ALEXANDRIA REAL ESTATE EQUITIES INC
10-Q, 1999-08-13
REAL ESTATE INVESTMENT TRUSTS
Previous: LAFAYETTE BANCORPORATION, 10-Q, 1999-08-13
Next: INTERNET FINANCIAL SERVICES INC, 10QSB, 1999-08-13




<PAGE>


                                  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.

<PAGE>

                                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

<PAGE>


PART I - FINANCIAL INFORMATION

ITEM 1.      FINANCIAL STATEMENTS (UNAUDITED)




                                       3

<PAGE>


             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

<PAGE>

             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
<PAGE>



             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
<PAGE>

             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
<PAGE>

             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
<PAGE>



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

<PAGE>

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
<PAGE>


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

<PAGE>
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-
<PAGE>

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-
<PAGE>

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-
<PAGE>

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-
<PAGE>

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-
<PAGE>

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-
<PAGE>

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-
<PAGE>

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-
<PAGE>

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-
<PAGE>

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-
<PAGE>

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-
<PAGE>
<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-
<PAGE>

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-
<PAGE>

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-
<PAGE>

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-
<PAGE>

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-
<PAGE>

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-
<PAGE>

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-

<PAGE>

                                                                   EXHIBIT 3.5

                      ALEXANDRIA REAL ESTATE EQUITIES, INC.

                             ARTICLES SUPPLEMENTARY

              9.50% SERIES A CUMULATIVE REDEEMABLE PREFERRED STOCK


         ALEXANDRIA REAL ESTATE EQUITIES, INC. a Maryland corporation (the
"Corporation"), hereby certifies to the Maryland State Department of Assessments
and Taxation that:

         FIRST: Pursuant to Article VI of Section 6.3 of the Articles of
Amendment and Restatement of the Corporation (the "Charter"), the Board of
Directors of the Corporation (the "Board of Directors"), by resolution duly
adopted, classified and designated 1,610,000 shares (the "Shares") of Preferred
Stock (as defined in the Charter) as shares of 9.50% Series A Cumulative
Redeemable Preferred Stock, $.01 par value per share (the "Series A Preferred
Stock"), with the preferences, conversion and other rights, voting powers,
restrictions, limitations as to dividends and other distributions,
qualifications and terms and conditions of redemption, subject in all cases to
the provisions of Article VII of the Charter, as set forth as follows, which
upon any restatement of the Charter shall be made part of Article VI, with any
necessary or appropriate changes to the enumeration or lettering of sections or
subsections hereof. The classification increases the number of shares classified
as Series A Preferred Stock from no shares immediately prior to the
classification to 1,610,000 shares immediately after the classification. The
classification decreases the number of shares of unclassified Preferred Stock
from 100,000,000 shares immediately prior to the classification to 98,390,000
shares immediately after the classification.

         9.50% SERIES A CUMULATIVE REDEEMABLE PREFERRED STOCK

    1.   Designation and Amount.

         The Series A Preferred Stock designated herein shall be 9.50% Series A
Cumulative Redeemable Preferred Stock, par value $.01 per share. The number of
shares of Series A Preferred Stock to be authorized shall be 1,610,000.

    2.   Dividend Provisions.

         (a) Subject to the rights of series of Preferred Stock which may from
time to time come into existence, holders of shares of Series A Preferred Stock
shall be entitled to receive, when and as declared by the Board of Directors,
out of funds legally available for the payment of dividends, cumulative
preferential cash dividends at the rate of 9.50% per annum of the Liquidation
Preference (as hereinafter defined) per share (equivalent to a fixed annual
amount of $2.375 per share). Such dividends shall be cumulative from the date of
original issue and shall be payable quarterly in arrears on or before the 15th
day of each of January, April, July and October of each year or, if not a
business day, the next succeeding business day (each, a "Dividend Payment
Date"). The first dividend, which will be due on or before July 15, 1999, will
be for less than a full quarter. Such first dividend and any dividend payable on
Series A Preferred Stock for any partial dividend period will be computed on the
basis of a 360-day year consisting of twelve 30-day months. Dividends will be
payable to holders of record as they appear in the records of the Corporation at
the close of business on the last business day of December, March, June and
September, respectively, or on such date designated by the Board of Directors of
the Corporation that is not more than 30 nor less than ten days prior to the
applicable Dividend Payment Date (each, a "Dividend Record Date").


<PAGE>


         (b) Dividends on Series A Preferred Stock will accrue whether or not
the Corporation has earnings, whether or not there are funds legally available
for the payment of such dividends and whether or not such dividends are
declared. Accrued but unpaid dividends on the Series A Preferred Stock will
accumulate as of the Dividend Payment Date on which they become payable. No
interest, or sum of money in lieu of interest, shall be payable in respect of
any dividend payment or payments on Series A Preferred Stock which may be in
arrears. No dividends on shares of Series A Preferred Stock shall be declared by
the Board of Directors or paid or set apart for payment by the Corporation at
such time as the terms and provisions of any of the Corporation's agreements,
including any agreement relating to the Corporation's indebtedness, prohibits
such declaration, payment or setting apart for payment or provides that such
declaration, payment or setting apart for payment would constitute a breach
thereof or a default thereunder, or if such declaration or payment shall be
restricted or prohibited by law.

         (c) If, for any taxable year, the Corporation elects to designate as
"capital gain dividends" (as defined in Section 857 of the Internal Revenue Code
of 1986, as amended, or any successor revenue code or section (the "Code")) any
portion (the "Capital Gains Amount") of the total dividends (as determined for
federal income tax purposes) paid or made available for the year to holders of
all classes of stock (the "Total Dividends"), then the portion of the Capital
Gains Amount that shall be allocable to holders of Series A Preferred Stock
shall be the amount that the Total Dividends (as determined for federal income
tax purposes) paid or made available to the holders of Series A Preferred Stock
for the year bears to the Total Dividends.

         (d) If any shares of Series A Preferred Stock are outstanding, no
dividends (other than in shares of Common Stock (as defined in the Charter) or
other series of Preferred Stock ranking junior to Series A Preferred Stock as to
dividends and upon liquidation) shall be declared or paid or set apart for
payment on any Common Stock or any other series of Preferred Stock of the
Corporation ranking junior to Series A Preferred Stock as to dividends, for any
period unless full cumulative dividends have been or contemporaneously are
declared and paid or declared and a sum sufficient for the payment thereof set
apart for such payments on shares of Series A Preferred Stock and all other
series of Preferred Stock ranking, as to dividends, on a parity with the Series
A Preferred Stock for all past dividend periods and the then current dividend
period. When dividends are not paid in full (or a sum sufficient for such full
payment is not so set apart) upon the shares of Series A Preferred Stock and the
shares of any other series of Preferred Stock ranking on parity as to dividends
with shares of Series A Preferred Stock, all dividends declared upon shares of
Series A Preferred Stock and any other series of Preferred Stock ranking on a
parity as to dividends with Series A Preferred Stock shall be declared pro rata
so that the amount of dividends declared per share of Series A Preferred Stock
and such other series of Preferred Stock shall in all cases bear to each other
the same ratio that accrued dividends per share on Series A Preferred Stock and
such other series of Preferred Stock (which shall not include any accrual in
respect of unpaid dividends for prior dividend periods if such preferred stock
does not have a cumulative dividend) bear to each other.

         (e) Except as provided in Section 2(d), unless full cumulative
dividends on shares of Series A Preferred Stock have been or contemporaneously
are declared and paid or declared and a sum sufficient for the payment thereof
set apart for payment for all past dividend periods and the then current
dividend period, no dividends (other than in shares of Common Stock or other
stock ranking junior to Series A Preferred Stock as to dividends and upon
liquidation) shall be declared or paid or set aside for payment nor shall any
other distribution be declared or made upon the shares of Common Stock or any
other stock of the Corporation ranking junior to or on a parity with Series A
Preferred Stock as to dividends or upon liquidation, nor shall any shares of
Common Stock or any other stock of the Corporation ranking junior to or on a
parity with Series A Preferred Stock as to dividends or upon liquidation be
redeemed, purchased or otherwise acquired for any consideration (or any monies
be paid to


                                       2
<PAGE>


or made available for a sinking fund for the redemption of any such
stock) by the Corporation or any affiliate or any person acting on behalf of the
Corporation or any of its affiliates (except by conversion into or exchange for
other stock of the Corporation ranking junior to Series A Preferred Stock as to
dividends and amounts upon liquidation or exchanges for the purpose of
preserving the Corporation's status as a REIT).

         (f) Any dividend payment made on shares of Series A Preferred Stock
shall first be credited against the earliest accrued but unpaid dividend due
with respect to shares of Series A Preferred Stock which remains payable.

    3.   Liquidation Preference.

         (a) Subject to the rights of series of Preferred Stock which may from
time to time come into existence, upon any voluntary or involuntary liquidation,
dissolution or winding up of the affairs of the Corporation, then, before any
distribution of assets shall be made to the holders of any shares of Common
Stock or any other class or series of stock of the Corporation ranking junior to
Series A Preferred Stock as to liquidation rights, the holders of shares of
Series A Preferred Stock shall be entitled to receive out of assets of the
Corporation legally available for distribution to stockholders, liquidation
distributions in the amount of the liquidation preference of $25.00 per share
(the "Liquidation Preference"), plus an amount equal to all dividends accrued
and unpaid thereon to the date of payment. Holders of Series A Preferred Stock
will be entitled to written notice of any event triggering the right to receive
such Liquidation Preference. After payment of the full amount of the Liquidation
Preference, plus any accrued and unpaid dividends to which they are entitled,
the holders of shares of Series A Preferred Stock will have no right or claim to
any of the remaining assets of the Corporation. In the event that, upon any such
voluntary or involuntary liquidation, dissolution or winding up of the affairs
of the Corporation, the available assets of the Corporation are insufficient to
pay the amount of the liquidation distributions on all outstanding shares of
Series A Preferred Stock and the corresponding amounts payable on all shares of
other classes or series of stock of the Corporation ranking on a parity with
Series A Preferred Stock in the distribution of assets upon any liquidation,
dissolution or winding up of the affairs of the Corporation ("Parity Stock"),
then the holders of shares of Series A Preferred Stock and Parity Stock shall
share ratably in any such distribution of assets in proportion to the full
liquidating distributions to which they would otherwise be respectively
entitled.

         (b) A consolidation or merger of the Corporation with or into any other
trust, entity or entities, or a sale, lease, consolidation, conveyance or
disposition of all or substantially all of the assets of the Corporation or the
effectuation by the Corporation of a transaction or series of related
transactions in which more than 50% of the voting power of the Corporation is
disposed of, shall not be deemed to be a liquidation, dissolution or winding up
of the affairs of the Corporation within the meaning of this Section 3.

    4.   Redemption.

         (a) Shares of Series A Preferred Stock are not redeemable prior to June
11, 2004, except that each share of Series A Preferred Stock is redeemable as
provided in Article VII of the Charter of the Corporation. On and after June 11,
2004, the Corporation at its option upon not less than 30 nor more than 60 days'
written notice, may redeem outstanding shares of Series A Preferred Stock, in
whole or in part, at any time or from time to time, for cash at a redemption
price of $25.00 per share, plus an amount equal to all dividends accrued and
unpaid thereon to the date fixed for redemption (except as provided below),
without interest. The redemption price of shares of Series A Preferred Stock
(other than the portion thereof consisting of accrued and unpaid dividends) is
payable solely out of proceeds from the sale of other stock of the Corporation,
which may include any equity securities, Common Stock, Preferred


                                       3
<PAGE>


Stock, depositary shares, interests, participations or other ownership interests
in the Corporation however designated and any rights (other than debt securities
convertible into or exchangeable for equity securities), warrants or options to
purchase any thereof. Holders of shares of Series A Preferred Stock to be
redeemed shall surrender such shares of Series A Preferred Stock at the place
designated in such notice and shall be entitled to the redemption price and any
accrued and unpaid dividends payable upon such redemption following such
surrender. If fewer than all of the outstanding shares of Series A Preferred
Stock are to be redeemed, the number of shares to be redeemed will be determined
by the Corporation and such shares will be redeemed pro rata from the holders of
record of such shares in proportion to the number of such shares held by such
holders (with adjustments to avoid redemption of fractional shares) or by any
other equitable method determined by the Corporation.

         (b) Unless full cumulative dividends on all outstanding shares of
Series A Preferred Stock shall have been or contemporaneously are declared and
paid or declared and a sum sufficient for the payment thereof set apart for
payment for all past dividend periods and the then current dividend period, no
shares of Series A Preferred Stock or Parity Stock shall be redeemed unless all
outstanding shares of Series A Preferred Stock or Parity Stock are
simultaneously redeemed; provided, however, that the foregoing shall not prevent
the exchange by the Corporation of shares of Series A Preferred Stock or Parity
Stock for an equal number of shares of Excess Stock (as defined in the Charter)
in accordance with Article VII of the Charter of the Corporation or the purchase
or acquisition of shares of Series A Preferred Stock pursuant to a purchase or
exchange offer made on the same terms to holders of all outstanding shares of
Series A Preferred Stock. Furthermore, unless full cumulative dividends on all
outstanding shares of Series A Preferred Stock shall have been or
contemporaneously are declared and paid or declared and a sum sufficient for the
payment thereof set apart for payment for all past dividend periods and the then
current dividend period, the Corporation shall not purchase or otherwise acquire
directly or indirectly any shares of Series A Preferred Stock (except by
exchange for shares of stock of the Corporation ranking junior to Series A
Preferred Stock as to dividends and upon liquidation); provided, however, that
the foregoing shall not prevent exchange by the Corporation of shares of Series
A Preferred Stock or Parity Stock for an equal number of shares of Excess Stock
in accordance with Article VII of the Charter of the Corporation or the purchase
or acquisition of shares of Series A Preferred Stock pursuant to a purchase or
exchange offer made on the same terms to holders of all outstanding shares of
Series A Preferred Stock.

         (c) Notice of redemption will be given by publication in a newspaper of
general circulation in the City of New York, such publication to be made once a
week for two successive weeks commencing not less than 30 nor more than 60 days
prior to the redemption date. A similar notice of redemption will be mailed at
least 30 days but not more than 60 days before the redemption date to each
holder of record of shares of Series A Preferred Stock at the address shown on
the share transfer books of the Corporation. No failure to give such notice or
any defect therein in the mailing thereof shall affect the validity of the
proceeding for the redemption of any shares of Series A Preferred Stock except
as to the holder to whom notice was defective or not given. Each notice shall
state: (i) the redemption date; (ii) the number of shares of Series A Preferred
Stock to be redeemed; (iii) the redemption price per share; (iv) the place or
places where certificates for shares of Series A Preferred Stock are to be
surrendered for payment of the redemption price; and (v) that dividends on
shares of Series A Preferred Stock will cease to accrue on such redemption date.
If fewer than all shares of Series A Preferred Stock are to be redeemed, the
notice mailed to each such holder thereof shall also specify the number of
shares of Series A Preferred Stock to be redeemed from each such holder. If
notice of redemption of any shares of Series A Preferred Stock has been given
and if the funds necessary for such redemption have been set aside by the
Corporation in trust for the benefit of the holders of shares of Series A
Preferred Stock so called for redemption, then from and after the redemption
date, dividends will cease to accrue on such shares of Series A Preferred Stock,
such shares of Series A Preferred Stock shall no longer be deemed outstanding
and all rights of the holders of such shares will terminate, except the right to
receive the redemption price.



                                       4
<PAGE>


         (d) Immediately prior to any redemption of Series A Preferred Stock,
any accumulated and unpaid dividends through the redemption date shall be paid
in cash, unless a redemption date falls after a Dividend Record Date and prior
to the corresponding Dividend Payment Date, in which case each holder of Series
A Preferred Stock at the close of business on such Dividend Record Date shall be
entitled to the dividend payable on such shares on the corresponding Dividend
Payment Date notwithstanding the redemption of such shares between such Dividend
Record Date and the corresponding Dividend Payment Date or our default in the
payment of the dividend due. Except as provided above, the Corporation will make
no payment or allowance for unpaid dividends, whether or not in arrears, on
shares of Series A Preferred Stock which have been called for redemption.

         (e) Series A Preferred Stock will not be subject to any sinking fund or
mandatory redemption, except as provided in Article VII of the Charter of the
Corporation.

    5.   Voting Rights

         (a) Except as indicated in this Section 5, the holders of shares of
Series A Preferred Stock will have no voting rights.

         (b) If six or more quarterly dividends (whether or not consecutive)
payable on shares of Series A Preferred Stock or any Parity Preferred (as
defined below) are in arrears (a "Preferred Dividend Default"), whether or not
earned or declared, the number of directors then constituting the Board of
Directors of the Corporation will automatically be increased by two, and the
holders of shares of Series A Preferred Stock, voting together as a class with
the holders of shares of any other series of Preferred Stock ranking on a parity
with the Series A Preferred Stock as to dividends ("Parity Preferred") upon
which like voting rights have been conferred and are exercisable, will have the
right to elect two directors to serve on the Corporation's Board of Directors at
a special meeting called by of the holders of record of at least 20% of the
Series A Preferred Stock or the holders of record of at least 20% of any series
of Parity Preferred so in arrears (unless such request is received less than 90
days before the date fixed for the next annual or special meeting of
stockholders) and at each subsequent annual meeting until all dividends
accumulated on such shares of Series A Preferred Stock and Parity Preferred for
the past dividend periods and the dividend for the then current dividend period
shall have been fully paid or declared and a sum sufficient for the payment
thereof set aside for payment. A quorum for any such meeting shall exist if at
least a majority of the outstanding shares of Series A Preferred Stock and
shares of Parity Preferred upon which like voting rights have been conferred and
are exercisable are represented in person or by proxy at such meeting. Such
directors shall be elected upon the affirmative vote of a plurality of the
shares of Series A Preferred Stock and such Parity Preferred present and voting
in person or by proxy at a duly called and held meeting at which a quorum is
present. If and when all accumulated dividends and the dividend for the then
current dividend period on the Series A Preferred Stock shall have been paid in
full or set aside for payment in full, the holders thereof shall be divested of
the foregoing voting rights (subject to revesting in the event of each and every
Preferred Dividend Default) and, if all accumulated dividends and the dividend
for the then current period have been paid in full or declared and set aside for
payment in full on all series of Parity Preferred upon which like voting rights
have been conferred and are exercisable, the term of office of each director so
elected shall immediately terminate. The directors so elected shall each be
entitled to one vote per director on any matter.

         (c) So long as any shares of Series A Preferred Stock remain
outstanding, the Corporation will not without the affirmative vote or consent of
the holders of at least two-thirds of the shares of the Series A Preferred Stock
outstanding at the time, given in person or by proxy, either in writing or at a
meeting (voting separately as a class), (a) authorize or create, or increase the
authorized or issued amount of, any class or series of stock ranking senior to
the Series A Preferred Stock with respect to payment of dividends or the
distribution of assets upon liquidation, dissolution or winding up or


                                       5

<PAGE>


reclassify any authorized stock of the Company into such shares, or create,
authorize or issue any obligation or security convertible into or evidencing the
right to purchase any such shares; or (b) amend, alter or repeal the provisions
of the Corporation's Charter or these Articles Supplementary, whether by merger,
consolidation or otherwise (an "Event"), so as to materially and adversely
affect any right, preference, privilege or voting power of the Series A
Preferred Stock or the holders thereof; provided, however, with respect to the
occurrence of any Event set forth in (b) above, so long as the Series A
Preferred Stock remains outstanding with the terms thereof materially unchanged,
or if the Corporation is not the surviving entity and the successor entity
issues to holders of Series A Preferred Stock preferred shares with
substantially identical rights, privileges, preferences and voting powers as the
Series A Preferred Stock, the occurrence of any such Event shall not be deemed
to materially and adversely affect such rights, preferences, privileges or
voting power of holders of the Series A Preferred Stock and provided further
that (i) any increase in the amount of the authorized Preferred Stock or the
creation or issuance of any other series of Preferred Stock, or (ii) any
increase in the amount of authorized shares of such series, in each case ranking
on a parity with or junior to the Series A Preferred Stock with respect to
payment of dividends or the distribution of assets upon liquidation, dissolution
or winding up, shall not require the vote of the holders of the Series A
Preferred Stock.

         (d) Except as provided above, the holders of Series A Preferred Stock
are not entitled to vote on any merger or consolidation involving the
Corporation, on any share exchange or on a sale of all or substantially all of
the assets of the Corporation.

    6.   Conversion.

         The shares of Series A Preferred Stock are not convertible into or
exchangeable for any other property or securities of the Corporation, except
that each share of Series A Preferred Stock is exchangeable into Excess Stock as
provided in Article VII of the Charter of the Corporation.

    7.   Status of Redeemed Stock.

         In the event any shares of Series A Preferred Stock shall be redeemed
pursuant to Section 4 hereof, the shares so redeemed shall revert to the status
of authorized but unissued shares of Series A Preferred Stock available for
future issuance or reclassification by the Corporation.

    SECOND: The Shares have been classified and designated by the Board of
Directors under the authority contained in the Charter.

    THIRD: These Articles Supplementary have been approved by the Board of
Directors in the manner and by the vote required by law.

    FOURTH: The undersigned Chief Executive Officer of the Corporation
acknowledges these Articles Supplementary to be the corporate act of the
Corporation and, as to all matters or facts required to be verified under oath,
the undersigned Chief Executive Officer acknowledges that to the best of his
knowledge, information and belief, these matters and facts are true in all
material respects and that this statement is made under the penalties for
perjury.


                                       6
<PAGE>


    IN WITNESS WHEREOF, ALEXANDRIA REAL ESTATE EQUITIES, INC. has caused
these Articles Supplementary to be signed in its name and on its behalf by
its Senior Vice President and attested to by its Assistant Secretary on
June 9, 1999.

ATTEST:                                 ALEXANDRIA REAL ESTATE EQUITIES, INC.


/s/ Lynn Anne Shapiro                   /s/ Peter J. Nelson
- ---------------------------------       --------------------------------------
Lynn Anne Shapiro,                      Peter J. Nelson, Senior Vice President
     Assistant Secretary















                                       7

<PAGE>

                                                                   EXHIBIT 4.2

        TEMPORARY CERTIFICATE--EXCHANGEABLE FOR DEFINITIVE CERTIFICATE
                          WHEN READY FOR DELIVERY

            9.50% SERIES A                      9.50% SERIES A
              CUMULATIVE                          CUMULATIVE
              REDEEMABLE                          REDEEMABLE
           PREFERRED STOCK                     PREFERRED STOCK

        NUMBER                    [LOGO]                      SHARES
      AR__________
                                ALEXANDRIA
                        REAL ESTATE EQUITIES, INC.

INCORPORATED UNDER THE LAWS OF                     SEE REVERSE FOR IMPORTANT
    THE STATE OF MARYLAND                       NOTICE ON TRANSFER RESTRICTIONS
                                                     AND OTHER INFORMATION

                                                        CUSIP 015271 20 B


       THIS CERTIFIES THAT





       IS THE RECORD HOLDER OF

       FULLY PAID AND NONASSESSABLE SHARES OF THE 9.50% SERIES A CUMULATIVE
REDEEMABLE PREFERRED STOCK, $.01 PAR VALUE PER SHARE (THE "SERIES A PREFERRED
STOCK"), OF
- -----------------------ALEXANDRIA REAL ESTATE EQUITIES, INC.-------------------
(the "Company") transferable on the books of the Company by the holder hereof
in person or by duly authorized agent upon surrender of this Certificate
properly endorsed. This Certificate is not valid until countersigned by the
"Transfer Agent and registered by the Registrar. This Certificate and the
shares represented hereby are issued an shall be subject to all of the
provisions of the charter (the "Charter") and the Bylaws of the Company and
any amendments thereto.

   WITNESS the seal of the Company and the facsimile signature of its duly
authorized officers.

Dated:

/s/ PETER J. NELSON                               /s/ J. M. SUDARSKY
    SECRETARY                   [SEAL]                 CHAIRMAN


COUNTERSIGNED AND REGISTERED
              AMERICAN STOCK TRANSFER & TRUST COMPANY
                                           TRANSFER AGENT AND REGISTRAR

BY

                                                  AUTHORIZED SIGNATURE
<PAGE>

     THE COMPANY IS AUTHORIZED TO ISSUE TWO CLASSES OF STOCK WHICH ARE
DESIGNATED AS COMMON STOCK AND PREFERRED STOCK. THE PREFERRED STOCK MAY BE
ISSUED IN ONE OR MORE SERIES OR CLASSES. THE BOARD OF DIRECTORS IS AUTHORIZED
TO DETERMINE THE PREFERENCES, LIMITATIONS AND RELATIVE RIGHTS OF EACH SERIES
OR CLASS OF PREFERRED STOCK BEFORE THE ISSUANCE OF ANY SUCH SERIES OR CLASS
OF PREFERRED STOCK. THE COMPANY WILL FURNISH, WITHOUT CHARGE, TO ANY
SHAREHOLDER MAKING A REQUEST THEREFOR, A COPY OF THE COMPANY'S CHARTER AND A
FULL STATEMENT OF THE INFORMATION REQUIRED BY SECTION 2-211(B) OF THE
CORPORATIONS AND ASSOCIATIONS ARTICLE OF THE ANNOTATED CODE OF MARYLAND WITH
RESPECT TO THE DESIGNATIONS AND ANY PREFERENCES, CONVERSION AND OTHER RIGHTS,
VOTING POWERS, RESTRICTIONS, LIMITATIONS AS TO DIVIDENDS AND OTHER
DISTRIBUTIONS, QUALIFICATIONS AND TERMS AND CONDITIONS OF REDEMPTION OF THE
STOCK OF EACH CLASS WHICH THE COMPANY HAS THE AUTHORITY TO ISSUE AND, SINCE
THE COMPANY IS AUTHORIZED TO ISSUE PREFERRED STOCK IN SERIES OR CLASSES, (i)
THE DIFFERENCES IN THE RELATIVE RIGHTS AND PREFERENCES BETWEEN THE SHARES OF
EACH SERIES OR CLASS TO THE EXTENT SET, AND (ii) THE AUTHORITY OF THE BOARD
OF DIRECTORS TO SET SUCH RIGHTS AND PREFERENCES OF SUBSEQUENT SERIES OR
CLASSES. REQUEST FOR SUCH WRITTEN STATEMENT MUST BE DIRECTED TO THE SECRETARY
OF THE COMPANY AT ITS PRINCIPAL OFFICE. THE FOREGOING SUMMARY DOES NOT
PURPORT TO BE COMPLETE AND IS SUBJECT TO AND QUALIFIED IN ITS ENTIRETY BY
REFERENCE TO THE CHARTER OF THE COMPANY.

     The shares of Series A Preferred Stock represented by this Certificate
are subject to restrictions on transfer for the purpose of establishing or
maintaining the Company's status as a real estate investment trust under the
Internal Revenue Code of 1986, as amended (the "Code"). No person may
Beneficially Own shares in excess of the Ownership Limit, which may increase
or decrease from time to time, unless such Person is an Excepted Holder. Any
Person who attempts to beneficially own shares in violation of the above
limitation must immediately notify the Company. If the restrictions on
ownership or transfer are violated, the shares represented hereby will be
automatically exchanged for shares of Excess Stock, which will be held in
trust for a Charitable Beneficiary. The foregoing is qualified in its
entirety by reference to the Charter and all capitalized terms in this legend
have the meanings defined in the Charter. The Company will furnish a copy of
the Charter to any stockholder of the Company on request and without charge.
Such request must be made to the Secretary of the Company at the Company's
principal office.

     KEEP THIS CERTIFICATE IN A SAFE PLACE. IF IT IS LOST, STOLEN, OR
DESTROYED THE COMPANY WILL REQUIRE A BOND OF INDEMNITY AS A CONDITION TO THE
ISSUANCE OF A REPLACEMENT CERTIFICATE.

     The following abbreviations, when used in the inscription on the face of
this certificate, shall be construed as though they were written out in
full according to applicable laws or regulations:

  TEN COM -- as tenants in common
  TEN ENT -- as tenants by the entireties
  JT TEN  -- as joint tenants with right of
             survivorship and not as tenants
             in common

                UNIF GIFT MIN ACT -- ...............Custodian...............
                                         (Cust)                 (Minor)
                                     under Uniform Gifts to Minors
                                     Act.................................
                                                    (State)
                UNIF TRF MIN ACT --  ...........Custodian (until age.......)
                                        (Cust)
                                     ................under Uniform Transfers
                                         (Minor)
                                     to Minors Act..........................
                                                         (State)

    Additional abbreviations may also be used though not in the above list.

FOR VALUE RECEIVED, ____________________ hereby sell, assign and transfer unto


PLEASE INSERT SOCIAL SECURITY OR OTHER
   IDENTIFYING NUMBER OF ASSIGNEE

______________________________________________________________________________
 (PLEASE PRINT OR TYPEWRITE NAME AND ADDRESS, INCLUDING ZIP CODE, OF ASSIGNEE)

______________________________________________________________________________

______________________________________________________________________________

_______________________________________________________________________ Shares
of the preferred stock represented by the within Certificate, and do hereby
irrevocably constitute and appoint

________________________________________________________________________ Agent
to transfer the said stock on the books of the within named Company with full
power of substitution in the premises.

Dated _______________________

                          X _________________________________________________

                          X _________________________________________________
                    NOTICE: THE SIGNATURE(S) TO THIS ASSIGNMENT MUST CORRESPOND
                            WITH THE NAME(S) AS WRITTEN UPON THE FACE OF THE
                            CERTIFICATE IN EVERY PARTICULAR, WITHOUT ALTERATION
                            OR ENLARGEMENT OR ANY CHANGE WHATEVER.

Signature(s) Guaranteed

By________________________________________________
THE SIGNATURE(S) MUST BE GUARANTEED BY AN ELIGIBLE
GUARANTOR INSTITUTION (BANKS, STOCKBROKERS, SAVINGS
AND LOAN ASSOCIATIONS AND CREDIT UNIONS WITH
MEMBERSHIP IN AN APPROVED SIGNATURE GUARANTEE
MEDALLION PROGRAM), PURSUANT TO S.E.C. RULE 17Ad-15.

<PAGE>

                                                                    EXHIBIT 12.1


                       ALEXANDRIA REAL ESTATE EQUITIES, INC.

        COMPUTATION OF CONSOLIDATED RATIO OF EARNINGS TO COMBINED FIXED
                      CHARGES AND PREFERRED STOCK DIVIDENDS
                          (in thousands, except ratios)



<TABLE>
<CAPTION>

                                                                                                                       The Period
                                                                                                                       October 27,
                                                                                                                          1994
                                                      For the                                                          (inception)
                                                    Six Months                     Year Ended December 31,               though
                                                   Ended June 30,   ----------------------------------------------     December 31,
                                                       1999           1998         1997        1996         1995           1994
                                                   --------------   -------      -------      -------      -------     ------------
<S>                                                <C>              <C>          <C>          <C>          <C>         <C>
Earnings (Loss):................................      $11,115       $19,403      $(2,797)     $ 2,175      $   866        $(648)
Add Back:
  Interest Expense..............................        9,813        14,033        7,043        6,327      $ 3,553          328
  Write-off of Unamortized Loan Costs...........          --            --         2,295         --          --             --
  Acquisition LLC Financing Costs...............          --            --         6,973         --          --             --
                                                      -------       -------      -------      -------      -------        -----
    Earnings Available for Fixed Charges........       20,928        33,436      $13,514      $ 8,502      $ 4,419        $(320)
                                                      -------       -------      -------      -------      -------        -----
Combined Fixed Charges:
  Interest Incurred.............................       11,366        16,232      $ 7,139      $ 6,327      $ 3,553        $ 328
  Write-off of Unamortized Loan Costs(a)........          --            --         2,295          --           --           --
  Acquisition LLC Financing Costs(b)............          --            --         6,973          --           --           --
  Preferred Dividends...........................          204           --         3,038        1,590          --           --
                                                      -------       -------      -------      -------      -------        -----
    Fixed Charges...............................      $11,570        16,232      $19,445      $ 7,917      $ 3,553        $ 328
                                                      -------       -------      -------      -------      -------        -----

Ratio of Earnings to Fixed Charges and Preferred
  Stock Dividends(c)............................         1.81          2.06         0.69         1.07         1.24          --
Excess of Fixed Charges Over Earnings...........          --        $   --       $ 5,931      $   --       $   --         $ 648
</TABLE>

- -------------------
(a)  This amount represents unamortized loan costs associated with debt
     retired in connection with the IPO.

(b)  This amount represents the portion of the purchase price of the
     membership interests in ARE Acquisitions, LLC (the "Acquisition LLC")
     paid by the Company in excess of the cost incurred by the Acquisition
     LLC to acquire the three Life Science Facilities owned by it.

(c)  For purposes of calculating the consolidated ratio of earnings to
     combined fixed charges and preferred stock dividends, earnings consist
     of earnings before income taxes and fixed charges.  Fixed charges consist
     of interest incurred (including amortization of deferred financing costs
     and capitalized interest), write-off of unamortized loan costs,
     Acquisition LLC Financing Costs (see Note (b)), and preferred stock
     dividends.



<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM CONDENSED
CONSOLIDATED BALANCE SHEETS AND CONDENSED CONSOLIDATED INCOME STATEMENTS FOUND
IN THE COMPANY'S FORM 10-Q.
</LEGEND>
<MULTIPLIER> 1,000

<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1999
<PERIOD-START>                             APR-01-1999
<PERIOD-END>                               JUN-30-1999
<CASH>                                           7,289
<SECURITIES>                                         0
<RECEIVABLES>                                    8,518
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0
<PP&E>                                         551,675
<DEPRECIATION>                                  25,697
<TOTAL-ASSETS>                                 562,312
<CURRENT-LIABILITIES>                                0
<BONDS>                                        276,011
                                0
                                     38,588
<COMMON>                                           136
<OTHER-SE>                                     224,236
<TOTAL-LIABILITY-AND-EQUITY>                   562,312
<SALES>                                              0
<TOTAL-REVENUES>                                21,094
<CGS>                                                0
<TOTAL-COSTS>                                    4,736
<OTHER-EXPENSES>                                 5,691
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               4,850
<INCOME-PRETAX>                                  5,817
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                              5,817
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     5,817
<EPS-BASIC>                                       0.41
<EPS-DILUTED>                                     0.41


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission