UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 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): March 30, 2017
Brandywine Realty Trust
Brandywine Operating Partnership, L.P.
(Exact name of registrant as specified in charter)
|
Maryland (Brandywine Realty Trust) |
|
001-9106 |
|
23-2413352 |
|
|
|
|
|
|
|
Delaware |
|
000-24407 |
|
23-2862640 |
|
(Brandywine Operating Partnership, L.P.) |
|
(Commission file number) |
|
(I.R.S. Employer Identification Number) |
|
(State or Other Jurisdiction of Incorporation or Organization) |
|
|
|
|
555 East Lancaster Avenue, Suite 100
Radnor, PA 19087
(Address of principal executive offices)
(610) 325-5600
(Registrant's telephone number, including area 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 (see General Instruction A.2. below):
|
|
☐ |
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)) |
Item 2.01 Completion of Acquisition or Disposition of Assets.
Brandywine Realty Trust (the "Parent Company") is the sole general partner of Brandywine Operating Partnership, L.P. (the "Operating Partnership") and owns its assets and conducts its operations through the Operating Partnership and subsidiaries of the Operating Partnership. The Parent Company, the Operating Partnership and their consolidated subsidiaries are collectively referred to in this report as the “Company.”
On March 30, 2017, the Company sold three properties containing an aggregate of 215,465 square feet (the "Woodland Falls Properties") located in Cherry Hill, New Jersey for a gross sales price of $19.0 million. The Woodland Falls Properties were 93.3% occupied at closing and were built between 1986 and 1989. The Company is not affiliated with the buyer, and the terms of the transaction were determined through arm's-length negotiations. The individual listing of the Woodland Falls Properties is shown below:
|
Property |
|
No. of Buildings |
|
|
Square Feet |
|
||
|
200 Lake Drive East |
|
|
1 |
|
|
|
76,352 |
|
|
210 Lake Drive East |
|
|
1 |
|
|
|
60,604 |
|
|
220 Lake Drive East |
|
|
1 |
|
|
|
78,509 |
|
|
Total |
|
|
3 |
|
|
|
215,465 |
|
Item 9.01 Financial Statements and Exhibits.
(a) Pro Forma Financial Information
The unaudited pro forma consolidated balance sheets of each of Brandywine Realty Trust and Brandywine Operating Partnership, L.P. as of December 31, 2016 and unaudited pro forma consolidated statements of operations of each of Brandywine Realty Trust and Brandywine Operating Partnership, L.P. for the year ended December 31, 2016, including notes thereto, are filed as Exhibit 99.1 hereto and incorporated herein by reference.
(b) Exhibit 99.1 Description
Exhibit 99.1 Unaudited pro forma consolidated balance sheets of each of Brandywine Realty Trust and Brandywine Operating Partnership, L.P. as of December 31, 2016 and the unaudited pro forma consolidated statements of operations of each of Brandywine Realty Trust and Brandywine Operating Partnership L.P., for the year ended December 31, 2016, including notes thereto.
2
Pursuant to the requirements of the Securities and Exchange Act of 1934, the Registrants have duly caused this report to be signed on their behalf by the undersigned, hereunto duly authorized.
|
|
Brandywine Realty Trust |
||
|
|
|
|
|
|
|
By: |
|
/s/ Thomas E. Wirth |
|
|
|
|
Thomas E. Wirth |
|
|
|
|
Executive Vice President and Chief Financial Officer |
|
|
Brandywine Operating Partnership L.P., |
||
|
|
|
|
|
|
|
By: |
|
Brandywine Realty Trust, its sole General Partner |
|
|
|
|
|
|
|
By: |
|
/s/ Thomas E. Wirth |
|
|
|
|
Thomas E. Wirth |
|
|
|
|
Executive Vice President and Chief Financial Officer |
Date: April 5, 2017
3
Exhibit 99.1
Exhibit Index
|
Exhibit No. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
99.1 |
|
Unaudited pro forma consolidated balance sheets of Brandywine Realty Trust and Brandywine Operating Partnership, L.P. as of December 31, 2016 and unaudited pro forma consolidated statements of operations of Brandywine Realty Trust and Brandywine Operating Partnership, L.P. for the year ended December 31, 2016, including the notes thereto. |
|
|
|
|
|
|
|
|
BRANDYWINE REALTY TRUST AND BRANDYWINE OPERATING PARTNERSHIP, L.P.
UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS
Brandywine Realty Trust (the "Parent Company") is the sole general partner of Brandywine Operating Partnership, L.P. (the "Operating Partnership") and owns its assets and conducts its operations through the Operating Partnership and subsidiaries of the Operating Partnership. The Parent Company, the Operating Partnership and their consolidated subsidiaries are collectively referred to in this report as the “Company.”
Woodland Falls Sale
On March 30, 2017, the Company sold three properties containing an aggregate of 215,465 square feet (the "Woodland Falls Properties") located in Cherry Hill, New Jersey for a gross sales price of $19.0 million. The Woodland Falls Properties were 93.3% occupied at closing and were built between 1986 and 1989. The Company is not affiliated with the buyer, and the terms of the transaction were determined through arm's-length negotiations. The individual listing of the Woodland Falls Properties is shown below:
|
Property |
|
No. of Buildings |
|
|
Square Feet |
|
||
|
200 Lake Drive East |
|
|
1 |
|
|
|
76,352 |
|
|
210 Lake Drive East |
|
|
1 |
|
|
|
60,604 |
|
|
220 Lake Drive East |
|
|
1 |
|
|
|
78,509 |
|
|
Total |
|
|
3 |
|
|
|
215,465 |
|
The following unaudited pro forma consolidated financial statements of each of the Parent Company and the Operating Partnership have been prepared to reflect the effect of the transaction as described in Item 2.01 of the Current Report on Form 8-K with which this Exhibit 99.1 is filed. The following unaudited pro forma consolidated financial statements of the Company are presented to comply with Article 11 of Regulation S-X and follow guidelines of the Securities and Exchange Commission (“SEC”). The unaudited pro forma consolidated statements of operations for the year ended December 31, 2016 are based on the historical consolidated statements of operations of each of the Parent Company and the Operating Partnership, and give effect to the sale as if it had occurred on January 1, 2016. The unaudited pro forma consolidated balance sheet as of December 31, 2016 is based on the balance sheet on that date of each of the Parent Company and Operating Partnership, and gives effect to the sale as if it occurred on December 31, 2016.
The unaudited pro forma consolidated financial statements presented below are based on assumptions and adjustments set forth in the notes thereto. The unaudited pro forma adjustments made in the compilation of the unaudited pro forma consolidated financial statements were directly attributable to the sale, are factually supportable, are based upon available information and assumptions that the Company considers reasonable, and have been made solely for purposes of developing such unaudited pro forma financial information for illustrative purposes in compliance with the disclosure requirements of the SEC. The unaudited pro forma consolidated financial information is presented for informational purposes only and should not be considered indicative of actual results that would have been achieved had the sale actually been consummated on the dates indicated and does not purport to be indicative of the financial condition as of any future date or results of operation for any future period.
The unaudited pro forma consolidated financial information, and the accompanying notes, should be read in conjunction with the Company's audited consolidated financial statements and notes thereto included in the Company's Annual Report on Form 10-K for the year ended December 31, 2016 filed with the SEC on March 1, 2017.
1
Unaudited Pro Forma Consolidated Balance Sheet
As of December 31, 2016
(in thousands, except per share data)
|
|
As Reported (A) |
|
|
Properties Held for Sale (B) |
|
|
Concord Properties Sale (C) |
|
|
Woodland Falls Properties Sale (D) |
|
|
Reported as Pro Forma |
|
|||||
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate investments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating properties |
$ |
3,586,295 |
|
|
$ |
51,871 |
|
|
$ |
(51,871 |
) |
|
$ |
(28,516 |
) |
|
$ |
3,557,779 |
|
|
Accumulated depreciation |
|
(852,476 |
) |
|
|
(20,981 |
) |
|
|
20,981 |
|
|
|
11,706 |
|
|
|
(840,770 |
) |
|
Operating real estate investments, net |
|
2,733,819 |
|
|
|
30,890 |
|
|
|
(30,890 |
) |
|
|
(16,810 |
) |
|
|
2,717,009 |
|
|
Construction-in-progress |
|
297,462 |
|
|
|
- |
|
|
|
- |
|
|
|
(34 |
) |
|
|
297,428 |
|
|
Land held for development |
|
150,970 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
150,970 |
|
|
Total real estate investments, net |
|
3,182,251 |
|
|
|
30,890 |
|
|
|
(30,890 |
) |
|
|
(16,844 |
) |
|
|
3,165,407 |
|
|
Assets held for sale, net |
|
41,718 |
|
|
|
(30,890 |
) |
|
|
- |
|
|
|
- |
|
|
|
10,828 |
|
|
Cash and cash equivalents |
|
193,919 |
|
|
|
- |
|
|
|
- |
|
|
|
17,771 |
|
|
|
211,690 |
|
|
Accounts receivable, net |
|
12,446 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
12,446 |
|
|
Accrued rent receivable, net |
|
149,624 |
|
|
|
- |
|
|
|
(506 |
) |
|
|
(742 |
) |
|
|
148,376 |
|
|
Investment in real estate ventures, equity method |
|
281,331 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
281,331 |
|
|
Deferred costs, net |
|
91,342 |
|
|
|
- |
|
|
|
(513 |
) |
|
|
(891 |
) |
|
|
89,938 |
|
|
Intangible assets, net |
|
72,478 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
72,478 |
|
|
Other assets |
|
74,104 |
|
|
|
- |
|
|
|
31,919 |
|
|
|
(47 |
) |
|
|
105,976 |
|
|
Total assets |
$ |
4,099,213 |
|
|
$ |
- |
|
|
$ |
10 |
|
|
$ |
(753 |
) |
|
$ |
4,098,470 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND BENEFICIARIES' EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage notes payable, net |
$ |
321,549 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
321,549 |
|
|
Unsecured term loans, net |
|
248,099 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
248,099 |
|
|
Unsecured senior notes, net |
|
1,443,464 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,443,464 |
|
|
Accounts payable and accrued expenses |
|
103,404 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
103,404 |
|
|
Distributions payable |
|
30,032 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
30,032 |
|
|
Deferred income, gains and rent |
|
31,620 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
31,620 |
|
|
Acquired lease intangibles, net |
|
18,119 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
18,119 |
|
|
Liabilities related to assets held for sale |
|
81 |
|
|
|
(8 |
) |
|
|
- |
|
|
|
- |
|
|
|
73 |
|
|
Other liabilities |
|
19,408 |
|
|
|
8 |
|
|
|
- |
|
|
|
- |
|
|
|
19,416 |
|
|
Total liabilities |
$ |
2,215,776 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
2,215,776 |
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brandywine Realty Trust's equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred shares (shares authorized - 20,000,000): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.90% Series E preferred shares, $0.01 par value; issued and outstanding- 4,000,000 |
|
40 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
40 |
|
|
Common shares of Brandywine Realty Trust's beneficial interest, $0.01 par value; shares authorized 400,000,000; 175,140,760 issued and outstanding |
|
1,752 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,752 |
|
|
Additional paid-in capital |
|
3,258,870 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
3,258,870 |
|
|
Deferred compensation payable in common shares |
|
13,684 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
13,684 |
|
|
Common shares in grantor trust |
|
(13,684 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(13,684 |
) |
|
Cumulative earnings |
|
539,319 |
|
|
|
- |
|
|
|
10 |
|
|
|
(747 |
) |
|
|
538,582 |
|
|
Accumulated other comprehensive loss |
|
(1,745 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(1,745 |
) |
|
Cumulative distributions |
|
(1,931,892 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(1,931,892 |
) |
|
Total Brandywine Realty Trust's equity |
|
1,866,344 |
|
|
|
- |
|
|
|
10 |
|
|
|
(747 |
) |
|
|
1,865,607 |
|
|
Non-controlling interests |
|
17,093 |
|
|
|
- |
|
|
|
- |
|
|
|
(6 |
) |
|
|
17,087 |
|
|
Total beneficiaries' equity |
|
1,883,437 |
|
|
|
- |
|
|
|
10 |
|
|
|
(753 |
) |
|
|
1,882,694 |
|
|
Total liabilities and beneficiaries' equity |
$ |
4,099,213 |
|
|
$ |
- |
|
|
$ |
10 |
|
|
$ |
(753 |
) |
|
$ |
4,098,470 |
|
The accompanying notes are an integral part of the unaudited pro forma consolidated financial statements.
2
Unaudited Pro Forma Consolidated Income Statement
For the year ended December 31, 2016
(in thousands, except per share data)
|
|
|
|
|||||||||||||
|
|
|
|
|||||||||||||
|
|
As Reported (E) |
|
|
Woodland Falls Properties Sale (F) |
|
|
Other (G) |
|
|
Pro Forma |
|
||||
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rents |
$ |
421,505 |
|
|
$ |
(2,694 |
) |
|
$ |
(15,524 |
) |
|
$ |
403,287 |
|
|
Tenant reimbursements |
|
70,629 |
|
|
|
(2,105 |
) |
|
|
(2,501 |
) |
|
|
66,023 |
|
|
Termination fees |
|
2,339 |
|
|
|
(35 |
) |
|
|
(13 |
) |
|
|
2,291 |
|
|
Third party management fees, labor reimbursement and leasing |
|
26,674 |
|
|
|
- |
|
|
|
444 |
|
|
|
27,118 |
|
|
Other |
|
4,316 |
|
|
|
- |
|
|
|
(229 |
) |
|
|
4,087 |
|
|
Total revenue |
|
525,463 |
|
|
|
(4,834 |
) |
|
|
(17,823 |
) |
|
|
502,806 |
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property operating expenses |
|
152,926 |
|
|
|
(1,660 |
) |
|
|
(8,020 |
) |
|
|
143,246 |
|
|
Real estate taxes |
|
46,252 |
|
|
|
(735 |
) |
|
|
(1,141 |
) |
|
|
44,376 |
|
|
Third party management expenses |
|
10,270 |
|
|
|
- |
|
|
|
- |
|
|
|
10,270 |
|
|
Depreciation and amortization |
|
189,676 |
|
|
|
(1,727 |
) |
|
|
(3,590 |
) |
|
|
184,359 |
|
|
General and administrative expenses |
|
26,596 |
|
|
|
- |
|
|
|
- |
|
|
|
26,596 |
|
|
Provision for impairment |
|
40,517 |
|
|
|
- |
|
|
|
- |
|
|
|
40,517 |
|
|
Total operating expenses |
|
466,237 |
|
|
|
(4,122 |
) |
|
|
(12,751 |
) |
|
|
449,364 |
|
|
Operating income |
|
59,226 |
|
|
|
(712 |
) |
|
|
(5,072 |
) |
|
|
53,442 |
|
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
1,236 |
|
|
|
- |
|
|
|
- |
|
|
|
1,236 |
|
|
Interest expense |
|
(84,708 |
) |
|
|
- |
|
|
|
(380 |
) |
|
|
(85,088 |
) |
|
Interest expense - amortization of deferred financing costs |
|
(2,696 |
) |
|
|
- |
|
|
|
(91 |
) |
|
|
(2,787 |
) |
|
Interest expense - financing obligation |
|
(679 |
) |
|
|
- |
|
|
|
- |
|
|
|
(679 |
) |
|
Equity in loss of real estate ventures |
|
(11,503 |
) |
|
|
- |
|
|
|
(2,005 |
) |
|
|
(13,508 |
) |
|
Net gain on disposition of real estate |
|
116,983 |
|
|
|
- |
|
|
|
- |
|
|
|
116,983 |
|
|
Net gain on sale of undepreciated real estate |
|
9,232 |
|
|
|
- |
|
|
|
- |
|
|
|
9,232 |
|
|
Net gain on real estate venture transactions |
|
20,000 |
|
|
|
- |
|
|
|
- |
|
|
|
20,000 |
|
|
Loss on early extinguishment of debt |
|
(66,590 |
) |
|
|
- |
|
|
|
- |
|
|
|
(66,590 |
) |
|
Net income |
|
40,501 |
|
|
|
(712 |
) |
|
|
(7,548 |
) |
|
|
32,241 |
|
|
Net income attributable to non-controlling interests |
|
(310 |
) |
|
|
6 |
|
|
|
63 |
|
|
|
(241 |
) |
|
Net income attributable to Brandywine Realty Trust |
|
40,191 |
|
|
|
(706 |
) |
|
|
(7,485 |
) |
|
|
32,000 |
|
|
Distribution to preferred shareholders |
|
(6,900 |
) |
|
|
- |
|
|
|
- |
|
|
|
(6,900 |
) |
|
Nonforfeitable dividends allocated to unvested restricted shareholders |
|
(341 |
) |
|
|
- |
|
|
|
- |
|
|
|
(341 |
) |
|
Net income attributable to common shareholders of Brandywine Realty Trust |
$ |
32,950 |
|
|
$ |
(706 |
) |
|
$ |
(7,485 |
) |
|
$ |
24,759 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations |
$ |
0.19 |
|
|
|
|
|
|
|
|
|
|
$ |
0.14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations |
$ |
0.19 |
|
|
|
|
|
|
|
|
|
|
$ |
0.14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic weighted average shares outstanding |
|
175,018,163 |
|
|
|
|
|
|
|
|
|
|
|
175,018,163 |
|
|
Diluted weighted average shares outstanding |
|
176,010,814 |
|
|
|
|
|
|
|
|
|
|
|
176,010,814 |
|
The accompanying notes are an integral part of the unaudited pro forma consolidated financial statements.
3
Brandywine Operating Partnership, L.P.
Unaudited Pro Forma Consolidated Balance Sheet
As of December 31, 2016
(in thousands, except per share data)
|
|
As Reported (A) |
|
|
Properties Held for Sale (B) |
|
|
Concord Properties Sale (C) |
|
|
Woodland Falls Properties Sale (D) |
|
|
Reported as Pro Forma |
|
|||||
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate investments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating properties |
$ |
3,586,295 |
|
|
$ |
51,871 |
|
|
$ |
(51,871 |
) |
|
$ |
(28,516 |
) |
|
$ |
3,557,779 |
|
|
Accumulated depreciation |
|
(852,476 |
) |
|
|
(20,981 |
) |
|
|
20,981 |
|
|
|
11,706 |
|
|
|
(840,770 |
) |
|
Operating real estate investments, net |
|
2,733,819 |
|
|
|
30,890 |
|
|
|
(30,890 |
) |
|
|
(16,810 |
) |
|
|
2,717,009 |
|
|
Construction-in-progress |
|
297,462 |
|
|
|
- |
|
|
|
- |
|
|
|
(34 |
) |
|
|
297,428 |
|
|
Land held for development |
|
150,970 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
150,970 |
|
|
Total real estate investments, net |
|
3,182,251 |
|
|
|
30,890 |
|
|
|
(30,890 |
) |
|
|
(16,844 |
) |
|
|
3,165,407 |
|
|
Assets held for sale, net |
|
41,718 |
|
|
|
(30,890 |
) |
|
|
- |
|
|
|
- |
|
|
|
10,828 |
|
|
Cash and cash equivalents |
|
193,919 |
|
|
|
- |
|
|
|
- |
|
|
|
17,771 |
|
|
|
211,690 |
|
|
Accounts receivable, net |
|
12,446 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
12,446 |
|
|
Accrued rent receivable, net |
|
149,624 |
|
|
|
- |
|
|
|
(506 |
) |
|
|
(742 |
) |
|
|
148,376 |
|
|
Investment in real estate ventures, equity method |
|
281,331 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
281,331 |
|
|
Deferred costs, net |
|
91,342 |
|
|
|
- |
|
|
|
(513 |
) |
|
|
(891 |
) |
|
|
89,938 |
|
|
Intangible assets, net |
|
72,478 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
72,478 |
|
|
Other assets |
|
74,104 |
|
|
|
- |
|
|
|
31,919 |
|
|
|
(47 |
) |
|
|
105,976 |
|
|
Total assets |
$ |
4,099,213 |
|
|
$ |
- |
|
|
$ |
10 |
|
|
$ |
(753 |
) |
|
$ |
4,098,470 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND BENEFICIARIES' EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage notes payable, net |
$ |
321,549 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
321,549 |
|
|
Unsecured term loans, net |
|
248,099 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
248,099 |
|
|
Unsecured senior notes, net |
|
1,443,464 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,443,464 |
|
|
Accounts payable and accrued expenses |
|
103,404 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
103,404 |
|
|
Distributions payable |
|
30,032 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
30,032 |
|
|
Deferred income, gains and rent |
|
31,620 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
31,620 |
|
|
Acquired lease intangibles, net |
|
18,119 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
18,119 |
|
|
Liabilities related to assets held for sale |
|
81 |
|
|
|
(8 |
) |
|
|
- |
|
|
|
- |
|
|
|
73 |
|
|
Other liabilities |
|
19,408 |
|
|
|
8 |
|
|
|
- |
|
|
|
- |
|
|
|
19,416 |
|
|
Total liabilities |
$ |
2,215,776 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
2,215,776 |
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redeemable limited partnership units at redemption value; 1,479,799 issued and outstanding |
|
23,795 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
23,795 |
|
|
Brandywine Operating Partnership, L.P.'s equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.90% Series E-Linked Preferred Mirror Units; issued and outstanding- 4,000,000 |
|
96,850 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
96,850 |
|
|
General Partnership Capital; 175,140,760 units issued and outstanding |
|
1,762,764 |
|
|
|
- |
|
|
|
10 |
|
|
|
(753 |
) |
|
|
1,762,021 |
|
|
Accumulated other comprehensive loss |
|
(2,122 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(2,122 |
) |
|
Total Brandywine Operating Partnership, L.P.'s equity |
|
1,857,492 |
|
|
|
- |
|
|
|
10 |
|
|
|
(753 |
) |
|
|
1,856,749 |
|
|
Non-controlling interest - consolidated real estate ventures |
|
2,150 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
2,150 |
|
|
Total partners' equity |
|
1,859,642 |
|
|
|
- |
|
|
|
10 |
|
|
|
(753 |
) |
|
|
1,858,899 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and partners' equity |
$ |
4,099,213 |
|
|
$ |
- |
|
|
$ |
10 |
|
|
$ |
(753 |
) |
|
$ |
4,098,470 |
|
The accompanying notes are an integral part of the unaudited pro forma consolidated financial statements.
4
Brandywine Operating Partnership, L.P.
Unaudited Pro Forma Consolidated Income Statement
For the year ended December 31, 2016
(in thousands, except per share data)
|
|
As Reported (E) |
|
|
Woodland Falls Properties Sale (F) |
|
|
Other (G) |
|
|
Pro Forma |
|
||||
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rents |
$ |
421,505 |
|
|
$ |
(2,694 |
) |
|
$ |
(15,524 |
) |
|
$ |
403,287 |
|
|
Tenant reimbursements |
|
70,629 |
|
|
|
(2,105 |
) |
|
|
(2,501 |
) |
|
|
66,023 |
|
|
Termination fees |
|
2,339 |
|
|
|
(35 |
) |
|
|
(13 |
) |
|
|
2,291 |
|
|
Third party management fees, labor reimbursement and leasing |
|
26,674 |
|
|
|
- |
|
|
|
444 |
|
|
|
27,118 |
|
|
Other |
|
4,316 |
|
|
|
- |
|
|
|
(229 |
) |
|
|
4,087 |
|
|
Total revenue |
|
525,463 |
|
|
|
(4,834 |
) |
|
|
(17,823 |
) |
|
|
502,806 |
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property operating expenses |
|
152,926 |
|
|
|
(1,660 |
) |
|
|
(8,020 |
) |
|
|
143,246 |
|
|
Real estate taxes |
|
46,252 |
|
|
|
(735 |
) |
|
|
(1,141 |
) |
|
|
44,376 |
|
|
Third party management expenses |
|
10,270 |
|
|
|
- |
|
|
|
- |
|
|
|
10,270 |
|
|
Depreciation and amortization |
|
189,676 |
|
|
|
(1,727 |
) |
|
|
(3,590 |
) |
|
|
184,359 |
|
|
General and administrative expenses |
|
26,596 |
|
|
|
- |
|
|
|
- |
|
|
|
26,596 |
|
|
Provision for impairment |
|
40,517 |
|
|
|
- |
|
|
|
- |
|
|
|
40,517 |
|
|
Total operating expenses |
|
466,237 |
|
|
|
(4,122 |
) |
|
|
(12,751 |
) |
|
|
449,364 |
|
|
Operating income |
|
59,226 |
|
|
|
(712 |
) |
|
|
(5,072 |
) |
|
|
53,442 |
|
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
1,236 |
|
|
|
- |
|
|
|
- |
|
|
|
1,236 |
|
|
Interest expense |
|
(84,708 |
) |
|
|
- |
|
|
|
(380 |
) |
|
|
(85,088 |
) |
|
Interest expense - amortization of deferred financing costs |
|
(2,696 |
) |
|
|
- |
|
|
|
(91 |
) |
|
|
(2,787 |
) |
|
Interest expense - financing obligation |
|
(679 |
) |
|
|
- |
|
|
|
- |
|
|
|
(679 |
) |
|
Equity in loss of real estate ventures |
|
(11,503 |
) |
|
|
- |
|
|
|
(2,005 |
) |
|
|
(13,508 |
) |
|
Net gain on disposition of real estate |
|
116,983 |
|
|
|
- |
|
|
|
- |
|
|
|
116,983 |
|
|
Net gain on sale of undepreciated real estate |
|
9,232 |
|
|
|
- |
|
|
|
- |
|
|
|
9,232 |
|
|
Net gain on real estate venture transactions |
|
20,000 |
|
|
|
- |
|
|
|
- |
|
|
|
20,000 |
|
|
Loss on early extinguishment of debt |
|
(66,590 |
) |
|
|
- |
|
|
|
- |
|
|
|
(66,590 |
) |
|
Net income |
|
40,501 |
|
|
|
(712 |
) |
|
|
(7,548 |
) |
|
|
32,241 |
|
|
Net income from continuing operations attributable to non-controlling interests-consolidated real estate ventures |
|
(15 |
) |
|
|
- |
|
|
|
- |
|
|
|
(15 |
) |
|
Net income attributable to Brandywine Operating Partnership |
|
40,486 |
|
|
|
(712 |
) |
|
|
(7,548 |
) |
|
|
32,226 |
|
|
Distribution to preferred unitholders |
|
(6,900 |
) |
|
|
- |
|
|
|
- |
|
|
|
(6,900 |
) |
|
Amounts allocated to unvested restricted unitholders |
|
(341 |
) |
|
|
- |
|
|
|
- |
|
|
|
(341 |
) |
|
Net income attributable to Common Partnership Unitholders of Brandywine Operating Partnership, L.P. |
$ |
33,245 |
|
|
$ |
(712 |
) |
|
$ |
(7,548 |
) |
|
$ |
24,985 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic income per Common Partnership Unit: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations |
$ |
0.19 |
|
|
|
|
|
|
|
|
|
|
$ |
0.14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted income per Common Partnership Unit: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations |
$ |
0.19 |
|
|
|
|
|
|
|
|
|
|
$ |
0.14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic weighted average common partnership units outstanding |
|
176,523,800 |
|
|
|
|
|
|
|
|
|
|
|
176,523,800 |
|
|
Diluted weighted average common partnership units outstanding |
|
177,516,451 |
|
|
|
|
|
|
|
|
|
|
|
177,516,451 |
|
The accompanying notes are an integral part of the unaudited pro forma consolidated financial statements.
5
BRANDYWINE REALTY TRUST AND BRANDYWINE OPERATING PARTNERSHIP, L.P.
NOTES TO UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS
Pro Forma Adjustments
|
(A) |
Reflects the Company's consolidated balance sheet as of December 31, 2016, as contained in the historical financial statements and notes thereto presented in the Company’s Annual Report on Form 10-K for the year ended December 31, 2016. |
|
(B) |
Represents the reversal of the held for sale classification of two office properties, located in Concord, California, (“Concord Properties”), which were classified as held for sale as of December 31, 2016 and sold on February 2, 2017. |
|
(C) |
Represents the elimination of the Concord Properties. See Exhibit 99.1 to the Form 8-K, filed on February 7, 2017, for further details related to this transaction. |
|
(D) |
The following table represents the estimated loss on the disposition of the Woodland Falls Properties as if the disposition occurred as of December 31, 2016 (in thousands): |
|
Sale price of the Woodland Falls Properties |
$ |
19,000 |
|
|
Less: Actual closing costs and prorations |
|
(1,229 |
) |
|
Net proceeds |
$ |
17,771 |
|
|
Less: Basis of Woodland Falls Properties as of December 31, 2016 |
|
(18,524 |
) |
|
Estimated loss on disposition (i) |
$ |
(753 |
) |
|
Less: Estimated loss on disposition attributable to non-controlling interest |
|
6 |
|
|
Estimated loss on disposition attributable to shareholders |
$ |
(747 |
) |
|
|
(i) |
During the fourth quarter of 2016, the Company recorded a provision for impairment of $7.3 million on the Woodland Falls Properties. The Company expects to record a $0.3 million loss on sale during the first quarter of 2017. |
|
(E) |
Reflects the consolidated results of operations for the Company for the year ended December 31, 2016, as contained in the financial statements contained in the Company's Annual Report on Form 10-K for the year ended December 31, 2016. |
|
(F) |
Represents revenues and expenses of the operations of the Woodland Falls Properties for the year ended December 31, 2016. |
|
(G) |
Represents the elimination of the actual historical results of operations of the other dispositions, as well as certain pro forma adjustments from the formation of an unconsolidated real estate venture, occurring during 2016 for transactions that were significant under Regulation S-X as if the transactions occurred on January 1, 2016, which includes: |
|
|
• |
the sale of our equity interests in a property located in Philadelphia, Pennsylvania commonly known as 30th Street Main Post Office on February 5, 2016 (previously furnished as an exhibit to the Form 8-K filed on February 10, 2016 and incorporated by reference herein); |
|
|
• |
the contribution of 58 properties located in the Pennsylvania Suburbs, New Jersey/Delaware, Metropolitan Washington, D.C. and Richmond, Virginia to an unconsolidated real estate venture in a transaction referred to by the Company as the Och-Ziff Sale (previously furnished as an exhibit to the Form 8-K filed on February 10, 2016 and incorporated by reference herein); and |
|
|
• |
the sale of a two property portfolio located in Concord, California on February 2, 2017 (previously furnished as an exhibit to the Form 8-K filed on February 7, 2017 and incorporated by reference herein). |
All other dispositions were not significant, individually or in aggregate, under Regulation S-X.
6