 6.7%
Rental operating expenses 3,311 3,189 3.8%
--------------------------------------------------

Net operating income $ 10,269 $ 9,543 7.6%
==================================================
- ---------
</TABLE>

(1)Revenue and operating expenses are computed in accordance with GAAP,
except that revenue excludes the effect of straight line rent
adjustments. In addition, the Cash Basis same property comparison
excludes the results for 1431 Harbor Bay Parkway, Alameda, California.
The lease for this property (which was in place when the property was
acquired by the company) contains significant step-down provisions
which affected the cash rent paid by the tenant beginning in January
1999. As a result, cash rent paid was reduced from $737,000 for Second
Quarter 1998 to $529,000 for Second Quarter 1999. The lease, which
expires in January 2014, requires another step-down in rent beginning
in January 2004 to $188,000 per quarter. If this property were
included in the Cash Basis same property comparison for the three
months ended June 30, 1999, the comparison would show that revenue
increased 5.0%, rental operating expenses increased 3.4% and net
operating income increased 5.5%. On a GAAP Basis, rental income from
this property for the three months ended June 30, 1999 was $353,000
per quarter, the same as each quarter during 1998.

-13-
General and administrative expenses increased by $810,000, or 92%, to $1.7
million for Second Quarter 1999 compared to $882,000 for Second Quarter 1998.
The increase was primarily due to the continued increase in the scope of our
operations, including the expansion of our operations in our suburban Washington
D.C. and eastern Massachusetts regions.

Interest expense increased by approximately $1.3 million, or 39%, to $4.8
million for Second Quarter 1999 compared to $3.5 million for Second Quarter
1998. The increase resulted primarily from the indebtedness incurred to
acquire the 1998 Properties purchased after April 1, 1998 and the 1999
Properties.

Depreciation and amortization increased by approximately $1.5 million, or
63%, to $4.0 million for Second Quarter 1999 compared to $2.5 million for
Second Quarter 1998. The increase resulted primarily from depreciation
associated with the 1998 Properties purchased after April 1, 1998, and the
addition of the 1999 Properties.

As a result of the foregoing, net income was $5.8 million for Second Quarter
1999 compared to $4.7 million for Second Quarter 1998.

COMPARISON OF SIX MONTHS ENDED JUNE 30, 1999 ("SIX MONTHS 1999") TO SIX
MONTHS ENDED JUNE 30, 1998 ("SIX MONTHS 1998")

Rental revenue increased by approximately $11.5 million, or 54%, to $32.5
million for Six Months 1999 compared to $21.0 million for Six Months 1998.
The increase resulted primarily from rental revenue from the 1998 Properties
purchased after January 1, 1998 and from the 1999 Properties. Rental revenue
from the Properties acquired before January 1, 1998 (the "Six Months Same
Properties") increased by $356,000, or 2.8%, primarily due to increases in
rental rates and occupancy.

Tenant recoveries increased by approximately $2.1 million, or 39%, to $7.4
million for Six Months 1999 compared to $5.3 million for Six Months 1998. The
increase resulted primarily from tenant recoveries from the 1998 Properties
purchased after January 1, 1998 and the 1999 Properties. Tenant recoveries
from the Six Months Same Properties increased by $111,000, or 3.6%, primarily
due to an increase in recoverable operating expenses and the improved
identification and recovery of costs at certain properties.

Interest and other income increased by $252,000, or 50%, to $753,000 for Six
Months 1999 compared to $501,000 for Six Months 1998, resulting primarily
from interest income from the secured note receivable, which was funded in
March 1998.

Rental operating expenses increased by approximately $3.0 million, or 49%, to
$9.1 million for Six Months 1999 compared to $6.1 million for Six Months
1998. The increase resulted primarily from the 1998 Properties purchased
after January 1, 1998 and the 1999 Properties. Operating expenses for the Six
Months Same Properties increased by $34,000, or 1.0%.


-14-
The following is a comparison of property operating data computed on a GAAP
Basis and on a Cash Basis for the Six Months Same Properties (dollars in
thousands):

<TABLE>
<CAPTION>
FOR THE SIX MONTHS ENDED
JUNE 30,
-----------------------------
<S> <C> <C> <C>
1999 1998 CHANGE
--------------------------------------------------
GAAP BASIS:
Revenue $ 16,297 $ 15,798 3.2%
Rental operating expenses 3,331 3,297 1.0%
--------------------------------------------------

Net operating income $ 12,966 $ 12,501 3.7%
==================================================

CASH BASIS (1):
Revenue $ 15,159 $ 14,556 4.1%
Rental operating expenses 3,047 3,023 0.8%
--------------------------------------------------

Net operating income $ 12,112 $ 11,533 5.0%
==================================================
- ---------
</TABLE>

(1)Revenue and operating expenses are computed in accordance with GAAP,
except that revenue excludes the effect of straight line rent
adjustments. In addition, the Cash Basis same property comparison
excludes the results for 1431 Harbor Bay Parkway, Alameda, California.
The lease for this property (which was in place when the property was
acquired by the company) contains significant step-down provisions
which affected the cash rent paid by the tenant beginning in January
1999. As a result, cash rent paid was reduced from $1,474,000 for Six
Months 1998 to $1,067,000 for Six Months 1999. The lease, which
expires in January 2014, requires another step-down in rent beginning
in January 2004 to $188,000 per quarter. If this property were
included in the Cash Basis same property comparison for the six months
ended June 30, 1999, the comparison would show that revenue increased
1.3%, rental operating expenses increased 1.0% and net operating
income increased 1.3%. On a GAAP Basis, rental income from this
property throughout 1998 and during the six months ended June 30, 1999
was $353,000 per quarter.

General and administrative expenses increased by approximately $1.4 million,
or 83%, to $3.0 million for Six Months 1999 compared to $1.6 million for Six
Months 1998. The increase was primarily due to the continued increase in the
scope of our operations, including the addition of personnel in our suburban
Washington D.C. and eastern Massachusetts regions.

Interest expense increased by approximately $4.2 million, or 76%, to $9.8
million for Six Months 1999 compared to $5.6 million for Six Months 1998. The
increase resulted primarily from the indebtedness incurred to acquire the
1998 Properties purchased after January 1, 1998 and the 1999 Properties.

Depreciation and amortization increased by approximately $3.4 million, or
82%, to $7.6 million for Six Months 1999 compared to $4.2 million for Six
Months 1998. The increase resulted primarily from depreciation associated
with the 1998 Properties purchased after January 1, 1998, and the addition of
the 1999 Properties.

As a result of the foregoing, net income was $11.1 million for Six Months
1999 compared to $9.4 million for Six Months 1998.


-15-
LIQUIDITY AND CAPITAL RESOURCES

CASH FLOWS

Net cash provided by operating activities for Six Months 1999 increased by
$10.6 million to $21.2 million compared to $10.6 million for Six Months 1998.
The increase resulted primarily from operating cash flows from the addition
of the 1998 Properties purchased after January 1, 1998 and the 1999
Properties.

Net cash used in investing activities decreased by $143.3 million to $27.2
million for Six Months 1999 compared to $170.5 million for Six Months 1998.
The decrease was primarily due to a lower level of property acquisitions
during Six Months 1999 compared to Six Months 1998.

Net cash provided by financing activities decreased by $152.6 million to $7.3
million for Six Months 1999 compared to $159.9 million for Six Months 1998.
Cash provided by financing activities for Six Months 1999 consisted of net
proceeds from the issuance/redemption of our common stock, issuance of
preferred stock, exercise of stock options and secured debt, partially offset
by principal reductions on our unsecured line of credit, principal reductions
on our secured debt and dividends on our common stock. Cash provided by
financing activities for Six Months 1998 consisted of net proceeds from the
issuance of our common stock, unsecured line of credit and secured debt,
partially offset by distributions to stockholders.

COMMITMENTS

We are committed to complete the construction of buildings and certain
related improvements in San Diego, California and Gaithersburg, Maryland at a
remaining cost of between $20.9 million and $29.9 million under the terms of
certain leases (depending on the level of improvements to one of the
facilities elected by the tenant at that facility). Under the terms of this
lease, the tenant's rental rate will be adjusted depending on the ultimate
cost of the improvements.

In March 1999, we acquired an 85% tenancy-in-common interest in a 4.9 acre
parcel of land in Worcester, Massachusetts for $425,000. The seller retained
the remaining 15% tenancy-in-common interest. The site will be developed as a
life science facility (the "Facility"). We are committed to complete the
construction of a 94,000 square foot building and certain related
improvements at a remaining cost of approximately $10.2 million under the
terms of a lease with a third party that will cover 45,000 square feet of the
completed Facility. The seller of the property has provided us with a $2.6
million loan for use in the construction of the Facility, of which we had
borrowed approximately $2.0 million as of June 30, 1999. The loan bears
interest at a rate of 9% and is due on the earlier of (i) twenty days after a
certificate of occupancy is issued for the Facility, or (ii) June 30, 2000.
Upon completion of the Facility, the ownership of the Facility will be
converted into a condominium structure and, concurrently, the seller may
convert its 15% tenancy-in-common interest into a condominium interest in
13,000 square feet of the completed Facility. We have the right to purchase
the seller's 15% tenancy-in-common interest at any time prior to such
conversion for $300,000.

We are also committed to fund approximately $16.0 million for investments in
limited partnerships and rental properties, including the construction of
tenant improvements under the terms of various leases.


-16-
RESTRICTED CASH

As of June 30, 1999, we had $7.3 million in cash and cash equivalents,
including $4.4 million in restricted cash accounts. Of the $4.4 million in
restricted cash accounts, approximately $399,000 has been set aside to
complete the conversion of existing space into higher rent generic laboratory
space (as well as certain related improvements) at 1102/1124 Columbia Street,
approximately $3.1 million is held in trust as additional security required
under the terms of our secured notes payable and approximately $923,000 is
held in security deposit reserve accounts based on the terms of certain lease
agreements.

SECURED DEBT

Secured debt as of June 30, 1999 consists of the following (in thousands):
<TABLE>
<CAPTION>

STATED
BALANCE AT JUNE 30, INTEREST
COLLATERAL 1999 RATE MATURITY DATE
- ------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
3535/3565 General Atomics Court,
San Diego, CA $ 17,326 9.00% December 2014
1431 Harbor Bay Parkway,
Alameda, CA 7,682 7.165% January 2014
1102/1124 Columbia Street,
Seattle, WA 20,444 7.75% May 2016
100/800/801 Capitola Drive,
Durham, NC 12,502 8.68% December 2006
14225 Newbrook Drive, Chantilly,
VA and 3000/3018 Western Avenue,
Seattle, WA 36,160 7.22% May 2008
620 Memorial Drive,
Cambridge, MA (1) 19,999 9.125% Oct 2007
One Innovation Drive,
Worcester, MA (2) 11,930 8.75% January 2006
381 Plantation Street,
(development project)
Worcester, MA (3) 1,968 9.00% June 2000
----------------
$ 128,011
================
- ---------
</TABLE>

(1) The balance shown includes an unamortized premium of $2,164,000 so that
the effective rate of the loan is 7.25%.
(2) The balance shown includes an unamortized premium of $781,000 so that
the effective rate of the loan is 7.25%.
(3) The balance shown represents the amount drawn on the construction loan
provided by the seller in connection with the acquisition of the 85%
tenancy-in-common interest in the parcel of land. The loan provides for
borrowings of up to $2,625,000.


-17-
The following is a summary of the scheduled principal payments for our
secured debt as of June 30, 1999 (in thousands):

YEAR AMOUNT
---------------------------------------------------
1999 $ 1,537
2000 5,205
2001 3,505
2002 3,788
2003 4,095
Thereafter 106,936
---------------------
Subtotal 125,066
Unamortized premium 2,945
---------------------
$ 128,011
=====================

UNSECURED LINE OF CREDIT

We have an unsecured line of credit that provides for borrowings of up to
$250 million. Borrowings under the line of credit bear interest at a floating
rate based on our 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, we must elect to fix the rate for a period 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. Accordingly,
as we acquire additional unencumbered properties, borrowings available under
the line of credit will increase, but may not exceed $250 million. As of June
30, 1999, borrowings under the line of credit were limited to approximately
$221,000,000, and carried a weighted average interest rate of 6.54%.

The line of credit 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.

In September 1998, we entered into an interest rate swap agreement with
BankBoston, N.A. (the "Bank") to hedge our exposure to variable interest
rates associated with our line of credit. Interest paid is calculated at a
fixed interest rate of 5.43% through May 31, 2000 on a notional amount of $50
million, and interest received is calculated at one month LIBOR. The net
difference between the interest paid and the interest received is reflected
as an adjustment to interest expense. The fair value of the swap agreement
and changes in the fair value as a result of changes in market interest rates
are not recognized in the financial statements. We are exposed to loss in the
event the Bank is unable to perform under the swap agreement or in the event
one month LIBOR is less than 5.43%.


-18-
OTHER RESOURCES AND LIQUIDITY REQUIREMENTS

In June 1999, we completed a public offering of 1,543,500 shares (including
the shares issued upon exercise of the underwriters' over-allotment option)
of our Series A preferred stock. The shares were issued at a price of $25.00
per share, resulting in aggregate proceeds of approximately $36.9 million,
net of underwriters' discounts and commissions and other offering costs. The
dividends on our Series A preferred stock are cumulative and accrue from the
date of original issuance. We will pay dividends quarterly in arrears
commencing on July 15, 1999 at an annual rate of $2.375 per share. Our Series
A preferred stock has no stated maturity, is not subject to any sinking fund
or mandatory redemption and is not redeemable prior to June 11, 2004, except
in order to preserve our status as a REIT. On or after June 11, 2004, we may,
at our option, redeem our Series A preferred stock, in whole or in part, at
any time for cash at a redemption price of $25.00 per share, plus accrued and
unpaid dividends.

We expect to continue meeting our short-term liquidity and capital
requirements generally through our working capital and net cash provided by
operating activities. We believe that the net cash provided by operating
activities will continue to be sufficient to make distributions necessary to
enable us to continue qualifying as a real estate investment trust. We also
believe that net cash provided by operations will be sufficient to fund our
recurring non-revenue enhancing capital expenditures, tenant improvements and
leasing commissions.

We expect 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 our
line of credit, and the issuance of additional debt and/or equity securities.

EXPOSURE TO ENVIRONMENTAL LIABILITIES

In connection with the acquisition of all of our properties, we have obtained
Phase I environmental assessments to ascertain the existence of any
environmental liabilities or other issues. The Phase I environmental
assessments of our properties have not revealed any environmental liabilities
that we believe would have a material adverse effect on our financial
condition or results of operations taken as a whole, nor are we aware of any
such material environmental liabilities.

INFLATION

Approximately 79% of our 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 our 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, we do
not believe that our earnings or cash flow are subject to any significant
risk of inflation. An increase in inflation, however, could result in an
increase in our variable rate borrowing cost, including borrowings under our
unsecured line of credit.


-19-
IMPACT OF THE 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 our
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, provide building services or engage in similar normal
business activities.

We rely on computer technologies to operate our business. In October 1998, we
formed an internal task force to identify, assess and evaluate our critical
systems to determine which year 2000 related problems may cause system errors
or failures. We have identified three major areas as critical systems: (i)
internal accounting systems, (ii) systems of significant tenants, vendors and
financial institutions; and (iii) internal building systems at our
properties. We have engaged consulting professionals from a nationally
recognized accounting firm to review our plans and assist us with our
solutions.

The following discussion of our year 2000 project contains numerous
forward-looking statements based on inherently uncertain information. The
cost of our evaluation and the date on which we plan to complete our internal
evaluation and related remediation projects are based on our best estimates.
We derived these estimates using a number of assumptions of future events,
including the continued availability of internal and external resources,
third-party modifications and other factors. However, there can be no
guarantee that these estimates will be achieved, and actual results may be
materially different from those anticipated. Moreover, although we believe
that we will be operating in a year 2000 compliant manner prior to December
31, 1999, there can be no assurance that any failure to modify a critical
system would not have a material adverse effect on our operations.

READINESS

Our year 2000 project has been designed to ensure that all critical systems
have been evaluated and will be suitable for continued use into and beyond
the year 2000. We completed our identification and initial evaluation of
critical systems in the first quarter of 1999, and we implemented
substantially all of the necessary remedial actions in the second quarter.

We have completed our review of our internal accounting systems. Our general
ledger system and our accounts payable system are currently year 2000
compliant and testing has been completed. The year 2000 compliant version of
the billing system was recently received and is currently in use. We will be
testing this software for year 2000 compliance during the third quarter of
1999.

We place a high degree of reliance on computer systems of third parties, such
as tenants, vendors and financial institutions. Although we have been
assessing the readiness of these third parties, the failure of these third
parties to modify their systems in advance of December 31, 1999 could have a
material adverse effect on our operations. We have surveyed significant
third-party vendors and financial institutions, and all surveyed indicated
that they have implemented year 2000 programs. In addition, we are in the
process of surveying our significant tenants for their year 2000 readiness.
Approximately 70% of our tenants have returned their surveys. Most have
indicated that they have a year 2000 program in place and expect to be year
2000 compliant by the end of 1999. A few have indicated that they have some
concerns regarding their systems.


-20-
We are monitoring their status in this regard. We are in the process of
contacting those tenants who have not returned their surveys. We anticipate
that this process will be substantially completed in the third quarter of 1999.

We are continually participating in surveys with new tenants, vendors and
other third-party suppliers. If future risk assessments of third-party
suppliers or tenants indicate significant exposure from a supplier's year
2000 problem, the supplier or tenant will be asked to demonstrate how the
problems will be addressed. We believe that we have viable alternatives for
each of our major vendors.

The task force has completed its evaluation of internal systems in our
properties that may have embedded microprocessors with potential year 2000
problems, mainly building systems, including heating, ventilation and air
conditioning systems, elevators and security systems. Based on the results of
our review, certain of our properties had critical systems that required
upgrades for year 2000 readiness. Upgrades were completed at all but one of
these properties in the second quarter of 1999. The energy management system
at one property will be upgraded for year 2000 readiness in the third quarter
of 1999. In some instances, we anticipate using the services of outside
experts to test and review our findings and to reconfirm that our building
systems are year 2000 compliant. We expect to complete this part of the
project in the third and fourth quarters of 1999.

COST

We do not expect that our year 2000 project costs, including the costs of any
remedial activities and outside experts, will be material. The aggregate cost
of purchasing conversion packages for the accounting systems and the cost to
survey tenants, vendors and financial institutions are not expected to be
material. In addition, any costs incurred to review the building systems and
to replace or upgrade them as appropriate constitute property maintenance
cost, and are therefore generally recoverable from the tenants pursuant to
the terms of their existing leases.

RISKS

We believe that the principal risks associated with the year 2000 issue
include the risk of disruption of our operations due to operational failures
of third parties, including tenants, vendors and financial institutions, and
the risk of business interruption due to building system failures. The risk
of disruptions due to operational failures of vendors or financial
institutions should not be significant, because our major vendors and
financial institutions have indicated that they are currently year 2000
compliant, and we believe we have viable alternatives for such suppliers. If
any of our major tenants do not become year 2000 compliant on schedule, such
tenant's operations and financial condition could be adversely affected,
which may impact the tenant's ability to meet its rent obligations.
Similarly, if our building systems failed due to year 2000 problems, services
to our properties and tenants, such as mechanical and security services,
could be interrupted, resulting in potential rent disputes with the tenants.
We believe, however, that our early involvement in identifying, assessing and
evaluating our critical systems should minimize the risk of year 2000
problems to our operations.

CONTINGENCY PLANS

The development of contingency plans for significant exposures to potential year
2000 problems is integral to our planning process. We continually develop and
update our contingency plans


-21-
based on our on-going risk assessment. Because our assessment to date
indicates that we are currently substantially year 2000 compliant, we believe
that adequate time exists to ensure that alternatives can be developed,
assessed and implemented prior to the end of 1999. Any failure to develop an
alternative or an appropriate contingency plan could have a material adverse
effect on our operations.

FUNDS FROM OPERATIONS

We believe 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, FFO
provides investors with an understanding of our ability to incur and service
debt, to make capital expenditures and to make distributions. We compute 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 used by other equity REITs, and, accordingly,
may not be comparable to such other REITs. Further, FFO does not represent
amounts available for our 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 our financial performance or to cash flows
from operating activities (determined in accordance with GAAP) as a measure
of our liquidity, nor is it indicative of funds available to fund our cash
needs, including our ability to make distributions.

The following tables present our FFO for the three and six months ended
June 30, 1999 and 1998 (in thousands):
<TABLE>
<CAPTION>

THREE MONTHS ENDED THREE MONTHS ENDED
JUNE 30, 1999 JUNE 30, 1998
-----------------------------------------------------------------
<S> <C> <C>
Net income $ 5,817 $ 4,724
Add:
Depreciation and amortization 3,999 2,456
Subtract:
Dividends on preferred stock (204) -
------------------- -------------------
$ 9,612 $ 7,180
=================== ===================
</TABLE>


-22-
<TABLE>
<CAPTION>

SIX MONTHS ENDED SIX MONTHS ENDED
JUNE 30, 1999 JUNE 30, 1998
------------------------------------------------------------
<S> <C> <C>
Net income $ 11,115 $ 9,359
Add:
Depreciation and amortization 7,593 4,177
Subtract:
Dividends on preferred stock (204) -
------------------- -------------------
FFO $ 18,504 $ 13,536
=================== ===================
</TABLE>

PROPERTY AND LEASE INFORMATION

The following table is a summary of our property portfolio as of June 30, 1999
(dollars in thousands):
<TABLE>
<CAPTION>
NUMBER OF RENTABLE ANNUALIZED OCCUPANCY
PROPERTIES SQUARE FEET BASE RENT PERCENTAGE
-------------------------------------------------------------------
<S> <C> <C> <C> <C>
REGION:
Suburban Washington D.C. 17 1,537,338 $ 21,213 95.1% (1)
California - San Diego 7 428,955 11,780 100.0%
California - San Francisco Bay 7 387,805 6,650 95.4% (1)
Southeast 4 254,230 3,749 100%
New Jersey/Suburban Philadelphia 5 268,418 3,894 98.6%
Eastern Massachusetts 6 380,709 9,853 99.4%
Washington - Seattle 3 328,221 8,981 96.0%
-------------------------------------------------------------------

Subtotal 49 3,585,676 66,120 96.9%
Renovation/Repositioning Properties 5 186,335 1,600 15.4%
-------------------------------------------------------------------

Total 54 3,772,011 $ 67,720 92.9%
===================================================================

- ---------
</TABLE>

(1) All, or substantially all, of the vacant space is office or warehouse
space.


-23-
The following table shows certain information with respect to the lease
expirations of our properties as of June 30, 1999:
<TABLE>
<CAPTION>
SQUARE ANNUALIZED BASE
FOOTAGE OF PERCENTAGE OF RENT OF EXPIRING
YEAR OF LEASE NUMBER OF EXPIRING AGGREGATE PORTFOLIO LEASES (PER SQUARE
EXPIRATION EXPIRING LEASES LEASES LEASE SQUARE FOOT FOOT)
----------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>

1999 (1) 40 277,329 7.9% $ 25.65
2000 27 338,061 9.7% $ 17.57
2001 24 373,784 10.7% $ 19.49
2002 16 328,931 9.4% $ 16.99
2003 17 349,427 10.0% $ 15.42
Thereafter 40 1,834,482 52.3% $ 19.84
</TABLE>

- ---------

(1) Represents leases expiring between July 1, 1999 to December 31, 1999.


-24-
The following table is a summary of our lease activity for the quarter ended
June 30, 1999 computed on a GAAP Basis and on a Cash Basis:
<TABLE>
<CAPTION>

RENTAL TI'S/LEASE AVERAGE
NUMBER SQUARE EXPIRING NEW RATE COMMISSIONS LEASE
OF LEASES FOOTAGE RATE RATE INCREASE PER FOOT TERM
-------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
LEASE ACTIVITY - EXPIRED LEASES

Lease Expirations
Cash Rent 23 191,960 $ 16.98 - - - -
GAAP Rent 23 191,960 $ 18.03 - - - -

Renewed / Released Space
Cash Rent 8 135,856 $ 14.71 $ 17.02 15.7% $ 2.95 4.4 Years
GAAP Rent 8 135,856 $ 16.20 $ 18.26 12.7% $ 2.95 4.4 Years

Month-to-Month Leases
Cash Rent 12 43,494 $ 20.85 $ 21.04 0.9% - -
GAAP Rent 12 43,494 $ 20.85 $21.04 0.9% - -

Total Leasing
Cash Rent 20 179,350 $ 16.20 $ 18.00 11.1% - -
GAAP Rent 20 179,350 $ 17.33 $ 18.94 9.3% - -


VACANT SPACE LEASED
Cash Rent 5 41,315 - $ 19.34 - $ 11.45 5.2 Years
GAAP Rent 5 41,315 - $ 20.01 - $ 11.45 5.2 Years


ALL LEASE ACTIVITY
Cash Rent 25 220,665 - $ 18.25 - - -
GAAP Rent 25 220,665 - $19.14 - - -
</TABLE>

-25-
ITEM 3.      QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT
MARKET RISK

Market risk is the exposure to loss resulting from changes in interest rates,
foreign currency exchange rates, commodity prices and equity prices. The
primary market risk to which we are exposed is interest rate risk, which is
sensitive to many factors, including governmental monetary and tax policies,
domestic and international economic and political considerations and other
factors that are beyond our control.

In order to modify and manage the interest characteristics of our outstanding
debt and limit the effects of interest rates on our operations, we may
utilize a variety of financial instruments, including interest rate swaps,
caps, floors and other interest rate exchange contracts. The use of these
types of instruments to hedge our exposure to changes in interest rates
carries additional risks such as counter-party credit risk and legal
enforceability of hedging contracts.

Our future earnings, cash flows and fair values relating to financial
instruments are primarily dependent upon prevalent market rates of interest,
such as LIBOR. However, due to the purchase of our interest rate swap
agreement, the effects of interest rate changes are reduced. Based on
interest rates at June 30, 1999, a 1% increase in interest rates on our line
of credit would decrease annual future earnings and cash flows, after
considering the effect of our interest rate swap agreement, by approximately
$1.0 million. A 1% decrease in interest rates on our line of credit would
increase annual future earnings and cash flows, after considering the effect
of our interest rate swap agreement, by approximately $1.0 million. A 1%
increase interest rates on our secured debt and interest rate swap agreement
would decrease their fair value by approximately $8.3 million. A 1% decrease
in interest rates on our secured debt and interest rate swap agreement would
increase their fair value by approximately $9.4 million. A 1% increase or
decrease in interest rates on our secured note receivable would not have a
material impact on its fair value.

These amounts are determined by considering the impact of the hypothetical
interest rates on our borrowing cost and interest rate swap agreement. These
analyses do not consider the effects of the reduced level of overall economic
activity that could exist in such an environment. Further, in the event of a
change of such magnitude, we would consider taking actions to further
mitigate our exposure to the change. However, due to the uncertainty of the
specific actions that would be taken and their possible effects, the
sensitivity analysis assumes no changes in our capital structure.


-26-
PART II - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

To our knowledge, no litigation is pending against us, other than routine
actions and administrative proceedings, substantially all of which are
expected to be covered by liability insurance or which, in the aggregate, are
not expected to have a material adverse effect on our financial condition,
results of operations or cash flows.

ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS

In June 1999, we issued 1,543,500 shares of our Series A preferred stock at a
price of $25.00 per share. Our Series A preferred stock is senior to our
common stock with respect to dividend rights and rights upon our liquidation,
dissolution or winding up. We may not declare or pay dividends on our common
stock (other than dividends in shares of our common stock or any other class
of stock ranking junior to our Series A preferred stock) unless full
cumulative dividends have been or contemporaneously are declared and paid or
set aside on our Series A preferred stock. In addition, in the event of a
voluntary or involuntary liquidation, dissolution or winding up of our
affairs, the holders of shares of our Series A preferred stock are entitled
to be paid a liquidation preference of $25.00 per share, plus an amount equal
to any accrued and unpaid dividends, before any distribution of assets is
made to holders of our common stock.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None.


-27-
ITEM 4.      SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

On April 15, 1999, we held our Annual Meeting of Stockholders.

At the meeting, nine directors were elected to serve for a one-year term and
until their successors are duly elected and qualify. The following directors
were elected pursuant to the votes indicated:

Director "For" "Withheld"
Jerry M. Sudarsky 12,514,609 74,989
Joel S. Marcus 12,514,609 74,989
James H. Richardson 12,514,609 74,989
Joseph Elmaleh 12,513,189 76,409
Richard B. Jennings 12,514,609 74,989
Viren Mehta 12,513,189 76,409
David M. Petrone 12,514,609 74,989
Anthony M. Solomon 12,514,609 74,989
Alan G. Walton 12,514,609 74,989

We have no other directors.

In addition, the stockholders voted to ratify the selection of Ernst & Young
LLP as our independent public accountants for the fiscal year ending December
31, 1999. A total of 12,582,646 shares voted "for" the ratification, 4,475
voted "against" and 2,477 shares abstained.

ITEM 5. OTHER INFORMATION

None.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(a) Exhibits

3.5 Articles Supplementary of Alexandria Relating to its 9.50% Series A
Cumulative Redeemable Preferred Stock of the Company.

4.2 Specimen Certificate Representing Shares of Alexandria's 9.50% Series A
Cumulative Redeemable Preferred Stock.

12.1 Computation of Consolidated Ratio of Earnings to Combined Fixed
Charges and Preferred Stock Dividends

27.1 Financial Data Schedule


(b) Reports on Form 8-K.

On June 14, 1999, we filed a Current Report on Form 8-K, dated June 8, 1999,
to report the offering and sale of up to 1,610,000 shares of our 9.50% Series
A Cumulative Redeemable Preferred Stock.


-28-
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, 1999.

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)


-29-