8-K 1 f8khtml.htm HTML FORMAT UNITED STATES

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549


FORM 8-K


CURRENT REPORT

Pursuant to Section 13 or 15(d)
of the
Securities Exchange Act of 1934

Date of Report (Date of earliest event reported):

N/A


 

PARKWAY PROPERTIES, INC.


(Exact name of registrant as specified in its charter)


Maryland

1-11533

74-2123597


(State or other jurisdiction of
incorporation or organization)

(Commission File Number)

(IRS Employer Identification Number)

One Jackson Place Suite 1000
188 East Capitol Street
P. O. Box 24647
Jackson, Mississippi 39225-4647


(Address of principal executive offices) (Zip Code)


                Registrant's telephone number, including area code

(601) 948-4091


 

(Former name, former address and former fiscal year, if changed since last report)

 


FORM 8-K

PARKWAY PROPERTIES, INC.


Item 5. Other Events.


       On December 20, 2001, Parkway Properties, Inc. ("Parkway") purchased the Bank of America Plaza (the "Nashville Purchase"), a 418,000 square foot office building in Nashville, Tennessee. Parkway acquired the Nashville Purchase for a purchase price of $30 million plus $1.5 million in closing costs and anticipated first year capital expenditures and leasing commissions. The purchase was funded with bank borrowings on a line of credit with J. P. Morgan Chase & Co. at a rate equal to the 30-day Libor rate plus 137.5 basis points and was 3.3125% at December 31, 2001.


       The twenty-story office building, located in the Nashville central business district, was constructed in 1977 and subsequently renovated in 1995 and 1999. The property is currently 89% leased and has a rent roll that includes five creditworthy, stable tenants which account for 77% of the building's total rentable square footage. Bank of America is the largest single tenant occupying 180,333 square feet (43% of the rentable square footage) under a lease that expires in 2012. Other national building tenants include the Boult, Cummings law firm (24%), Ernst & Young LLP (6%), Chicago Title (2%) and New York Life (2%).


Item 7. Financial Statements and Exhibits.


       (a)    Financial Statements


       The following audited financial statement of the Nashville Purchase for the year ended December 31, 2000 is attached hereto. Also included is the unaudited financial statement for the nine months ended September 30, 2001.


Page


       Report of Independent Auditors

3

       Statements of Rental Revenues and Direct Operating Expenses

4

       Notes to Statements of Rental Revenues and Direct Operating Expenses

5

   

       (b)    Pro Forma Consolidated Financial Statements

 
   

       The following unaudited Pro Forma Consolidated Financial Statements of Parkway are attached hereto:

 
   
 

Page


       Pro Forma Consolidated Financial Statements (Unaudited)

7

       Pro Forma Consolidated Balance Sheet (Unaudited) - As of September 30, 2001

8

       Pro Forma Consolidated Statement of Income (Unaudited) -

 

              For the Year Ended December 31, 2000

9

       Pro Forma Consolidated Statement of Income (Unaudited) -

 

              For the Nine Months Ended September 30, 2001

10

       Notes to Pro Forma Consolidated Financial Statements (Unaudited)

11

 



Report of Independent Auditors



The Board of Directors

Parkway Properties, Inc.


We have audited the accompanying statement of rental revenues and direct operating expenses of the Nashville Purchase for the year ended December 31, 2000. This statement is the responsibility of management. Our responsibility is to express an opinion on this statement based on our audit.


We conducted our audit in accordance with auditing standards generally accepted in the United States. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the statement of rental revenues and direct operating expenses is free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the statement. An audit also includes assessing the basis of accounting and accounting principles used and significant estimates made by management, as well as evaluating the overall statement presentation. We believe that our audit provides a reasonable basis for our opinion.


The accompanying statement was prepared for the purpose of complying with the rules and regulations of the Securities and Exchange Commission for inclusion in a Form 8-K of Parkway Properties, Inc., as described in Note 2, and is not intended to be a complete presentation of the Nashville Purchase revenues and expenses.


In our opinion, the statement of rental revenue and direct operating expenses referred to above presents fairly, in all material respects, the rental revenues and direct operating expenses described in Note 2 of the Nashville Purchase for the year ended December 31, 2000, in conformity with accounting principles generally accepted in the United States.


We have compiled the accompanying statement of rental revenues and direct operating expenses of the Nashville Purchase for the nine months ended September 30, 2001 in accordance with the Statement on Standards for Accounting and Review Services issued by the American Institute of Certified Public Accountants. A compilation is limited to presenting in the form of a financial statement information that is the representation of management. We have not audited or reviewed the statement of rental revenues and direct operating expenses of the Nashville Purchase for the nine months ended September 30, 2001 and, accordingly, do not express an opinion or any other form of assurance on the statement.



Jackson, Mississippi                                      ey

December 19, 2001


The Nashville Purchase

Statements of Rental Revenues
and Direct Operating Expenses

 

Year Ended

Nine Months Ended

 

December 31, 2000

September 30, 2001


   

(unaudited)

Rental revenue

   

       Minimum rents

$5,429,700

$3,707,002

       Reimbursed charges

1,131,486

856,761

       Other income

670,572

513,264


 

7,231,758

5,077,027

     

Direct operating expenses

   

       Utilities

759,710

577,906

       Real estate taxes

587,836

511,498

       Maintenance services and supplies

182,217

111,886

       Janitorial services and supplies

335,649

256,493

       Management fees

235,000

166,591

       Salaries and wages

658,957

504,877

       Administrative and miscellaneous expenses

354,331

255,109


 

3,113,700

2,384,360


 

$4,118,058

$2,692,667





See accompanying notes.


 

The Nashville Purchase

Notes to Statements of Rental Revenues
and Direct Operating Expenses

December 31, 2000



1.    Organization and Significant Accounting Policies


Description of Property


On December 20, 2001, Parkway Properties, Inc. ("Parkway") purchased the fee simple interest in the Bank of America Plaza office building located at 414 Union Avenue in Nashville, Tennessee (the "Nashville Purchase") from an unrelated party. The Nashville Purchase contains approximately 418,000 (unaudited) net rentable square feet of office space.


Rental Revenue


Minimum rents from leases are accounted for ratably over the term of each lease. Tenant reimbursements are recognized as revenue as the applicable services are rendered or expenses incurred.


The future minimum rents on the Nashville Purchase's non-cancelable operating leases at December 31, 2000 are as follows:

Year

Amount


2001

$  4,831,998

2002

4,636,131

2003

4,549,330

2004

3,479,314

2005

2,357,347

Thereafter

8,812,249


 

$28,666,369



The above amounts do not include tenant reimbursements for utilities, taxes, insurance and common area maintenance.


2.     Basis of Accounting


The accompanying statement of rental revenues and direct operating expenses is presented on the accrual basis. The statement has been prepared in accordance with the applicable rules and regulations of the Securities and Exchange Commission for real estate properties acquired. Accordingly, the statement excludes certain expenses not comparable to the proposed future operations of the Nashville Purchase such as depreciation and mortgage interest expense. Management is not aware of any material factors relating to the Nashville Purchase that would cause the reported financial information not to be necessarily indicative of future operating results.



3.     Management Fees


       Management fees of approximately 3.5% of revenues received from the operations of the Nashville Purchase were paid to an unrelated management company.


PARKWAY PROPERTIES, INC.

Pro Forma Consolidated Financial Statements

(Unaudited)



       The following unaudited pro forma consolidated balance sheet as of September 30, 2001 and pro forma consolidated statements of income of Parkway Properties, Inc. ("Parkway") for the year ended December 31, 2000 and nine months ended September 30, 2001 give effect to the Nashville Purchase and the Chicago Purchase as these terms are defined in the Notes to Pro Forma Unaudited Financial Statements. The pro forma consolidated financial statements have been prepared by management of Parkway based upon the historical financial statements of Parkway and the adjustments and assumptions in the accompanying notes to the pro forma consolidated financial statements.


       The pro forma consolidated balance sheet sets forth the effect of Parkway's Nashville Purchase, including the short-term bank borrowings, placement of non-recourse mortgage debt and the issuance of Series B Cumulative Convertible Preferred Stock ("Related Financings") as if they had been consummated on September 30, 2001.


       The pro forma consolidated statements of income set forth the effects of the Nashville Purchase, the Chicago Purchase and Related Financings as if each had been consummated on January 1, 2000.


       These pro forma consolidated financial statements may not be indicative of the results that actually would have occurred if the Nashville Purchase, the Chicago Purchase and Related Financing had occurred on the date indicated or which may be obtained in the future. The pro forma consolidated financial statements should be read in conjunction with the consolidated financial statements and notes of Parkway included in its annual report on Form 10-K for the year ended December 31, 2000.


PARKWAY PROPERTIES, INC. AND SUBSIDIARIES
PRO FORMA CONSOLIDATED BALANCE SHEET
September 30, 2001
(Unaudited)

Parkway

Historical

Pro Forma

Adjustments (1)

Parkway

Pro Forma

   

(In thousands)

 

Assets

     

Real estate related investments:

     

       Office and parking properties

$832,958 

$31,500

$864,458 

       Accumulated depreciation

(73,690)

-

(73,690)


 

759,268 

31,500

790,768 

       Land held for sale

3,733 

-

3,733 

       Note receivable from Moore Building Associates LP

5,507 

-

5,507 

       Mortgage loans

879 

-

879 

       Real estate partnership

394 

-

394 


 

769,781 

31,500

801,281 

Interest, rents receivable and other assets

29,634 

-

29,634 

Cash and cash equivalents

1,535 

-

1,535 


 

$800,950

$31,500

$832,450 


Liabilities

     

Notes payable to banks

$ 67,427 

$31,500

$ 98,927 

Mortgage notes payable without recourse

322,869 

-

322,869 

Accounts payable and other liabilities

31,531 

-

31,531 


 

421,827 

31,500

453,327 


Stockholders' Equity

     

8.75% Series A Preferred stock, $.001 par value,

     

       2,750,000 shares authorized and 2,650,000 shares

     

       issued and outstanding

66,250 

-

66,250 

8.34% Series B Cumulative Convertible Preferred

     

       stock, $.001 par value, 2,142,857 shares

     

       issued and outstanding

75,000 

-

75,000 

Common stock, $.001 par value, 67,250,000 shares

     

       authorized, 9,272,181 shares issued and outstanding

-

Additional paid-in capital

196,743 

-

196,743 

Unearned compensation

(2,737)

-

(2,737)

Accumulated other comprehensive loss

(1,689)

-

(1,689)

Retained earnings

45,547 

-

45,547 


 

379,123 

-

379,123 


 

$800,950 

$31,500

$832,450 






See accompanying notes


PARKWAY PROPERTIES, INC. AND SUBSIDIARIES
PRO FORMA CONSOLIDATED STATEMENT OF INCOME
FOR THE YEAR ENDED DECEMBER 31, 2000
(Unaudited)

 

Parkway

Historical

Pro Forma

Adjustments (3)

Parkway

Pro Forma

 

(In thousands, except per share data)


Revenues

       

Income from office and parking properties

$118,970 

$  29,124 

(a)

$148,094 

Dividend income

1,205 

 

1,205 

Management company income

922 

 

922 

Interest on note receivable from Moore Building Associates LP

805 

 

805 

Incentive management fee from Moore Building Associates LP

191 

 

191 

Interest on cash equivalents

216 

 

216 

Interest on mortgage loans

90 

 

90 

Deferred gains and other income

125 

 

125 


 

122,524

29,124 

 

151,648


Expenses

       

Office and parking properties:

       

       Operating expense

49,397 

13,412 

(a)

62,809 

       Interest expense:

       

              Contractual

16,195 

7,802 

(c)

23,997 

              Amortization of loan costs

176 

 

176 

       Depreciation and amortization

19,651 

4,973 

(a)

24,624 

Operating expense for other real estate properties

60 

 

60 

Interest expense on bank notes:

       

              Contractual

6,389 

1,509 

(d)

7,898 

              Amortization of loan costs

538 

 

538 

Management company expenses

738 

 

738 

General and administrative

3,951 

 

3,951 


 

97,095 

27,696 

 

124,791 


Income before gains and minority interest

25,429 

1,428 

 

26,857 

Gains on sales of real estate held for sale and

       

       real estate equity securities

9,471 

 

9,471 

Minority interest - unit holders

(4)

 

(4)


Net income

34,896 

1,428 

 

36,324 

Change in unrealized gain on real estate equity securities

821 

 

821 


Comprehensive income

$  35,717 

$ 1,428 

 

$  37,145 


Net income available to common stockholders:

       

Net income

$  34,896 

$ 1,428 

 

$  36,324 

Dividends on preferred stock

5,797 

 

5,797 

Dividends on convertible preferred stock

4,681 

 

4,681 


Net income available to common stockholders

$  29,099 

$(3,253)

 

$  25,846 


Net income per common share:

       

       Basic

$      2.96 

 

$      2.63 


       Diluted

$      2.93 

 

$      2.60 


Dividends per common share

$      2.12 

 

$      2.12 


Weighted average shares outstanding:

       

       Basic

9,825 

 

9,825 


       Diluted

9,926 

 

9,926 



See accompanying notes.


PARKWAY PROPERTIES, INC. AND SUBSIDIARIES
PRO FORMA CONSOLIDATED STATEMENT OF INCOME
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2001
(Unaudited)

 

 

Parkway

Historical

Pro Forma

Adjustments (3)

Parkway

Pro Forma

 

(In thousands, except per share data)


Revenues

       

Income from office and parking properties

$97,674 

$18,333

(b)

$116,007 

Dividend income

495 

-

 

495 

Management company income

624 

-

 

624 

Interest on note receivable from Moore Building Associates LP

642 

-

 

642 

Incentive management fee from Moore Building Associates LP

181 

-

 

181 

Interest on cash equivalents

92 

-

 

92 

Interest on mortgage loans

67 

-

 

67 

Deferred gains and other income

79 

-

 

79 


 

99,854 

18,333

 

118,187 


Expenses

       

Office and parking properties:

       

       Operating expense

40,998 

8,886

(b)

49,884 

       Interest expense:

       

              Contractual

14,500 

3,772

(c)

18,272 

              Amortization of loan costs

170 

-

 

170 

       Depreciation and amortization

16,916 

2,670

(d)

19,586 

Operating expense for other real estate properties

27 

-

 

27 

Interest expense on bank notes:

       

              Contractual

3,555 

1,004

(d)

4,559 

              Amortization of loan costs

499 

-

 

499 

Management company expenses

212 

-

 

212 

General and administrative

3,511 

-

 

3,511 


 

80,388 

16,332

 

96,720 


Income before gains and minority interest

19,466 

2,001

 

21,467 

Net gains on real estate held for sale, office properties

       

       and real estate equity securities

1,611 

-

 

1,611 

Minority interest - unit holders

(2)

-

 

(2)


Net income

21,075 

2,001

 

23,076 

Change in unrealized gain on real estate equity securities

(821)

-

 

(821)

Change in market value of interest rate swap

(1,689)

-

 

(1,689)


Comprehensive income

$18,565 

$  2,001

 

$20,566 


Net income available to common stockholders:

       

Net income

$21,075 

2,001

 

$23,076 

Dividends on preferred stock

4,348 

-

4,348 

Dividends on convertible preferred stock

1,684 

1,826

 

3,510 


Net income available to common stockholders

$15,043 

$     175

 

$15,218 


Net income per common share:

       

       Basic

$    1.61 

-

 

$    1.62 


       Diluted

$    1.59 

-

 

$    1.61 


Dividends per common share

$    1.82 

-

 

$    1.82 


Weighted average shares outstanding:

       

       Basic

9,369 

-

 

9,369 


       Diluted

9,472 

-

 

9,472 


 


See accompanying notes.


PARKWAY PROPERTIES, INC.
Notes to Pro Forma Consolidated Financial Statements
(Unaudited)

1.       On December 20, 2001, the Company purchased the fee simple interest in the Bank of America office building located at 414 Union Avenue (the "Nashville Purchase") in Nashville, Tennessee for $30,000,000. The total purchase price, including closing costs, anticipated first year capital expenditures and leasing commissions, is expected to be approximately $31,500,000.

2. On June 22, 2001, the Company purchased the fee simple interest in an office building located at 233 North Michigan Avenue and an adjacent four-level structured parking garage (the "Chicago Purchase") in Chicago, Illinois for $173,500,000. The total purchase price, including closing costs, anticipated first year capital expenditures and leasing commissions are expected to be approximately $175,050,000.

3.       The pro forma adjustments to the Consolidated Statement of Income for the year ended December 31, 2000 and nine months ended September 30, 2001 set forth the effects of the Nashville Purchase and the Chicago Purchase as if each had been consummated on January 1, 2000.

          These pro forma adjustments are detailed below for the year ended December 31, 2000 and nine months ended September 30, 2001.

          The effect on income and expenses from real estate properties due to the above purchases is as follows:

           (a)   For the year ended December 31, 2000:

 

Revenue

Expenses


 

Income From

Real Estate Owned


 

Real Estate

Operating

Depreciation

 

Properties

Expense

Expense


Nashville Purchase

$  7,232,000

$  3,114,000

$   709,000

Chicago Purchase

21,892,000

10,298,000

4,264,000


 

$29,124,000

$13,412,000

$4,973,000



       Depreciation is provided by the straight-line method over the estimated useful life (40 years for buildings and 5 - 15 years for building increments).


       (b)   For the nine months ended September 30, 2001:

 

Revenue

Expenses


 

Income From

Real Estate Owned

 

 


 

Real Estate

Operating

Depreciation

 

Properties

Expense

Expense


Nashville Purchase

$ 5,077,000

$2,384,000

$   531,000

Chicago Purchase

13,256,000

6,502,000

2,139,000


 

$18,333,000

$8,886,000

$2,670,000


          Depreciation is provided by the straight-line method over the estimated useful life (40 years for buildings and 5 - 15 years for building increments).



       (c)   Pro forma interest expense on real estate owned reflects interest on the non-recourse debt placed upon purchase at the actual amount and rate as if placed January 1, 2000 and is detailed below.

Property/Placement

 

Year Ended

Nine Months Ended

Date/Rate

Debt

12/31/00

09/30/01


Chicago Purchase

     

       6/01   7.36%

$106,000,000

$7,802,000

$3,772,000

       (d)   The pro forma effect of the Nashville Purchase and the Chicago Purchase on interest expense on notes payable to banks was $1,509,000 for the year ended December 31, 2000 and $1,004,000 for the nine months ended September 30, 2001.

       (e)   The pro forma effect of the issuance of 1,603,499 shares of 8.34% Series B Cumulative Convertible Preferred stock on dividends on preferred stock was $4,681,000 for the year ended December 31, 2000 and $1,826,000 for the nine months ended September 30, 2001.


4.       The pro forma net income per share for the year ended December 31, 2000 and the nine months ended September 30, 2001 reflect the issuance of 1,603,499 shares of 8.34% Series B Cumulative Convertible Preferred stock in connection with the Chicago Purchase.


5.       No additional income tax expenses were provided because of the Company's net operating loss carryover and status as a REIT.


6.       Diluted net income per share for the year ended December 31, 2000 and nine months ended September 30, 2001 were $2.93 and $1.59, respectively, based on diluted weighted average shares outstanding of 9,926,000 and 9,472,000, respectively.


          Pro Forma diluted net income per share for the year ended December 31, 2000 and the nine months ended September 30, 2001 were $2.60 and $1.61, respectively, based on pro forma diluted weighted average shares outstanding of 9,926,000 and 9,472,000, respectively.


FORM 8-K

PARKWAY PROPERTIES, INC.

SIGNATURES

       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 hereunto duly authorized.


DATE:   January 28, 2002

PARKWAY PROPERTIES, INC.

     
     
     
 

BY:

/s/ Mandy M. Montgomery


   

Mandy M. Montgomery, CPA

   

Controller

     
     
     
   

/s/ Regina P. Shows


   

Regina P. Shows, CPA

   

Chief Accounting Officer