10-Q/A 1 tenq-a.txt 10-Q/A UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 10-Q/A No. 1 (Mark One) X Quarterly Report Pursuant to Section 13 or 15(d) of the Securities ----- Exchange Act of 1934 For the quarterly period ended March 31, 2001 or Transition Report Pursuant to Section 13 or 15(d) of the Securities ----- Exchange Act of 1934 (No Fee Required) For the transition period from ____________ to ___________ Commission file number 1-9106 -------- Brandywine Realty Trust ----------------------- (Exact name of registrant as specified in its charter) Maryland 23-2413352 -------- ---------- State or other jurisdiction of (I.R.S. Employer Identification No.) incorporation or organization 14 Campus Boulevard, Newtown Square, Pennsylvania 19073 -------------------------------------------------------------- (Address of principal executive offices) (Zip Code) (610) 325-5600 -------------- Registrant's telephone number 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 and (2) has been subject to such filing requirements for the past 90 days. Yes [X] No [ ] A total of 36,041,057 Common Shares of Beneficial Interest were outstanding as of May 15, 2001. BRANDYWINE REALTY TRUST PART I - FINANCIAL INFORMATION The Company is amending Part I - Financial Information, Items 1 and 2, contained the its Form 10-Q for the three months ended March 31, 2001. The 2000 financial statements, as initially submitted in that document, had been restated to reflect a change in the Company's ownership of Brandywine Realty Services Corporation, its management company, which occurred effective January 1, 2001. The change in ownership did not require restatement of the prior year financial statements, but rather expanded discussion in Management's Discussion and Analysis of Financial Condition and Results of Operations. Item 1. Financial Statements Condensed Consolidated Balance Sheets as of March 31, 2001 and December 31, 2000 Condensed Consolidated Statements of Operations for the three months ended March 31, 2001 and March 31, 2000 Condensed Consolidated Statements of Beneficiaries' Equity for the three months ended March 31, 2001 and the year ended December 31, 2000 Condensed Consolidated Statements of Cash Flows for the three months ended March 31, 2001 and March 31, 2000 Notes to Condensed Consolidated Financial Statements Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations 2 PART I - FINANCIAL INFORMATION Item 1. - Financial Statements BRANDYWINE REALTY TRUST CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited and in thousands, except number of share and per share amounts)
March 31, December 31, 2001 2000 ----------- ------------ ASSETS Real estate investments: Operating properties $ 1,776,188 $ 1,754,895 Accumulated depreciation (195,827) (179,558) ----------- ----------- 1,580,361 1,575,337 Construction-in-progress 58,444 54,311 Land held for development 51,166 44,693 ----------- ----------- 1,689,971 1,674,341 Cash and cash equivalents 5,451 16,040 Escrowed cash 16,334 14,788 Accounts receivable, net 9,067 7,322 Accrued rent receivable, net 22,624 21,221 Due from affiliates 4,846 5,781 Investment in management company, at equity -- 392 Investment in real estate ventures, at equity 32,656 33,566 Deferred costs, net 20,278 19,828 Other assets 26,848 32,161 ----------- ----------- Total assets $ 1,828,075 $ 1,825,440 =========== =========== LIABILITIES AND BENEFICIARIES' EQUITY Mortgage notes payable $ 526,149 $ 527,877 Borrowings under Credit Facility 353,325 338,325 Accounts payable and accrued expenses 21,290 20,099 Distributions payable 20,479 20,428 Tenant security deposits and deferred rents 18,321 17,232 ----------- ----------- Total liabilities 939,564 923,961 Minority interest 144,438 144,974 Commitments and contingencies Beneficiaries' equity: Preferred Shares (shares authorized-10,000,000): 7.25% Series A Preferred Shares, $0.01 par value; issued and outstanding-750,000 in 2001 and 2000 8 8 8.75% Series B Preferred Shares, $0.01 par value; issued and outstanding-4,375,000 in 2001 and 2000 44 44 Common Shares of beneficial interest, $0.01 par value; shares authorized-100,000,000; issued and outstanding- 35,746,660 in 2001 and 35,681,314 in 2000 357 357 Additional paid-in capital 852,673 851,875 Share warrants 908 908 Cumulative earnings 140,027 131,256 Accumulated other comprehensive loss (5,831) (1,731) Cumulative distributions (244,113) (226,212) ----------- ----------- Total beneficiaries' equity 744,073 756,505 ----------- ----------- Total liabilities and beneficiaries' equity $ 1,828,075 $ 1,825,440 =========== ===========
The accompanying condensed notes are integral part of these consolidated financial statements. 3 BRANDYWINE REALTY TRUST CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited and in thousands, except per share amounts)
Three Months Ended March 31, ----------------------- 2001 2000 -------- -------- Revenue: Rents $ 63,184 $ 60,531 Tenant reimbursements 9,528 8,956 Other 2,301 1,957 -------- -------- Total revenue 75,013 71,444 Operating Expenses: Property operating expenses 20,101 16,363 Real estate taxes 6,731 6,284 Interest 15,998 15,954 Depreciation and amortization 18,498 16,563 Management fees -- 3,309 Administrative expenses 4,000 855 -------- -------- Total operating expenses 65,328 59,328 Income before equity in income of real estate ventures, equity in income of management company, net gain on sales and minority interest 9,685 12,116 Equity in income of management company -- 13 Equity in income of real estate ventures 1,466 643 -------- -------- Income before net gain on sales and minority interest 11,151 12,772 Net gain on sales of interest in real estate 182 -- -------- -------- Income before minority interest 11,333 12,772 Minority interest (2,193) (2,182) -------- -------- Net income 9,140 10,590 Income allocated to Preferred Shares (2,977) (2,977) -------- -------- Income allocated to Common Shares $ 6,163 $ 7,613 ======== ======== Earnings per Common Share: Basic $ 0.16 $ 0.21 ======== ======== Diluted $ 0.16 $ 0.21 ======== ========
The accompanying notes are an integral part of these condensed consolidated financial statements. 4 BRANDYWINE REALTY TRUST CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited and in thousands)
Three Months Ended March 31, -------------------------- 2001 2000 -------- -------- Cash flows from operating activities: Net income $ 9,140 $ 10,590 Adjustments to reconcile net income to net cash from operating activities: Depreciation 17,452 15,880 Amortization: Deferred financing costs 841 815 Deferred leasing costs 1,046 683 Notes payable discount 21 21 Deferred compensation costs 841 497 Straight-line rent (1,494) (1,872) Provision for doubtful accounts 150 -- Equity in income of management company -- (13) Equity in income of real estate ventures, net of cash distributions received -- (643) Net gain on sale of interests in real estate (182) -- Minority interest 2,193 2,182 Distributions paid to minority partners (2,651) (2,630) Changes in assets and liabilities: Accounts receivable (1,061) (800) Due from affiliates (255) (2,154) Other assets 6,429 (352) Accounts payable and accrued expenses (5,172) 133 Tenant security deposits and deferred rents 1,089 (1,646) -------- -------- Net cash from operating activites 28,387 20,691 Cash flows from investing activities: Acquisitions of properties (21,389) (5,250) Sales of properties 3,499 -- Capital expenditures (14,779) (17,917) Investment in real estate ventures (601) (1,841) Increase in escrowed cash (1,546) (2,340) Cash distributions from real estate ventures 1,511 -- Leasing costs (986) (1,605) -------- -------- Net cash from investing activities (34,291) (28,953) Cash flows from financing activites: Proceeds from notes payable, Credit Facility 15,000 39,999 Repayments of notes payable, Credit Facility -- -- Proceeds from mortgage notes payable 219 8,235 Repayments of mortgage notes payable (1,968) (6,067) Debt financing costs (86) (161) Repurchases of Common Shares -- (14,632) Distributions paid to shareholders (17,850) (16,352) -------- -------- Net cash from financing activities (4,685) 11,022 -------- -------- (Decrease) increase in cash and cash equivalents (10,589) 2,760 Cash and cash equivalents at beginning of period 16,040 5,692 -------- -------- Cash and cash equivalents at end of period $ 5,451 $ 8,452 ======== ========
The accompanying notes are an integral part of these condensed consolidated financial statements. 5 BRANDYWINE REALTY TRUST NOTES TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2001 1. THE COMPANY ----------- Brandywine Realty Trust (collectively with its subsidiaries, the "Company") is a self-administered and self-managed real estate investment trust (a "REIT") active in acquiring, developing, redeveloping, leasing and managing office and industrial properties. As of March 31, 2001, the Company's portfolio included 197 office properties, 51 industrial facilities, one mixed-use property and one property under redevelopment (collectively, the "Properties") that contained an aggregate of 16.6 million net rentable square feet. The Properties are located in the office and industrial markets surrounding Philadelphia, Pennsylvania, New Jersey and Long Island, New York and Richmond, Virginia. As of March 31, 2001, the Company also held economic interests in 14 office real estate ventures (the "Real Estate Ventures"). The Company's interest in its assets is held through Brandywine Operating Partnership, L.P. (the "Operating Partnership"). The Company is the sole general partner of the Operating Partnership and, as of March 31, 2001, was entitled to approximately 94.3% of the Operating Partnership's income after distributions to holders of Series B Preferred Units (defined below). The Operating Partnership owns a 95% interest in Brandywine Realty Services Corporation (BRSCO), a taxable REIT subsidiary that performs management and leasing services for properties owned by third-parties that contain approximately 4.0 million net rentable square feet as of March 31, 2001. Minority interest relates to interests in the Operating Partnership that are not owned by the Company. Income allocated to the minority interest is based on the percentage ownership of the Operating Partnership held by third parties throughout the year. Minority Interest is comprised of Class A Units of limited partnership interest ("Class A Units") and Series B Preferred Units of limited partnership interest ("Series B Preferred Units"). The Operating Partnership issued these interests to persons that contributed assets to the Operating Partnership. The Operating Partnership is obligated to redeem, at the request of a holder, each Class A Unit for cash or one Common Share, at the option of the Company. Each Series B Preferred Unit has a stated value of $50.00 and is convertible, at the option of the holder, into Class A Units at a conversion price of $28.00. The conversion price declines to $26.50, if the average trading price of the Common Shares during the 60-day period ending December 31, 2003 is $23.00 or less. The Series B Preferred Units bear a preferred distribution of 7.25% per annum, subject to an increase in the event quarterly distributions paid to holders of Common Shares exceed $0.51 per share. As of March 31, 2001, there were 2,154,905 Class A Units and 1,950,000 Series B Preferred Units outstanding held by third party investors. Minority interest also relates to interests in BRSCO that are not owned by the Company. 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES ------------------------------------------ Basis of Presentation --------------------- The condensed consolidated financial statements have been prepared by the Company without audit except as to the balance sheet as of December 31, 2000, which has been prepared from audited data, pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in the financial statements prepared in accordance with accepted accounting principles generally accepted in the United States have been condensed or omitted pursuant to such rules and regulations, although the Company believes that the included disclosures are adequate to make the information presented not misleading. In the opinion of the Company, all adjustments (consisting solely of normal recurring matters) necessary to fairly present the financial position of the Company as of March 31, 2001, the results of its operations for the three months ended March 31, 2001 and 2000, and its cash flows for the three months ended March 31, 2001 and 2000 have been included. The results of operations for such interim periods are not necessarily indicative of the results for a full year. For further information, refer to the Company's consolidated financial statements and footnotes included in the Annual Report on Form 10-K for the year ended December 31, 2000. Certain prior year amounts have been reclassified to conform with the current year presentation. 6 In 2000, the Operating Partnership held a 95% economic interest in BRSCO through its ownership of 100% of the BRSCO's non-voting preferred stock and 5% of its voting common stock. The Company's Annual Report on Form 10-K for the year ended December 31, 2000 disclosed the Company's purchase of the 5% minority ownership interest in BRSCO not historically owned by the Company. The Company, upon further consideration, determined not to purchase the minority interest, but instead, converted the Company's non-voting equity interest in BRSCO to a voting interest. Accordingly, the Company owns 95% of the equity of BRSCO and has voting control over BRSCO. Therefore, the 2001 financial results of BRSCO have been consolidated. Use of Estimates ---------------- The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates. Real Estate Investments ----------------------- Real estate investments include capitalized direct internal development costs totaling $654,000 in the quarter ended March 31, 2001 and $415,000 in quarter ended March 31, 2000. Interest totaling $1.4 million was capitalized related to the development of certain Properties and land holdings in the quarter ended March 31, 2001 and in the quarter ended March 31, 2000. Deferred Costs -------------- Deferred costs include internal direct leasing costs totaling $739,000 in the quarter ended March 31, 2001 and $696,000 in the quarter ended March 31, 2000. Accounting for Derivative Instruments and Hedging Activities ------------------------------------------------------------ Effective January 1, 2001, the Company adopted SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities, and its corresponding amendments under SFAS No. 138. SFAS 133 requires the Company to measure every derivative instrument (including certain derivative instruments embedded in other contracts) at fair value and record them in the balance sheet as either an asset or liability. For derivatives designated as fair value hedges, the changes in fair value of both the derivative instrument and the hedged item are recorded in earnings. For derivatives designated as cash flow hedges, the effective portions of changes in the fair value of the derivative are reported in other comprehensive income. Changes in fair value of derivative instruments and ineffective portions of hedges are recognized in earnings in the current period. Upon adoption of this new standard as of January 1, 2001, the Company recorded a charge of $1.3 million to comprehensive income for the cumulative effect of an accounting change to recognize at fair value all derivatives that are designed as cash flow hedging instruments. The Company recorded an additional charge of $2.6 million in other comprehensive income to recognize the change in value during the three month period ended March 31, 2001. The Company formally assesses, both at inception of the hedge and on an on-going basis, whether each derivative is highly effective in offsetting changes in fair values of cash flows of the hedged item. If it is determined that a derivative is not highly effective as a hedge or if a derivative ceases to be a highly effective hedge, the Company will discontinue hedge accounting prospectively. The Company manages its ratio of fixed to floating rate debt with the objective of achieving a mix that management believes is appropriate. To manage this mix in a cost-effective manner, the Company, from time to time, enters its interest rate swap agreements, in which it agrees to exchange various combinations of fixed and/or variable interest rates based on agreed upon notional amounts. 7 3. ACQUISITIONS AND DISPOSITIONS OF REAL ESTATE INVESTMENTS -------------------------------------------------------- First Quarter 2001 ------------------ During the first quarter of 2001, the Company sold one office property containing 30,000 net rentable square feet, one industrial property containing 16,000 net rentable square feet and one parcel of land containing 2.1 acres for an aggregate of $3.5 million, realizing a net gain of $182,000. In addition, the Company purchased two office properties containing 146,000 net rentable square feet for $18.0 million and one parcel of land containing 20 acres for $7.6 million. First Quarter 2000 ------------------ In January 2000, the Company purchased a 21 acre parcel of land for $5.3 million. The results of operations, on a pro forma basis, for the above acquisitions and dispositions, individually and collectively, are not significant. 4. INDEBTEDNESS ------------ The Company utilizes credit facility borrowings for general business purposes, including the acquisition of properties and the repayment of debt. At March 31, 2001, the Company had a $450.0 million unsecured credit facility (the "Credit Facility") that matures in September 2001, which can be extended through September 2002 upon payment of a fee. This debt will either be refinanced or extended. The Credit Facility bears interest at LIBOR (LIBOR was 5.05% at March 31, 2001) plus 1.5%, with the spread over LIBOR subject to reductions from .125% to .35% based on the Company's leverage. As of March 31, 2001, the Company had $353.3 million of borrowings, $15.1 million of letters of credit outstanding and $81.6 million of unused availability under the Credit Facility. The weighted-average interest rate on the Company's Credit Facility was 7.52% for the quarter ended March 31, 2001. As of March 31, 2001, the Company had $526.1 million of mortgage notes payable secured by 104 of the Properties and certain land holdings. Fixed rate mortgages, totaling $399.9 million, require payments of principal and/or interest (or imputed interest) at rates ranging from 7.18% to 9.88% and mature at various dates from April 2001 through July 2027. Variable rate mortgages, totaling $126.2 million, require payments of principal and/or interest at rates ranging from LIBOR plus .76% to 2.25% or 75% of prime (the prime rate was 6.80% at March 31, 2001) and mature at various dates through July 2027. The weighted-average interest rate on the Company's mortgages was 7.69% for the quarter ended March 31, 2001. The Company has entered into interest rate swap and rate cap agreements designed to reduce the impact of interest rate changes on its variable rate debt. At March 31, 2001, the Company had three interest rate swap agreements for notional principal amounts aggregating $175 million. The swap agreements effectively fix the interest rate on $100 million of Credit Facility borrowings at 6.383%, $50 million at 6.080% and $25 million at 5.215% until September 2002. The interest rate cap agreements effectively fix the interest rate on two variable rate mortgages. One rate cap fixes the interest rate on a mortgage with a notional value of $75 million at 6.25% until April 2001 and then at 7% until maturity in April 2002. The second interest rate cap fixes the interest rate on a mortgage with a notional value of $28 million at 8.7% until July 2004. The impact of the cap agreements is recorded as a component of interest expense. The Company paid interest totaling $17.0 million in 2001 and $16.7 million in 2000. 5. BENEFICIARIES' EQUITY --------------------- In 1998, the Company issued $37.5 million of convertible preferred securities with a 7.25% coupon rate (the Series A Preferred Shares). The Series A Preferred Shares, with a stated value of $50.00, are convertible into Common Shares, at the option of the holder, at a conversion price of $28.00. The conversion price declines to $26.50, if the trading price of the Common Shares during the 60-day period ending December 31, 2003 is $23.00 or less. The Series A Preferred Shares distribution is subject to an increase, if quarterly distributions paid to Common Share holders exceeds $0.51 per share. The Series A Preferred Shares are perpetual and may be redeemed, at the Company's option, at par beginning in January 2004 or earlier, if the market price of the Common Shares exceeds specified levels. 8 In 1999, the Company issued $105.0 million of convertible preferred securities (the Series B Preferred Shares) with an 8.75% coupon rate for net proceeds of $94.8 million. The Company is accreting the discount as a charge to cumulative earnings through the redemption date in 2007. The Series B Preferred Shares, convertible into Common Shares at a conversion price of $24.00 per share, are entitled to quarterly dividends equal to the greater of $0.525 per share or the quarterly dividend on the number of Common Shares into which a Series B Preferred Share is convertible. The Series B Preferred Shares are perpetual and may be redeemed, at the Company's option, at par, beginning in April 2007. In addition, the Company may require the conversion of the Series B Preferred Shares into Common Shares starting in April 2004, if certain conditions are met, including that the Common Shares are then trading in excess of 130% of the conversion price. Upon certain changes in control of the Company, the holder may require the Company to redeem its Series B Preferred Shares. However, the Company has the ability and intent to cause the Series B Preferred Shares to be converted into Common Shares rather than redeemed in such circumstances. In addition, as part of the transaction, the Company issued the holder seven-year warrants exercisable for 500,000 Common Shares at an exercise price of $24.00 per share. On March 21, 2001, the Company declared a distribution of $0.41 per Common Share, totaling $14.9 million, which was paid on April 16, 2001 to shareholders of record as of April 5, 2001. The Operating Partnership simultaneously declared a $0.41 per unit cash distribution to holders of Class A Units totaling $900,000. On March 21, 2001, the Company and the Operating Partnership, respectively, also declared distributions to holders of Series A Preferred Shares, Series B Preferred Shares and Series B Preferred Units, which are each currently entitled to a preferential return of 7.25%, 8.75% and 7.25%, respectively. Distributions paid on April 16, 2001 to holders of Series A Preferred Shares, Series B Preferred Shares and Series B Preferred Units totaled $700,000, $2.3 million and $1.7 million, respectively. 6. COMPREHENSIVE INCOME (LOSS) --------------------------- Comprehensive income (loss) represents net income (loss), plus the results of certain non-shareholders' equity changes not reflected in the Consolidated Statements of Operations. The components of comprehensive income (loss) are as follows:
Three Months Ended March 31, ---------------------------- 2001 2000 ------- ------- Net income $ 9,140 $10,590 Other comprehensive income (loss): Cumulative effect of change in accounting principle (SFAS #133) on other comprehensive income (1,300) -- Unrealized derivative losses on cash flow hedges (2,656) -- Unrealized loss on available-for-sale securities (144) -- ------- ------- Comprehensive income $ 5,040 $10,590 ======= =======
7. SEGMENT INFORMATION ------------------- The Company currently manages its portfolio within three segments: (1) Pennsylvania, (2) New Jersey/New York, and (3) Virginia. Corporate is responsible for cash and investment management and certain other general support functions. Segment information for the three month periods ended March 31, 2001 and March 31, 2000 is as follows (in thousands): 9
New Jersey/ Pennsylvania New York Virginia Corporate Total ------------ ----------- ---------- ---------- ---------- 2001: ----- Real estate investments, at cost $ 972,769 $ 604,104 $ 308,001 $ 924 $1,885,798 Investments in real estate ventures, at equity -- -- -- 32,656 32,656 Total revenue 39,045 25,549 9,763 656 75,013 Property operating expenses 10,180 6,569 2,978 374 20,101 Real estate taxes 3,044 2,933 754 -- 6,731 Interest -- -- -- 15,998 15,998 Depreciation & amortization 9,108 6,487 2,718 185 18,498 2000: ----- Real estate investments, at cost $ 912,897 $ 632,701 $ 305,658 $ 2,643 $1,853,899 Investments in real estate ventures, at equity -- -- -- 33,566 33,566 Total revenue 35,096 26,011 9,580 757 71,444 Property operating expenses 8,593 5,581 2,189 -- 16,363 Real estate taxes 2,760 2,800 724 -- 6,284 Interest -- -- -- 15,954 15,954 Depreciation & amortization 7,926 6,005 2,501 131 16,563
8. EARNINGS PER COMMON SHARE ------------------------- The following table details the number of shares and net income used to calculate basic and diluted earnings per share (in thousands, except number of shares and per share amounts).
Three Months Ended March 31, --------------------------------------------------------------------- 2001 2000 ------------------------------- ------------------------------- Basic Diluted Basic Diluted ------------ ------------ ------------ ------------ Net income $ 9,140 $ 9,140 $ 10,590 $ 10,590 Preferred Share discount amortization (369) (369) -- -- Income allocated to Preferred Shares (2,977) (2,977) (2,977) (2,977) ------------ ------------ ------------ ------------ Net income available to common shareholders $ 5,794 $ 5,794 $ 7,613 $ 7,613 ============ ============ ============ ============ Weighted-average shares outstanding 35,745,208 35,745,208 36,144,013 36,144,013 Options and warrants -- 25,568 -- 12,072 ------------ ------------ ------------ ------------ Total weighted-average shares outstanding 35,745,208 35,770,776 36,144,013 36,156,085 ============ ============ ============ ============ Earnings per share $ 0.16 $ 0.16 $ 0.21 $ 0.21 ============ ============ ============ ============
9. SUBSEQUENT EVENT ---------------- In April 2001, the Company consumated an exchange of properties with Prentiss Properties Acquisition Partners, L.P. ("Prentiss"). The Company acquired from Prentiss 30 properties (29 office and 1 industrial) containing approximately 1.6 million net rentable square feet and approximately 6.9 acres of developable land for total consideration of approximately $215.2 million. The Company conveyed to Prentiss four office properties located in Northern Virginia that contain an aggregate of approximately 657,000 net rentable square feet, assumed approximately $79.7 million of mortgage debt secured by certain of the Prentiss properties, issued approximately a $7.8 million promissory note, paid approximately $15.9 million at closing and agreed to make additional payments totaling approximately $7.0 million (including $5.4 million of payments discounted at 7.5%) over a three year period subsequent to closing. The Company also contributed to Prentiss its interest in a real estate venture that owns two additional office properties that contain an aggregate of approximately 452,000 net rentable square feet and received a combination of preferred and common units of limited partnership interest in Prentiss having an approximate value of $10.7 million, as of the closing. 10 The Company also agreed to purchase a 103,000 square foot building under construction and approximately six acres of related developable land for approximately $5.7 million, plus additional costs related to development. Although the Company expects to acquire this building and land, the acquisition is subject to resolution of a third party's purchase right claim. In April 2001, the Company closed a $66 million loan, secured by nine properties, that has a 12 year term and bears interest at a fixed annual rate of 7.25%. The loan requires monthly payments of principal and interest amortized over a 25 year period after a three year period of interest only. 11 Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations --------------------------------------------------------------- The following discussion should be read in conjunction with the financial statements appearing elsewhere herein. This Form 10-Q contains forward-looking statements for purposes of the Securities Act of 1933 and the Securities Exchange Act of 1934 and as such may involve known and unknown risks, uncertainties and other factors that may cause the actual results, performance or achievements of the Company to be materially different from future results, performance or achievements expressed or implied by such forward-looking statements. Although the Company believes that the expectations reflected in such forward-looking statements are based upon reasonable assumptions, there can be no assurance that these expectations will be realized. The Company assumes no obligation to update or supplement forward-looking statements that become untrue because of subsequent events. Factors that could cause actual results to differ materially from current expectations include, but are not limited to, changes in general economic conditions, changes in local real estate conditions (including rental rates and competing properties), changes in industries in which the Company's principal tenants compete, the failure to timely lease unoccupied space, the failure to timely re-lease occupied space upon expiration of leases, the inability to generate sufficient revenue to meet debt service payments and operating expenses, the unavailability of equity and debt financing, unanticipated costs associated with the acquisition and integration of the Company's acquisitions, potential liability under environmental or other laws and regulations, the failure of the Company to manage its growth effectively and the other risks identified in the Company's Annual Report on Form 10-K for the year ended December 31, 2000. OVERVIEW The Company currently manages its portfolio within three segments: (1) Pennsylvania, (2) New Jersey/New York, and (3) Virginia. The Company believes it has established an effective platform in these office and industrial markets that provides a foundation for achieving its goals of maximizing market penetration and operating economies of scale. As of March 31, 2001, the Company's portfolio consisted of 197 office properties, 51 industrial facilities, one mixed-use property and one property under redevelopment that contain an aggregate of 16.6 million net rentable square feet. The Company receives income primarily from rental revenue (including tenant reimbursements) from the Properties and, to a lesser extent, from the management of certain properties owned by third parties. The Company expects that revenue growth in the next two years will result primarily from property acquisitions, rent increases in its current portfolio and the development or redevelopment of office properties. As of March 31, 2001, the Company had seven properties in development or redevelopment aggregating 598,000 square feet. RESULTS OF OPERATIONS In 2000, the Operating Partnership held a 95% economic interest in Brandywine Realty Services Corporation (the Management Company") through its ownership of 100% of the Management Company's non-voting preferred stock and 5% of its voting common stock. Effective January 1, 2001, the Company converted its non-voting equity interest in the Management Company to a voting interest. Accordingly, the Company owns 95% of the equity of Management Company and has voting control. Therefore, the 2001 financial results of the Management Company have been consolidated. For the purpose of Management's Discussion and Analysis of Financial Condition and Results of Operations, the 2000 results of operations presented below have restated to reflect this presentation. 12
Three Months Ended March 31, -------------------------- 2001 2000 -------- -------- Revenue: Rents $ 63,184 $ 60,531 Tenant reimbursements 9,528 8,956 Other 2,301 2,678 -------- -------- Total revenue 75,013 72,165 Operating Expenses: Property operating expenses 20,101 18,102 Real estate taxes 6,731 6,284 Interest 15,998 15,963 Depreciation and amortization 18,498 16,761 Administrative expenses 4,000 2,927 -------- -------- Total operating expenses 65,328 60,037 Income before equity in income of real estate ventures, net gain on sales and minority interest 9,685 12,128 Equity in income of real estate ventures 1,466 643 -------- -------- Income before net gain on sales and minority interest 11,151 12,771 Net gain on sales of interest in real estate 182 -- -------- -------- Income before minority interest 11,333 12,771 Minority interest (2,193) (2,181) -------- -------- Net income 9,140 10,590 Income allocated to Preferred Shares (2,977) (2,977) -------- -------- Income allocated to Common Shares $ 6,163 $ 7,613 ======== ======== Earnings per Common Share: Basic $ 0.16 $ 0.21 ======== ======== Diluted $ 0.16 $ 0.21 ======== ========
The results of operations for the three months ended March 31, 2001 and 2000 include the respective operations of the Properties. For comparative purposes, the Company had a total of 238 of the Properties ("Same Store Properties") for the entire three month periods ended March 31, 2001 and 2000 as compared to 250 properties as of March 31, 2001. Comparison of the Three Months Ended March 31, 2001 and March 31, 2000 Revenue (which includes rental income, recoveries from tenants and other income) increased to $75.0 million for the three months ended March 31, 2001 from $72.2 million for the comparable period in 2000. The straight-line rent adjustment increased revenues by $1.5 million for the three months ended March 31, 2001 and $1.9 million for the three ended March 31, 2000. Rental income for the Same Store Properties increased to $60.0 million for the three months ended March 31, 2001 from $57.4 million for the comparable period in 2000. This increase was the result of increased rental rates and occupancy in 2001 as compared to 2000. Average occupancy for the Same Store Properties for the three months ended March 31, 2001 increased to 95.7% from 94.5% for the comparable period in 2000. Property operating expenses increased to $20.1 million for the three months ended March 31, 2001 from $18.1 million for the comparable period in 2000 as a result of higher utility costs and increased snow removal expense. Real estate taxes increased to $6.7 million in 2001 from $6.3 million in 2000, primarily due to increased real estate tax assessments in 2001. Interest expense was $16.0 million for the three months ended March 31, 2001 and 2000. Average outstanding debt balances for the three months ended March 31, 2001 were $872.8 million as compared to $861.0 million for the comparable period in 2000. The Company's weighted-average interest rate on the unsecured Credit Facility was 7.52% for the three months ended March 31, 2001 and 7.56% for the comparable period in 2000. The weighted-average interest rate on mortgage notes payable was 7.69% for the three months ended March 31, 2001 and 6.86% for the comparable period in 2000. For the three months ended March 31, 2001 and 2000, the Company paid interest totaling $17.0 million and $16.7 million, including capitalized interest of $1.4 million in 2001 and 2000. 13 Depreciation increased to $17.5 million for the three months ended March 31, 2001 from $16.1 million for the comparable period of 2000, primarily due to write-offs of capital and tenant improvements. Amortization, related to deferred leasing costs, increased to $1.0 million for the three months ended March 31, 2001 from $.6 million for the comparable period of 2000, primarily due to increased leasing activity. Administrative expenses increased to $4.0 million for the three months ended March 31, 2001 from $2.9 million for the comparable period in 2000 primarily due to amortization of deferred compensation costs related to additional restricted Common Shares awarded in late 2000, a compensation accrual for loans made to executives to purchase Common Shares which is subject to forgiveness over a three year period, and increased compensation and benefit costs. During the three months ended March 31, 2001, the Company sold one office property containing 30,000 net rentable square feet, one industrial property containing 16,000 net rentable square feet and one parcel of land containing 2.1 acres for an aggregate of $3.5 million, realizing a net gain of $182,000. Equity in income in Real Estate Ventures increased to $1.5 million for the three months ended March 31, 2001 from $0.6 million for the comparable period of 2000. The increase is primarily attributable to the gain of $785,000 realized on the sale of one real estate venture. Minority interest represents equity in income attributable to the portion of the Operating Partnership and BRSCO not owned by the Company. Minority interest increased slightly for the three months ended March 31, 2001 from the comparable period in 2000 primarily due to the net gain from the sales of property in 2001. LIQUIDITY AND CAPITAL RESOURCES Cash Flows During the three months ended March 31, 2001, the Company generated $28.4 million in cash flow from operating activities. Other sources of cash flow consisted of: (i) $15.0 million of proceeds from draws on the Credit Facility, (ii) $3.5 million of proceeds from sales of properties, (iii) $1.5 million of cash distributions from Real Estate Ventures and (iv) $219,000 of additional mortgage notes payable. During the three months ended March 31, 2001, cash out-flows consisted of: (i) $21.4 million of property acquisitions, (ii) $17.9 million of distributions to shareholders, (iii) $14.8 to fund development and capital expenditures, (iv) $2.0 million of mortgage note repayments, (v) $1.5 million of escrowed cash, (vi) $1.1 million in deferred leasing and financing costs and (vii) $601,000 of investment in unconsolidated Real Estate Ventures. Development The Company is in the process of developing six sites and redeveloping one property aggregating 598,000 square feet. These projects are in various stages of development and there can be no assurance that any of these projects will be completed or opened on schedule. The total costs of these projects is estimated to be $105 million. Capitalization At March 31, 2001, the Company maintained a $450.0 million Credit Facility. As of March 31, 2001, the Company had approximately $879.4 million of debt outstanding, consisting of $353.3 million of borrowings under the Credit Facility and $526.1 million of mortgage notes payable. The mortgage notes payable consists of $399.9 million of fixed rate loans and $126.2 million of variable rate loans. The Company has entered into interest rate swap and cap agreements that effectively fix the interest rate on $278 million of its variable rate debt. The mortgage loans mature between April 2001 and July 2027. As of March 31, 2001, the Company had $15.1 million of letters-of-credit outstanding and $81.6 million of unused availability under the Credit Facility. For the three months ended March 31, 2001, the weighted-average interest rate under the Credit Facility was 7.52%, and the weighted-average interest rate for borrowings under mortgage notes payable was 7.69%. 14 In April 2001, the Company refinanced $81.4 million of mortgage notes payable (including the notes due in April 2001) with a $66 million secured loan that has a 12 year term and bears interest at a fixed annual rate of 7.25% and additional borrowings on the line-of-credit. As of March 31, 2001, the Company's debt-to-market capitalization ratio was 48.3%. As a general policy, the Company intends to maintain a long-term average debt-to-market capitalization ratio of no more than 50%. The Company's Board of Trustees previously approved a program authorizing the Company to repurchase up to 3,000,000 of its outstanding Common Shares. The Board imposed no time limit on the share repurchase program. Through March 31, 2001, the Company has repurchased 2,373,000 shares of its Common Stock at an average price of $16.48 per share. Under the share repurchase program, the Company has authority to repurchase an additional 627,000 shares. Short- and Long-Term Liquidity The Company believes that cash flow from operations is adequate to fund short-term liquidity requirements for the foreseeable future. Cash flow from operations is generated primarily from rental revenues and operating expense reimbursements from tenants and management services income from the provision of services to third parties. The Company intends to use these funds to meet short-term liquidity needs, which are to fund operating expenses, debt service requirements, recurring capital expenditures, tenant allowances, leasing commissions and the minimum distributions required to maintain the Company's REIT qualification under the Internal Revenue Code. On March 21, 2001, the Company declared a distribution of $0.41 per Common Share, totaling $14.9 million, which was paid on April 16, 2001 to shareholders of record as of April 5, 2001. The Operating Partnership simultaneously declared a $0.41 per unit cash distribution to holders of Class A Units totaling $900,000. On March 21, 2001, the Company and the Operating Partnership, respectively, also declared distributions to holders of Series A Preferred Shares, Series B Preferred Shares and Series B Preferred Units, which are each currently entitled to a preferential return of 7.25%, 8.75% and 7.25%, respectively. Distributions paid on April 16, 2001 to holders of Series A Preferred Shares, Series B Preferred Shares and Series B Preferred Units totaled $700,000, $2.3 million and $1.7 million, respectively. The Company expects to meet long-term liquidity requirements, such as for property acquisitions, development, investments in unconsolidated real estate ventures, scheduled debt maturities, renovations, expansions and other non-recurring capital improvements, through asset dispositions, long-term secured and unsecured indebtedness and the issuance of equity securities. Funds from Operations Management considers Funds from Operations ("FFO") as one measure of REIT performance. FFO is calculated as net income (loss) adjusted for depreciation expense attributable to real property, amortization expense attributable to capitalized leasing costs, net gain (loss) on sales of real estate investments and extraordinary items and comparable adjustments for real estate ventures accounted for using the equity method. Management believes that FFO is a useful disclosure in the real estate industry; however, the Company's disclosure may not be comparable to other REITs. FFO should not be considered an alternative to net income as an indication of the Company's performance or to cash flows as a measure of liquidity. 15 FFO for the three month period ended March 31, 2001 and 2000 is summarized in the following table (in thousands, except share data):
Three Months Ended March 31, ---------------------------------- 2001 2000 ------------ ------------ Income before net gain on sales and minority interest $ 11,151 $ 12,771 Add: Depreciation: Real property 17,452 15,947 Real estate ventures 1,053 537 Amortization of leasing costs 1,046 616 Gain on sale of land interests 41 -- Less: Gain included in equity in income of real estate ventures (785) -- ------------ ------------ Funds from operations before minority interest $ 29,958 $ 29,871 ============ ============ Weighted-average Common Shares (including Common Share equivalents) and Operating Partnership units 47,396,137 47,781,584 ============ ============
Inflation A majority of the Company's leases provide for separate escalations of real estate taxes and operating expenses either on a triple net basis or over a base amount. In addition, many of the office leases provide for fixed base rent increases or indexed escalations (based on the CPI or other measure). The Company believes that inflationary increases in expenses will be significantly offset by expense reimbursement and contractual rent increases. 16 BRANDYWINE REALTY TRUST SIGNATURES OF REGISTRANT 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. BRANDYWINE REALTY TRUST (Registrant) Date: August 9, 2001 By: /s/ Gerard H. Sweeney -------------- ---------------------------------------- Gerard H. Sweeney, President and Chief Executive Officer (Principal Executive Officer) Date: August 9, 2001 By: /s/ Jeffrey F. Rogatz -------------- ---------------------------------------- Jeffrey F. Rogatz, Senior Vice President and Chief Financial Officer (Principal Financial Officer) Date: August 9, 2001 By: /s/ Bradley W. Harris -------------- ---------------------------------------- Bradley W. Harris, Vice President and Chief Accounting Officer (Principal Accounting Officer) 17