EX-99.(C)(6) 5 a06-19253_1ex99dc6.htm EX-99

Exhibit (c)(6)

 

The following exhibit has been edited solely to remove the actual names of the potential bidders.

 






















 

Searchable text section of graphics shown above

 



 

[LOGO]

 

DRAFT

 

Presentation to the Board of RRR

 

28-July-2006

 



 

Table of Contents

 

I.

 

Process Update

 

 

 

II.

 

Summary of Initial Proposals

 

 

The following pages contain material provided to the Board of Directors of RRR (“RRR”) by Citigroup Global Markets Inc. (“Citigroup”) and Goldman Sachs (“GS”) in connection with the Board’s strategic evaluation process. No third party may rely upon or use the following materials nor may such materials be used for any other purpose. The accompanying material was compiled or prepared on a confidential basis solely for the benefit and use of the Board of Directors of RRR in connection with the oral briefing being provided by Citigroup and GS in connection therewith and not with a view toward public disclosure under any securities laws or otherwise. The information contained in this material was obtained from RRR and other sources. Any estimates and projections contained herein have been prepared or adopted by the management of RRR, obtained from public sources, or are based upon such estimates and projections, and involve numerous and significant subjective determinations, and there is no assurance that such estimates and projections will be realized. Citigroup and GS do not take responsibility for such estimates and projections, or the basis on which they were prepared. No representation or warranty, express or implied, is made as to the accuracy or completeness of such information and nothing contained herein is, or shall be relied upon as, a representation, whether as to the past, the present or the future. In preparing this material, Citigroup and GS, with your consent, assumed and relied, without assuming any responsibility for independent verification, upon the accuracy and completeness of all financial and other information and data publicly available or provided to or otherwise reviewed by or discussed with Citigroup and GS and upon the assurances of the management of RRR that they are not aware of any relevant information that has been omitted or that remains undisclosed to Citigroup or GS. This material was not prepared for use by readers not as familiar with the businesses and affairs of RRR as the Board of Directors of RRR and, accordingly, none of RRR, Citigroup, GS or any of their respective legal or financial advisors or accountants take any responsibility for the accompanying material if used by persons other than the Board of Directors of RRR. This material is necessarily based upon information available to Citigroup and GS, and financial, stock market and other conditions and circumstances existing and disclosed to Citigroup and GS as of the date of the material. Citigroup and GS do not have any obligation to update or otherwise revise the accompanying material. This material may not be reproduced, disseminated, quoted or referred to, in whole or in part, or used for any other purposes, without the prior written consent of Citigroup and GS.

 



 

I.                                         Process Update

 

3



 

Recent Developments

 

On Monday, July 10, the Board of RRR authorized Management to explore a sale of the Company. Eight potential bidders were invited to join the process on Friday, July 14. On Thursday, July 20 the Board was posted as to current process status

 

                  July 21 to July 27 – Continued financial and legal due diligence

 

                  July 21 – Management meeting with Bidder D

 

                  July 22

 

             Merger agreement posted to online dataroom

 

             Bidder B indicated that they will need to partner with Bidder A to move forward in the process

 

                  July 26 – Bank of America equity research releases report on RRR sale process

 

                  July 27 to July 28

 

                  Received initial written bids from two bidders:  SL Green ($42.50) and Bidder K ($42.50)

 

                  Subsequently SLG verbally bumped their bid to $43.50

 

                  Citigroup and Goldman Sachs communicated with bidders the necessity to provide their highest bid

 

4



 

Summary of Process

As of July 28, 2006

 

 

 

Proposed Price

 

Consideration

 

 

Bidder

 

Per Share

 

Stock

 

Cash

 

Financing

 

 

 

 

 

 

 

 

 

Bidder K(1)

 

$

42.50

 

72.9

%

27.1

%

On Balance Sheet

 

 

 

 

 

 

 

 

 

SLG(2)

 

43.50

 

26.6

 

73.4

 

Merrill Lynch

 

Declined to Participate

 

No Bid Received

 

Other

 

 

 

 

 

Bidder E

 

Bidder A

 

Bidder I

 

 

 

 

 

Bidder G

 

Bidder D

 

Bidder F

 

 

 

 

 

 

 

Bidder C

 

 

 

 

 

 

 

 

 

Bidder B

 

 

 


(1)  Bidder K has offered $1.0 billion of their consideration in cash, which is 27.1% out of the total RRR equity consideration of $3.7 billion implied by a purchase price of $42.50

(2)  SLG written bid is $42.50 per share. SLG has verbally offered a price per share of $43.50. Consideration assumes $11.59 stock component per written offer, with the remainder to be paid cash

 

5



 

RRR Price / Volume

Since 7/10/06

 

[CHART]

 

Source:  Factset

 

6



 

Total Stock Return

Since 7/10/06

 

[CHART]

 

Source:  Factset

Note:  Total returns include dividends. Comparable Office REIT Index is a market-cap weighted index including AFR, BDN, BXP, CRE, CEI, CLI, EOP, MPG, SLG, TRZ, VNO

 

7



 

II.                                     Summary of Initial Proposals

 

8



 

Summary of Initial Written Proposals

 

 

 

SL Green

 

Bidder K

Purchase Price

 

       $42.50 per share (SLG verbally increased their bid to $43.50)

 

       $42.50 per share

 

 

 

 

 

Consideration

 

       $30.91 in cash and 0.10387 of a share of SL Green common stock for each RRR common share or RRR OP unit ($30.91+ (0.10387*$111.59))

 

       No collar

 

       $1 billion in cash (i.e., approx. $11.52 per share for each RRR common share or RRR OP unit), remainder in shares of common stock in Bidder K based on closing price on July 26, 2006 ($103.62)

 

       Prepared to enhance proposal if RRR accepts convertible securities on market terms in lieu of a portion of the shares of Bidder K common stock

 

       Alternatively, prepared to purchase RRR’s New York City assets (excluding the Long Island City asset) for $2.4 billion

 

 

 

 

 

OP Units

 

       Common units converted into right to receive that amount of merger consideration as if such units were converted into common stock prior to the effective time

 

       Preferred units to remain outstanding

 

       Common units treated same as common stock

 

       Preferred units to remain outstanding

 

 

 

 

 

Restricted Stock

 

       Restrictions on vesting terminated and awards converted into the right to receive the merger consideration

 

       Not specified

 

 

 

 

 

RSUs/PIUs

 

       Converted into right to receive that amount of merger consideration as if such units were converted into common stock prior to the effective time

 

       Not specified

 

 

 

 

 

Options

 

       Each outstanding RRR option would be given the right to receive an amount, in cash, equal to any excess of $42.50 over the exercise price of such an option

 

       Not specified

 

 

 

 

 

Dividend

 

       Regular quarterly dividend; no stub period dividend

 

       Not specified

 

 

 

 

 

Federal Income Tax Treatment

 

       Taxable

 

       Taxable

 

Source:  Bid letters and in the case of SLG, contract markup

 

9



 

 

 

SL Green

 

Bidder K

Financing

 

       Merrill Lynch has completed internal approvals to provide debt financing. However this is not a condition to the transaction

 

       Also anticipate repaying certain indebtedness of RRR

 

       Proposal does not include a financing contingency

 

       Expect to fund the cash portion of the transaction out of cash on hand, available sources and additional borrowings

 

       Plan to refinance only the debt that holders have a right to require Bidder K to repurchase or repay as a result of the transaction but leave open the possibility of refinancing any or all of the debt

 

       May sell certain properties from the RRR portfolio but these are yet to be identified

 

 

 

 

 

Termination Fee

 

       3.5% plus expenses of $7 million plus documented financing fees and expenses

 

       TBD

 

 

 

 

 

Approval

 

       Offer approved by board

 

       Final transaction to be approved by board

 

       All necessary internal approvals obtained

 

 

 

 

 

Other

 

       Transaction will be subject to customary closing conditions

 

       Do not anticipate that transaction will be subject to SL Green shareholders’ approval

 

       Merger Agreement gives SLG the right to force unlimited number of asset sales by RRR or OP prior to the closing (as drafted, irrespective of whether the closing occurs)

 

       Bidder K did not provide a contract markup

 

       Proposed adding provision in merger agreement to provide Bidder K with the flexibility to achieve Section 1031 like-kind exchange treatment for Bidder K properties that may have been sold before closing and to give Bidder K the right to designate certain RRR properties to be purchased immediately prior to, but conditioned on, closing

 

Source:  Bid letters and in the case of SLG, contract markup

 

10



 

Recent REIT Transactions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AMLI

 

 

 

 

 

 

 

Pan Pacific

 

 

 

 

 

 

 

Bedford

 

 

 

Town &

 

Centerpoint

 

Residential

 

 

 

 

 

Bid at

 

Retail

 

Heritage

 

Trizec

 

CarrAmerica

 

Property

 

 

 

Country

 

Properties

 

Properties

 

CRT

 

 

 

$43.50

 

Properties

 

Properties

 

Properties

 

Realty

 

Investors

 

Arden Realty

 

Trust

 

Trust

 

Trust

 

Properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Announcement Date

 

 

 

7/10/2006

 

7/10/2006

 

6/5/2006

 

3/6/2006

 

2/10/2006

 

12/22/2005

 

12/19/2005

 

12/7/2005

 

10/24/2005

 

6/17/2005

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Premium on Announcement(1)

 

-2.4

%

0.0

%

3.3

%

17.9

%

8.9

%

10.5

%

-3.7

%

35.1

%

9.6

%

20.7

%

15.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Premium to 30-day Average(1)

 

6.8

%

3.7

%

7.2

%

21.1

%

17.3

%

18.2

%

-1.3

%

35.1

%

10.0

%

19.9

%

19.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Premium to 90-day Average(1)

 

5.8

%

4.6

%

0.3

%

19.3

%

25.3

%

19.0

%

7.9

%

40.1

%

15.3

%

20.1

%

22.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Premium to 52-Week High(1)

 

-5.7

%

-5.1

%

-10.2

%

10.1

%

7.9

%

9.9

%

-4.0

%

31.4

%

0.1

%

13.0

%

15.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Premium to Street Average NAV(2)

 

9.5

%

-1.2

%

-7.9

%

12.7

%

17.4

%

27.1

%

17.0

%

33.8

%

42.4

%

2.0

%

15.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Premium to Green Street NAV(3)

 

8.7

%

3.6

%

-6.8

%

7.4

%

11.2

%

NA

 

10.4

%

24.7

%

57.2

%

2.0

%

NA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Implied Forward FFO Multiple(4)

 

18.4

x

17.5

x

13.3

x

17.7

x

17.0

x

17.3

x

17.7

x

21.0

x

17.9

x

17.9

x

13.6

x

 


(1)       Source: FactSet. RRR data based on closing prices on July 27, 2006

(2)       Source: SNL DataSource & Green Street Advisors

(3)       Per Green Street Advisors research reports

(4)       Based on IBES median forward FFO estimates at the time of announcement, except RRR 2006E FFO which is as per Management

 

11



 

Negative Premium on Announcement Transactions

US Targets with Transaction Value Greater Than $1.0 bn

 

 

 

 

 

 

 

 

 

 

 

Closing Price

 

 

 

 

 

 

 

 

 

 

 

Acquisition

 

One Day Prior

 

 

 

Date

 

 

 

 

 

Transaction

 

Price Per

 

to

 

 

 

Announced

 

Target Name

 

Acquiror Name

 

Value ($mm)

 

Share

 

Announcement

 

Discount

 

7/16/2001

 

Expedia Inc

 

USA Networks Inc

 

$

1,372.0

 

$

39.54

 

$

48.70

 

(18.8

)%

7/13/2004

 

National Processing Inc

 

Bank of America Corp

 

1,135.9

 

26.60

 

29.40

 

(9.5

)

10/4/2002

 

JDN Realty Corp

 

Developers Diversified Realty

 

1,041.8

 

11.11

 

12.13

 

(8.4

)

1/29/2001

 

Dallas-Semiconductor Corp

 

Maxim Integrated Products Inc.

 

1,368.1

 

24.88

 

26.81

 

(7.2

)

1/31/2005

 

AT&T Corp.

 

SBC Communications Inc.

 

21,699.6

 

18.41

 

19.71

 

(6.6

)

10/3/2005

 

Dex Media Inc.

 

RH Donnelley Corp.

 

9,669.7

 

27.58

 

28.90

 

(4.6

)

5/4/2004

 

Evergreen Resources Inc.

 

Pioneer Natural Resources Co.

 

2,043.1

 

39.00

 

40.63

 

(4.0

)

12/22/2005

 

Arden Realty Inc.

 

GE Capital Real Estate

 

4,633.9

 

45.25

 

46.99

 

(3.7

)

4/1/2002

 

Trendwest Resorts

 

Cendant Corp

 

1,008.2

 

23.34

 

24.02

 

(2.8

)

6/27/2003

 

Roslyn Bancorp Inc.

 

New York Community Bancorp

 

1,614.4

 

20.33

 

20.85

 

(2.5

)

1/23/2004

 

Union Planters Corp.

 

Regions Financial Corp.

 

5,846.1

 

30.58

 

31.36

 

(2.5

)

5/25/2006

 

AmSouth Bancorp

 

Regions Financial Corp.

 

10,020.8

 

28.33

 

28.90

 

(2.0

)

11/17/2003

 

Travelers Ppty Casualty Corp.

 

St Paul Cos Inc.

 

16,136.1

 

15.94

 

16.03

 

(0.6

)

11/18/2001

 

Conoco Inc.

 

Phillips Petroleum Co Inc.

 

24,785.5

 

24.24

 

24.30

 

(0.3

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

High

 

 

 

(18.8

)%

 

 

 

 

 

 

 

 

Low

 

 

 

(0.3

)

 

 

 

 

 

 

 

 

Mean

 

 

 

(5.3

)

 


(1)  Source: SDC as of July 27, 2006. Represents deals wherein a target is domiciled in the US, and Transaction Value is greater than $1.0 bn

 

12



 

Comparative Case Study: Impact of Merger Speculation

Arden Realty – Announced 12/22/05

 

ARI: 9/30/05 to 12/20/05

 

[CHART]

 

                  Discount to 1 Day Prior to Announcement: -3.7%

                  Premium from Undisturbed Price (09/30/2005)(3): 9.9%

                  Stock Ramp Up from 09/30/2005 to 1 Day Prior: 14.1%

 

RA: 7/13/06 to 7/28/06(2)

 

[CHART]

 

                  Discount to 1 Day Prior to Announcement: -2.1%

                  Premium from Undisturbed Price (07/13/2006)(4): 6.3%

                  Stock Ramp Up from 7/13/2006 to 1 Day Prior: 8.6%

 


(1)       Source:  Factset

(2)       Represents intraday price on 7/28/06

(3)       Based upon 9/30/05 Green Street Advisors research report released on potential Arden transaction

(4)       Based upon 7/13/06 reference of possible RRR acquisition on Kramer’s “Mad Money” program

 

13



 

Management NAV Analysis

Note:  Pro Forma for Sale of Tranche III to LPT

 

($ and SF in millions, except per share and per SF amounts)

 

 

 

 

 

 

 

 

 

 

 

Pro Rata

 

 

 

 

 

 

 

 

 

 

 

 

 

Pro Rata

 

Share of

 

Implied

 

 

 

 

 

 

 

Current

 

Pro Rata

 

Share of

 

Capitalized

 

Cap

 

 

 

State

 

Asset Pool

 

Ownership

 

Sq. Ft.

 

2007E NOI (1)

 

NOI 1 (2)

 

Rate (1)

 

Value

 

Connecticut

 

Strategic

 

87.6

%

1.1

 

$

18.6

 

$

18.8

 

6.25

%

$

300.2

 

 

 

A-LPT

 

25.0

 

0.2

 

2.1

 

2.5

 

8.27

 

30.7

 

Long Island

 

Strategic

 

90.2

 

2.9

 

45.3

 

43.8

 

6.64

 

660.2

 

 

 

Core Plus

 

100.0

 

0.7

 

9.8

 

10.7

 

7.40

 

144.1

 

 

 

A-LPT

 

25.0

 

0.3

 

4.6

 

4.2

 

6.62

 

63.2

 

New Jersey

 

Strategic

 

88.3

 

0.9

 

20.6

 

22.7

 

6.11

 

371.2

 

 

 

Core Plus

 

100.0

 

1.4

 

16.9

 

16.8

 

6.75

 

248.4

 

 

 

A-LPT

 

25.0

 

0.1

 

1.9

 

1.9

 

7.84

 

23.7

 

New York

 

 

 

69.9

 

3.8

 

102.4

 

105.8

 

5.33

 

1,986.5

 

Westchester

 

Strategic

 

100.0

 

1.8

 

28.9

 

30.8

 

6.29

 

490.1

 

 

 

Core Plus

 

94.7

 

1.8

 

23.2

 

28.2

 

6.43

 

439.1

 

 

 

A-LPT

 

25.0

 

0.2

 

3.1

 

3.1

 

8.25

 

37.1

 

GROSS REAL ESTATE VALUE

 

 

 

76.0

%

15.3

 

$

277.3

 

$

289.2

 

6.03

%

$

4,794.4

 

Inactive Development Properties (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

$

101.7

 

Active Developmental Properties (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

96.6

 

Investments in RSVP

 

 

 

 

 

 

 

 

 

 

 

 

 

55.2

 

Investment in JVs

 

 

 

 

 

 

 

 

 

 

 

 

 

5.0

 

Investments in Notes Receivable

 

 

 

 

 

 

 

 

 

 

 

 

 

169.0

 

Cash and Cash Equivalents (5)

 

 

 

 

 

 

 

 

 

 

 

 

 

52.7

 

Tenant Receivables

 

 

 

 

 

 

 

 

 

 

 

 

 

16.3

 

Prepaid Expenses and Other Assets (6)

 

 

 

 

 

 

 

 

 

 

 

 

 

45.8

 

Contract Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

0.3

 

FF&E

 

 

 

 

 

 

 

 

 

 

 

 

 

12.9

 

Value of Australia LPT Management

 

 

 

 

 

 

 

 

 

 

 

 

 

11.0

 

Total Other Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

$

566.5

 

GROSS ASSET VALUE

 

 

 

 

 

 

 

 

 

 

 

 

 

$

5,360.9

 

Mortgage Debt (pro rata share)

 

 

 

 

 

 

 

 

 

 

 

 

 

$

346.1

 

Fixed Rate Senior Unsecured

 

 

 

 

 

 

 

 

 

 

 

 

 

972.9

 

Convertible Debentures

 

 

 

 

 

 

 

 

 

 

 

 

 

318.4

 

Variable Rate Credit Facility

 

 

 

 

 

 

 

 

 

 

 

 

 

92.0

 

Unconsol. JV Debt (pro rata share)

 

 

 

 

 

 

 

 

 

 

 

 

 

181.5

 

Preferred Stock (@ liquidation)

 

 

 

 

 

 

 

 

 

 

 

 

 

1.2

 

Other Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

185.0

 

TOTAL LIABILITIES (7)

 

 

 

 

 

 

 

 

 

 

 

 

 

$

2,097.1

 

NET ASSET VALUE

 

 

 

 

 

 

 

 

 

 

 

 

 

$

3,263.8

 

Diluted Shares and Units Outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

86.8

 

NET ASSET VALUE PER SHARE

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(37.59

)

 

14



 

Footnotes

 


Note: Reflects Tranche III assets at 25% ownership interest and TIAA JV assets at current ownership interest (51%)

 

(1)       Per Management estimates

 

(2)       Represents NOI for year in which property achieves stabilization, per Management estimates

 

(3)       Assumes a multiple of 1.25x cost, except for Giralda Farms - Chatham, which is valued at 2.00x cost

 

(4)       Represents the NPV of the 3 active development properties (7 Landmark Square, University Square and 103 Corporate Drive) at a discount rate of 15.0% per Management estimates. Reckson Executive Park 7, 4 Giralda Farms - Madison and 11 Giralda Farms - Chatham are valued at $60.00 PSF per Management estimates

 

(5)       3/31/06 cash balance adjusted for the sale of 75% interest in Tranche III assets to AUS LPT for net proceeds of $36.2mm, net cash outflows of $18.4mm related to development projects during the remainder of 2006 and $7.8 mm of other estimated transaction related disbursements

 

(6)       Reflects reduction in other assets of $88.0mm related to cash used to reduce the line of credit balance at 3/31/06 from $180.0mm to $92.0mm. Other assets is also reduced by non cash items totaling $46.0mm per Management estimates

 

(7)       Includes pro rata share of consolidated and unconsolidated mortgage debt, unsecured debt, convertible debentures, and line of credit totaling $1,910.9 mm. Also includes preferred stock of $1.2mm and Other Liabilities consisting of accrued expenses, deferred revenue and dividends payable totaling $185.0mm

 

15



 

Summary of Research Analysts’ Ratings

 

 

 

 

 

NAV

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Premium / (Discount) to

 

Target

 

2006E

 

2007E

 

 

 

Bank

 

Stock Rating

 

Estimate

 

NAV

 

Share Price

 

FFO

 

FFO

 

Date

 

Deutsche Bank Securities

 

Buy

 

 

 

$

46.00

 

$

2.40

 

$

2.70

 

7/19/06

 

Banc of America Securities

 

Buy

 

41.66

 

6.9

%

45.00

 

2.37

 

2.64

 

7/26/06

 

RBC Capital Markets

 

Buy

 

40.00

 

11.4

%

42.00

 

2.37

 

2.71

 

5/19/06

 

J.P. Morgan Securities Inc.

 

Buy

 

 

 

 

2.35

 

2.62

 

5/5/06

 

Goldman, Sachs & Co.

 

Hold

 

 

 

 

2.34

 

2.72

 

5/5/06

 

Green Street Advisors

 

Sell

 

40.00

 

11.4

%

38.45

 

2.33

 

2.67

 

5/4/06

 

Merrill Lynch & Co.

 

Hold

 

38.00

 

17.2

%

 

2.27

 

2.70

 

5/26/06

 

Citigroup Investment Research

 

Sell

 

39.99

 

11.4

%

36.00

 

2.25

 

2.60

 

7/24/06

 

Stifel Nicolaus & Co.

 

Buy

 

38.76

 

14.9

%

 

2.24

 

2.64

 

6/12/06

 

Average / Consensus

 

 

 

$

39.74

 

12.1

%

$

41.49

 

$

2.32

 

$

2.67

 

 

 

 

Source: As per SNL DataSource as per 7/27/06

 

16



 

Shares Traded at Various Prices

RRR Stock Price by Volume – Year to Date

 

[CHART]

 

Source: Factset

 

17



 

RRR Price / Volume

Year to Date

 

[CHART]

 

Source: Factset

 

18



 

Total Stock Return

Year to Date

 

[CHART]

 

Source:  Factset

Note:  Total returns include dividends. Comparable Office REIT Index is a market-cap weighted index including AFR, BDN, BXP, CRE, CEI, CLI, EOP, MPG, SLG, TRZ, VNO

 

19