Maryland | 001-34855 | 76-0594970 | ||
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
2600 South Gessner, Suite 500, Houston, Texas | 77063 | |
(Address of principal executive offices) | (Zip Code) |
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions: | |
[ ] | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
[ ] | Soliciting material pursuant to Rule #14a-12 under the Exchange Act (17 CFR 240.14a-12) |
[ ] | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
[ ] | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
(b) | Pro Forma Financial Information. The following financial information is filed as Exhibit 99.1 to this Current Report on Form 8-K and incorporated herein by reference. |
Exhibit No. | Description |
Whitestone REIT | |||
(Registrant) | |||
Date: | May 17, 2018 | By: /s/ David K. Holeman | |
Name: David K. Holeman Title: Chief Financial Officer |
Whitestone REIT | BLVD Place | Pro Forma Adjustments | Pro Forma Consolidated | |||||||||||||
(A) | (B) | (C) | ||||||||||||||
Property revenues | ||||||||||||||||
Rental revenues | $ | 94,568 | $ | 3,691 | $ | 284 | (1) | $ | 98,543 | |||||||
Other revenues | 31,391 | 1,784 | — | 33,175 | ||||||||||||
Total property revenues | 125,959 | 5,475 | 284 | 131,718 | ||||||||||||
Property expenses | ||||||||||||||||
Property operation and maintenance | 24,213 | 772 | — | 24,985 | ||||||||||||
Real estate taxes | 17,897 | 1,126 | — | 19,023 | ||||||||||||
Total property expenses | 42,110 | 1,898 | — | 44,008 | ||||||||||||
Other expenses (income) | ||||||||||||||||
General and administrative | 23,949 | — | — | 23,949 | ||||||||||||
Depreciation and amortization | 27,240 | — | 923 | (2) | 28,163 | |||||||||||
Interest expense | 23,651 | — | 1,178 | (3) | 24,829 | |||||||||||
Interest, dividend and other investment income | (410 | ) | — | — | (410 | ) | ||||||||||
Total other expense | 74,430 | — | 2,101 | 76,531 | ||||||||||||
Income before gain (loss) on sale or disposal of properties or assets and income taxes | 9,419 | 3,577 | (1,817 | ) | 11,179 | |||||||||||
Provision for income taxes | (386 | ) | — | (31 | ) | (4) | (417 | ) | ||||||||
Gain on sale of properties | 16 | — | — | 16 | ||||||||||||
Loss on sale or disposal of assets | (183 | ) | — | — | (183 | ) | ||||||||||
Net income | 8,866 | 3,577 | (1,848 | ) | 10,595 | |||||||||||
Redeemable operating partnership units | 254 | — | 51 | (5) | 305 | |||||||||||
Non-controlling interests in Consolidated Partnership | 278 | — | — | 278 | ||||||||||||
Less: Net income attributable to noncontrolling interests | 532 | — | 51 | 583 | ||||||||||||
Net income attributable to Whitestone REIT | $ | 8,334 | $ | 3,577 | $ | (1,899 | ) | $ | 10,012 | |||||||
Basic Earnings Per Share: | $ | 0.22 | $ | 0.25 | ||||||||||||
Diluted Earnings Per Share: | $ | 0.22 | $ | 0.25 | ||||||||||||
Weighted-average common shares outstanding: | ||||||||||||||||
Basic (6) | 35,428 | 37,933 | ||||||||||||||
Diluted (6) | 36,255 | 38,760 |
1. | Adjustments to the Unaudited Pro Forma Consolidated Statement of Income |
A. | Reflects the historical condensed consolidated statement of operations of Whitestone for the year ended December 31, 2017. Please refer to Whitestone's historical consolidated financial statements and notes thereto included in Whitestone's Annual Report on Form 10-K for the year ended December 31, 2017. |
B. | Reflects the statement of revenues and certain operating expenses of the Property for the period from January 1, 2017 through May 25, 2017. |
C. | The adjustments to the unaudited pro forma consolidated statement of income for the year ended December 31, 2017 are as follows: |
1. | The figure for the Property represents the estimated revenue adjustment for in-place leases for the period from January 1, 2017 through May 25, 2017. |
2. | The figure for the Property represents the depreciation of the building (over 39 years) based on the purchase price allocation in accordance with U.S. generally accepted accounting principles, assuming the acquisition of the Property took place on January 1, 2017. |
3. | The figure for the Property represents the interest expense based on the $80.0 million non-recourse loan secured by the Property at a fixed interest rate of 3.72% per annum, assuming the acquisition of the Property took place on January 1, 2017. |
4. | The figure for the Property represents the Texas Margin tax expense, which is computed by applying the applicable tax rate (0.75% for Whitestone) to the profit margin, which is determined for Whitestone as total revenue less a 30% standard deduction. |
5. | The figure for the Property represents the net income attributable to limited partners in the Operating Partnership. As of December 31, 2017, limited partners owned a 2.96% interest in the Operating Partnership. The limited partners' ownership percentage does not reflect the sale by Whitestone of 8,018,500 common shares in April 2017, assuming the sale of the common shares took place on January 1, 2017, as the related impact on ownership percentage is minimal. |
6. | Pro forma weighted averages reflect the sale by Whitestone of 8,018,500 common shares in April 2017, a portion of the proceeds of which was used to fund a portion of the purchase price of the Property, assuming the sale of the common shares took place on January 1, 2017. |