UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K/A
Amendment No. 2
to
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): August 9, 2013 (August 8, 2013)
American Realty Capital Properties, Inc. |
(Exact Name of Registrant as Specified in Charter) |
Maryland | 001-35263 | 45-2482685 | ||
(State or other jurisdiction of incorporation or organization) | (Commission File Number) | (I.R.S. Employer Identification No.) | ||
405 Park Avenue New York, NY 10022 |
(Address, including zip code, of Principal Executive Offices) Registrant's telephone number, including area code: (212) 415-6500 |
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:
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Explanatory Note
On August 9, 2013, American Realty Capital Properties, Inc. (the “Company”) filed with the U.S. Securities and Exchange Commission (the “SEC”) a Current Report on Form 8-K (the “Original Form 8-K”) for the purpose of announcing its sponsor's, AR Capital, LLC's (“ARC”), entry into an equity interest purchase agreement (the "Agreement") with respect to various real estate portfolios with Inland American Real Estate Trust, Inc. (“Inland”), including the portfolio that is being acquired by the Company. The Company subsequently filed Amendment No. 1 to the Original Form 8-K ("Amendment No. 1") on September 25, 2013 for the purpose of describing the Agreement and filing it as Exhibit 2.1 to Amendment No. 1 and providing audited and unaudited financial information related to the probable acquisition of the Portfolio (as defined below) from Inland required by Item 9.01 of Form 8-K as of and for the period ended June 30, 2013. As of the filing of this Amendment No. 2 to the Original Form 8-K (“Amendment No. 2”), the Company has purchased five properties from a total portfolio of 33 properties from Inland (the “Portfolio”). The Company believes that the completion of the acquisition of the remaining properties is probable. The purpose of this Amendment No. 2 is to provide updated unaudited and historical pro forma financial information related to such probable acquisition of the Portfolio from Inland required by Item 9.01 of Form 8-K as of and for the period ended September 30, 2013. This Amendment No. 2 to the Original Form 8-K does not make any other changes to the Original Form 8-K or Amendment No. 1.
Item 9.01. Financial Statements and Exhibits.
Page | ||
(a) Financial Statements of Businesses Acquired | ||
The Inland Portfolio Historical Summary: | ||
(b) Unaudited Pro Forma Consolidated Information | ||
2
THE INLAND PORTFOLIO
STATEMENTS OF REVENUES AND CERTAIN EXPENSES
(In thousands)
Nine Months Ended | Year Ended | ||||||
September 30, 2013 | December 31, 2012 | ||||||
(Unaudited) | (Audited) | ||||||
Revenues: | |||||||
Rental income | $ | 34,022 | $ | 46,192 | |||
Operating expense reimbursements | 2,113 | 2,933 | |||||
Other income | 65 | 144 | |||||
Total revenues | 36,200 | 49,269 | |||||
Certain expenses: | |||||||
Property operating | 3,703 | 5,000 | |||||
Operating fees to affiliate | 970 | 1,313 | |||||
Total expenses | 4,673 | 6,313 | |||||
Revenues in excess of certain expenses | $ | 31,527 | $ | 42,956 | |||
The accompanying notes are an integral part of these Statements of Revenues and Certain Expenses.
3
THE INLAND PORTFOLIO
NOTES TO STATEMENTS OF REVENUES AND CERTAIN EXPENSES
(References to amounts for the nine months ended September 30, 2013 are unaudited)
1. Background and Basis of Presentation
On August 8, 2013, AR Capital, LLC, on behalf of American Realty Capital Properties, Inc. (the "Company") and certain other entities sponsored directly or indirectly by AR Capital, LLC, entered into a purchase and sale agreement with Inland American Real Estate Trust, Inc. ("Inland") for the purchase and sale of the equity interests of 67 companies owned by Inland for an aggregate contract purchase price of approximately $2.3 billion, subject to adjustments set forth in the purchase and sale agreement and exclusive of closing costs. Of the 67 companies, the equity interests of 10 companies (the "Inland Portfolio") will be acquired by the Company from Inland for a purchase price of approximately $501.0 million, subject to adjustments set forth in the purchase and sale agreement and exclusive of closing costs, which was allocated to the Company based on the pro-rata fair value of the Inland Portfolio relative to the fair value of all 67 companies to be acquired by the Company and other entities sponsored directly or indirectly by AR Capital, LLC from Inland.
The accompanying Statements of Revenues and Certain Expenses include the operations of the properties represented by the equity interests of the Inland Portfolio for the year ended December 31, 2012 and the nine months ended nine. The Inland Portfolio owns 35 leasable spaces, comprised of 33 buildings, including 2 multi-tenant buildings, with 31 property leases and 4, and contains approximately 7.0 million rentable square feet.
The Inland Portfolio purchase is expected to close via three closings, of which one occurred in September 2013 with the remaining to occur during the fourth quarter of 2013. The purchase and sale agreement, however, includes provisions that allow the Company to exclude certain properties based on criteria related to issues with obtaining clear title to the property and obtaining satisfactory environmental reports among other provisions. Therefore, the Company cannot assure that all 33 properties in the Inland Portfolio presented in this Historical Summary (as defined below) will be included in the final purchased portfolio. As of the date of this report, the Company has acquired five of the properties and, although the closing of the acquisition on the remaining properties is subject to certain conditions, including the completion of due diligence with satisfactory results, there can be no assurance that the Company will acquire any or all of these remaining properties. However, the Company believes that the completion of such acquisitions is probable.
The accompanying Statements of Revenues and Certain Expenses ("Historical Summary") have been prepared for the purpose of complying with the provisions of Rule 3-14 of Regulation S-X promulgated by the U.S. Securities and Exchange Commission (the "SEC"), which require that certain information with respect to real estate operations be included within certain SEC filings. An audited statement of revenues and certain operating expenses is being presented for the most recent fiscal year available instead of the three most recent years based on the following factors: (a) the Inland Portfolio is being acquired from an unaffiliated party and (b) based on due diligence of the Inland Portfolio by the Company, management is not aware of any material factors relating to the Inland Portfolio that would cause this financial information not to be indicative of future operating results.
2. Summary of Significant Accounting Policies
Revenue Recognition
Rental income includes the effect of amortizing the aggregate minimum lease payments over the terms of the leases, which amounted to an increase to rental income of approximately $0.5 million and $(132,000) over the rental payments received in cash for the year ended December 31, 2012 and for the nine months ended September 30, 2013, respectively. Under the terms of certain leases, certain tenants reimburse the properties' owner for certain expenses on a monthly basis. Reimbursements from the tenants are recognized as revenue in the period the applicable expenses are incurred.
The following table lists the tenant whose annualized rental income on a straight-line basis represented greater than 10% of total annualized rental income for all tenants as of September 30, 2013 and December 31, 2012:
Tenant | September 30, 2013 | December 31, 2012 | ||
AT&T Services, Inc. | 36.0% | 35.4% | ||
The termination, delinquency or non-renewal of leases by the above tenant may have a material adverse effect on revenues. No other tenant represents more than 10% of annualized rental income for all tenants as of September 30, 2013 and December 31, 2012.
4
Use of Estimates
The preparation of the Historical Summary in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions of the reported amounts of revenues and certain expenses during the reporting periods. Actual results could differ from those estimates used in the preparation of the Historical Summary.
5
THE INLAND PORTFOLIO
NOTES TO STATEMENTS OF REVENUES AND CERTAIN EXPENSES
(References to amounts for the nine months ended September 30, 2013 are unaudited)
3. Future Minimum Lease Payments
At September 30, 2013, the Inland Portfolio of operating leases had a remaining lease term of 4.3 years on a weighted-average basis. Future minimum payments under non-cancelable operating leases are as follows (in thousands):
October 1, 2013 to December 31, 2013 | $ | 11,154 | ||
2014 | 44,424 | |||
2015 | 42,015 | |||
2016 | 36,598 | |||
2017 | 27,200 | |||
2018 and thereafter | 49,660 | |||
Total | $ | 211,051 | ||
4. Commitments and Contingencies
Environmental Matters
In connection with the ownership and operation of real estate, the Company may potentially be liable for costs and damages related to environmental matters. The Company has not been notified by any governmental authority of any non-compliance, liability or other claim, and is not aware of any other environmental condition, in each case, that it believes will have a material adverse effect on the results of operations.
5. Operating Fees to Affiliate
The Inland Portfolio contracted a property management company that is affiliated with Inland to manage the day-to-day operations of its real estate investments. The affiliated property management company was paid a contractual management fee that was computed based on a percentage of the gross income, as defined in the management agreement, of each real estate investment. The percentages applied to gross income varied based on the type of real estate asset and ranged from 2.25% to 4.5%. The Inland Portfolio incurred $1.3 million and $1.0 million, respectively, of property management fees to the affiliate during the year ended December 31, 2012 and six months ended September 30, 2013.
6. Subsequent Events
The Company has evaluated subsequent events through November 18, 2013, the date on which this Historical Summary has been issued and has determined that there have not been any events that have occurred that would require adjustments to, or disclosure in, the Historical Summary.
6
AMERICAN REALTY CAPITAL PROPERTIES, INC.
UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET
AS OF SEPTEMBER 30, 2013
The following Unaudited Pro Forma Consolidated Balance Sheet of American Realty Capital Properties, Inc. (the "Company") is presented as if the Company had acquired the Inland Portfolio as of September 30, 2013. This financial statement should be read in conjunction with the Unaudited Pro Forma Consolidated Statement of Operations and the Company's historical financial statements and notes thereto in the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2013. Land, buildings, fixtures and improvements and acquired intangible lease assets include $456.6 million, comprised of $72.6 million, $324.1 million and $59.9 million provisionally assigned to land, buildings, fixtures and improvements and acquired intangible lease assets of the Inland Portfolio, respectively, pending management's final analysis of the classification of the acquired assets. The Pro Forma Consolidated Balance Sheet is unaudited and is not necessarily indicative of what the actual financial position would have been had the Company acquired the Inland Portfolio as of September 30, 2013, nor does it purport to present the future financial position of the Company.
The Inland Portfolio purchase is expected to close via three closings, of which one occurred in September 2013 with the remaining to occur during the fourth quarter of 2013. The purchase and sale agreement, however, includes provisions that allow the Company to exclude certain properties based on criteria related to issues with obtaining clear title to the property and properties exceeding certain delinquency thresholds among other provisions. Therefore, the Company cannot assure that all 33 properties in the Inland Portfolio presented in the accompanying Unaudited Pro Forma Consolidated Balance Sheet or the Unaudited Pro Forma Consolidated Statements of Operations will be included in the final purchased portfolio. As of the date of this report, the Company has closed on five properties. Although the closing of the remaining properties is subject to certain conditions, including the completion of due diligence with satisfactory results, there can be no assurance that the Company will acquire any or all of the remaining properties in the Inland Portfolio. However, the Company believes that the completion of such acquisitions is probable.
7
AMERICAN REALTY CAPITAL PROPERTIES, INC.
UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET
AS OF SEPTEMBER 30, 2013
(In thousands) | American Realty Capital Properties, Inc. (1) | Pro Forma Inland Portfolio (2) | Pro Forma American Realty Capital Properties, Inc. | |||||||||
Assets | ||||||||||||
Real estate investments, at cost: | ||||||||||||
Land | $ | 521,139 | $ | 72,612 | (3) | $ | 593,751 | |||||
Buildings, fixtures and improvements | 2,121,178 | 324,082 | (3) | 2,445,260 | ||||||||
Acquired intangible lease assets | 328,733 | 59,933 | (3) | 388,666 | ||||||||
Total real estate investments, at cost | 2,971,050 | 456,627 | 3,427,677 | |||||||||
Less: accumulated depreciation and amortization | (148,162 | ) | — | (148,162 | ) | |||||||
Total real estate investments, net | 2,822,888 | 456,627 | 3,279,515 | |||||||||
Cash and cash equivalents | 150,481 | — | 150,481 | |||||||||
Investments in direct financing leases, net | 57,449 | — | 57,449 | |||||||||
Other investments, at fair value | 9,480 | — | 9,480 | |||||||||
Derivatives, at fair value | 7,088 | — | 7,088 | |||||||||
Restricted cash | 1,680 | — | 1,680 | |||||||||
Prepaid expenses and other assets | 48,165 | — | 48,165 | |||||||||
Deferred costs, net | 47,754 | — | 47,754 | |||||||||
Assets held for sale | 6,028 | — | 6,028 | |||||||||
Total assets | $ | 3,151,013 | $ | 456,627 | $ | 3,607,640 | ||||||
Liabilities and Stockholders' Equity | ||||||||||||
Mortgage notes payable, at fair value | $ | 269,891 | $ | 319,676 | (4) | $ | 589,567 | |||||
Convertible debt | 300,975 | — | 300,975 | |||||||||
Senior corporate credit facility | 600,000 | 145,744 | (5) | 745,744 | ||||||||
Convertible obligation to Series C Convertible Preferred stockholders | 449,827 | — | 449,827 | |||||||||
Contingent value rights obligation to preferred and common investors, at fair value | 49,314 | — | 49,314 | |||||||||
Below-market lease liability, net | 4,200 | — | 4,200 | |||||||||
Derivatives, at fair value | 1,785 | — | 1,785 | |||||||||
Accounts payable and accrued expenses | 14,740 | — | 14,740 | |||||||||
Deferred rent and other liabilities | 7,404 | — | 7,404 | |||||||||
Distributions payable | 72 | — | 72 | |||||||||
Total liabilities | 1,698,208 | 465,420 | 2,163,628 | |||||||||
Convertible preferred stock | — | — | — | |||||||||
Common stock | 1,848 | — | 1,848 | |||||||||
Additional paid-in capital | 1,803,315 | — | 1,803,315 | |||||||||
Accumulated other comprehensive income (loss) | 4,857 | — | 4,857 | |||||||||
Accumulated deficit | (480,817 | ) | (8,793 | ) | (6) | (489,610 | ) | |||||
Total stockholders' equity | 1,329,203 | (8,793 | ) | 1,320,410 | ||||||||
Non-controlling interests | 123,602 | — | 123,602 | |||||||||
Total equity | 1,452,805 | (8,793 | ) | 1,444,012 | ||||||||
Total liabilities and stockholders' equity | $ | 3,151,013 | $ | 456,627 | $ | 3,607,640 | ||||||
8
AMERICAN REALTY CAPITAL PROPERTIES, INC.
NOTES TO UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET
Unaudited Pro Forma Consolidated Balance Sheet as of September 30, 2013:
(1) | Reflects the historical Consolidated Balance Sheet of the Company for the period indicated as presented in the Company’s Quarterly Report on Form 10-Q filed with the SEC on August 6, 2013. |
(2) | Reflects the acquisition of the Inland Portfolio for a contract purchase price of approximately $444.6 million, which includes $307.6 million of mortgage notes assumed from Inland and $137.0 million of cash consideration to be paid to Inland. The cash consideration to be paid to Inland, together with $7.5 million of estimated acquisition costs, will be funded through borrowings under the Company's senior corporate credit facility. The fair value of the purchase price of $513.0 million, which includes an approximately $12.0 million fair value adjustment to the assumed mortgage notes, has been allocated to the value of the purchased assets. The contract purchase price is subject to adjustments set forth in the purchase and sale agreement. |
(3) | The Company allocates the purchase price of acquired properties to tangible and identifiable intangible assets acquired based on their respective fair values. Tangible assets include land, land improvements, buildings, fixtures and tenant improvements on an as-if vacant basis. The Company utilizes various estimates, processes and information to determine the as-if vacant property value. Estimates of value are made using customary methods, including data from appraisals, comparable sales, discounted cash flow analysis and other methods. Amounts allocated to land, land improvements, buildings, fixtures, and tenant improvements are based on cost segregation studies performed by independent third-parties or the Company's analysis of comparable properties in its portfolio. Identifiable intangible assets include amounts allocated to acquire leases for above- and below-market lease rates and the value of in-place leases. Depreciation is computed using the straight-line method over the estimated lives of forty years for buildings, fifteen years for land improvements, five years for fixtures and the shorter of the useful life or the remaining lease term for tenant improvements. |
The aggregate value of intangible assets and liabilities, as applicable, related to in-place leases is primarily the difference between the property valued with existing in-place leases adjusted to market rental rates and the property valued as if vacant. Factors considered in the analysis of the in-place lease intangibles include an estimate of carrying costs during the expected lease-up period for each property, taking into account current market conditions and costs to execute similar leases. In estimating carrying costs, the Company includes real estate taxes, insurance and other operating expenses and estimates of lost rentals at market rates during the expected lease-up period, which is estimated to be nine months. Estimates of costs to execute similar leases including leasing commissions, legal and other related expenses are also utilized. The value of in-place leases is amortized to expense over the remaining lease term of the respective lease, which ranges from one to 17 years. If a tenant terminates its lease, the unamortized portion of the in-place lease value and intangible is charged to expense.
Above-market and below-market in-place lease values are recorded based on the present value (using an interest rate which reflects the risks associated with the leases acquired) of the difference between the contractual amounts to be paid pursuant to the in-place leases and management's estimate of fair market lease rates for the corresponding in-place leases, measured over a period equal to the remaining non-cancelable term of the lease. The capitalized above-market lease intangibles are amortized as a decrease to rental income over the remaining term of the lease. The capitalized below-market lease values will be amortized as an increase to rental income over the remaining term and any fixed rate renewal periods provided within the respective leases. In determining the amortization period for below-market lease intangibles, the Company initially will consider, and periodically evaluate on a quarterly basis, the likelihood that a lessee will execute the renewal option. The likelihood that a lessee will execute the renewal option is determined by taking into consideration the tenant's payment history, the financial condition of the tenant, business conditions in the industry in which the tenant operates and economic conditions in the area in which the property is located.
In making estimates of fair values for purposes of allocating purchase price, the Company utilizes a number of sources, including independent appraisals that may be obtained in connection with the acquisition or financing of the respective property and other market data. The Company also considers information obtained about the property as a result of pre-acquisition due diligence, as well as subsequent marketing and leasing activities, in estimating the fair value of the tangible and intangible assets acquired and intangible liabilities assumed. The allocations presented in the accompanying Unaudited Pro Forma Consolidated Balance Sheet are substantially complete; however, there are certain items that will be finalized once additional information is received. Accordingly, these allocations are subject to revision when final information is available, although the Company does not expect future revisions to have a significant impact on its financial position or results of operations.
9
AMERICAN REALTY CAPITAL PROPERTIES, INC.
NOTES TO UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET
(4) | Represents the mortgage notes payable, at fair value, which will be assumed upon closing of the Inland Portfolio that bears interest at annualized rates between 5.90% and 6.34%. |
(5) | Represents additional borrowings on the Company's existing senior corporate credit facility. |
(6) | Represents one-time acquisition costs primarily representing legal fees and deed transfer fees for the acquisition of the Inland Portfolio. |
10
AMERICAN REALTY CAPITAL PROPERTIES, INC.
UNAUDITED PRO FORMA CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2012 AND THE NINE MONTHS ENDED SEPTEMBER 30, 2013
Unaudited Pro Forma Consolidated Statements of Operations for the year ended December 31, 2012 and the nine months ended September 30, 2013 are presented as if American Realty Capital Properties, Inc. (the "Company") had acquired the Inland Portfolio as of the beginning of the fiscal year presented and carried through the interim period presented. These financial statements should be read in conjunction with the Unaudited Pro Forma Consolidated Balance Sheet and the Company's historical financial statements and notes thereto included in the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2013. The Pro Forma Consolidated Statements of Operations are unaudited and are not necessarily indicative of what the actual results of operations would have been had the Company acquired the Inland Portfolio as of the beginning of the period presented, nor does it purport to present the future results of operations of the Company.
11
AMERICAN REALTY CAPITAL PROPERTIES, INC.
UNAUDITED PRO FORMA CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2012 AND THE NINE MONTHS ENDED SEPTEMBER 30, 2013
Unaudited Pro Forma Consolidated Statement of Operations for the year ended December 31, 2012:
(In thousands) | American Realty Capital Properties, Inc. (1) | Pro Forma Inland Portfolio (2) | Pro Forma Adjustments Inland Portfolio | Pro Forma American Realty Capital Properties, Inc. | ||||||||||||
Revenues: | ||||||||||||||||
Rental income | $ | 64,791 | $ | 46,192 | $ | 2,792 | (3) | $ | 113,775 | |||||||
Operating expense reimbursement | 2,002 | 2,933 | — | 4,935 | ||||||||||||
Other income | — | 144 | — | 144 | ||||||||||||
Total revenues | 66,793 | 49,269 | 2,792 | 118,854 | ||||||||||||
Operating expenses: | ||||||||||||||||
Acquisition related | 42,761 | — | — | 42,761 | ||||||||||||
Merger and other transaction related | 2,603 | — | — | 2,603 | ||||||||||||
Property operating | 3,484 | 5,000 | — | 8,484 | ||||||||||||
General and administrative | 3,912 | — | — | 3,912 | ||||||||||||
Equity-based compensation | 1,180 | — | — | 1,180 | ||||||||||||
Depreciation and amortization | 40,700 | — | 19,884 | (4) | 60,584 | |||||||||||
Operating fees to affiliate | 212 | 1,313 | 739 | (5) | 2,264 | |||||||||||
Total operating expenses | 94,852 | 6,313 | 20,623 | 121,788 | ||||||||||||
Operating income (loss) | (28,059 | ) | 42,956 | (17,831 | ) | (2,934 | ) | |||||||||
Other income (expense): | ||||||||||||||||
Interest expense | (11,856 | ) | — | (27,403 | ) | (6) | (39,259 | ) | ||||||||
Income from investment securities | 534 | — | — | 534 | ||||||||||||
Other income | 426 | — | — | 426 | ||||||||||||
Total other expenses | (10,896 | ) | — | (27,403 | ) | (38,299 | ) | |||||||||
Net income (loss) from continuing operations | (38,955 | ) | 42,956 | (45,234 | ) | (41,233 | ) | |||||||||
Net income (loss) from continuing operations attributable to non-controlling interests | 255 | — | 107 | (7) | 362 | |||||||||||
Net income (loss) from continuing operations attributable to stockholders | (38,700 | ) | $ | 42,956 | $ | (45,127 | ) | (40,871 | ) | |||||||
Discontinued operations: | ||||||||||||||||
Loss from operations of held for sale properties | (145 | ) | — | — | (145 | ) | ||||||||||
Loss on held for sale properties | (600 | ) | — | — | (600 | ) | ||||||||||
Net loss from discontinued operations | (745 | ) | — | — | (745 | ) | ||||||||||
Net loss from discontinued operations attributable to non-controlling interests | 46 | — | — | 46 | ||||||||||||
Net loss from discontinued operations attributable to stockholders | (699 | ) | — | — | (699 | ) | ||||||||||
Net income (loss) | (39,700 | ) | 42,956 | (45,234 | ) | (41,978 | ) | |||||||||
Net income (loss) attributable to non-controlling interests | 301 | — | 107 | 408 | ||||||||||||
Net income (loss) attributable to stockholders | $ | (39,399 | ) | $ | 42,956 | $ | (45,127 | ) | $ | (41,570 | ) | |||||
12
AMERICAN REALTY CAPITAL PROPERTIES, INC.
UNAUDITED PRO FORMA CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2012 AND THE NINE MONTHS ENDED SEPTEMBER 30, 2013
Unaudited Pro Forma Consolidated Statement of Operations for the nine months ended September 30, 2013:
13
AMERICAN REALTY CAPITAL PROPERTIES, INC.
UNAUDITED PRO FORMA CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2012 AND THE NINE MONTHS ENDED SEPTEMBER 30, 2013
(In thousands) | American Realty Capital Properties, Inc. (1) | Inland Portfolio (2) | Pro Forma Adjustments Inland Portfolio | Pro Forma American Realty Capital Properties, Inc. | ||||||||||||
Revenues: | ||||||||||||||||
Rental income | $ | 138,060 | $ | 34,022 | $ | 1,633 | (3) | $ | 173,715 | |||||||
Direct financing lease income | 977 | — | — | 977 | ||||||||||||
Operating expense reimbursement | 6,878 | 2,113 | — | 8,991 | ||||||||||||
Other income | — | 65 | — | 65 | ||||||||||||
Total revenues | 145,915 | 36,200 | 1,633 | 183,748 | ||||||||||||
Operating expenses: | ||||||||||||||||
Acquisition related | 21,961 | — | — | 21,961 | ||||||||||||
Merger and other transaction related | 146,240 | — | — | 146,240 | ||||||||||||
Property operating | 8,972 | 3,700 | — | 12,672 | ||||||||||||
General and administrative | 4,018 | — | — | 4,018 | ||||||||||||
Equity-based compensation | 11,510 | — | — | 11,510 | ||||||||||||
Depreciation and amortization | 92,211 | — | 14,913 | (4) | 107,124 | |||||||||||
Operating fees to affiliate | — | 973 | 397 | (5) | 1,370 | |||||||||||
Total operating expenses | 284,912 | 4,673 | 15,310 | 304,895 | ||||||||||||
Operating (loss) income | (138,997 | ) | 31,527 | (13,677 | ) | (121,147 | ) | |||||||||
Other income (expense): | ||||||||||||||||
Interest expense | (41,589 | ) | — | (17,974 | ) | (6) | (59,563 | ) | ||||||||
Unrealized loss on contingent value rights | (69,676 | ) | — | — | (69,676 | ) | ||||||||||
Income from investment securities | 218 | — | — | 218 | ||||||||||||
Gain on sale of investment securities | 451 | — | — | 451 | ||||||||||||
Unrealized loss on derivative instrument | (144 | ) | — | — | (144 | ) | ||||||||||
Other income (expenses) | 171 | — | — | 171 | ||||||||||||
Total other expenses, net | (110,569 | ) | — | (17,974 | ) | (128,543 | ) | |||||||||
Net income (loss) from continuing operations | (249,566 | ) | 31,527 | (31,651 | ) | (249,690 | ) | |||||||||
Net loss from continuing operations attributable to non-controlling interests | 726 | — | 6 | (7) | 732 | |||||||||||
Net income (loss) from continuing operations attributable to stockholders | (248,840 | ) | 31,527 | (31,645 | ) | (248,958 | ) | |||||||||
Discontinued operations: | ||||||||||||||||
Income from operations of held for sale properties | 159 | — | — | 159 | ||||||||||||
Gain on held for sale properties | 14 | — | — | 14 | ||||||||||||
Net income from discontinued operations | 173 | — | — | 173 | ||||||||||||
Net income from discontinued operations attributable to non-controlling interests | (9 | ) | — | — | (9 | ) | ||||||||||
Net income from discontinued operations attributable to stockholders | 164 | — | — | 164 | ||||||||||||
Net income (loss) | (249,393 | ) | 31,527 | (31,651 | ) | (249,517 | ) | |||||||||
Net loss attributable to non-controlling interests | 717 | — | 6 | 723 | ||||||||||||
Net income (loss) attributable to stockholders | $ | (248,676 | ) | $ | 31,527 | $ | (31,645 | ) | $ | (248,794 | ) | |||||
14
AMERICAN REALTY CAPITAL PROPERTIES, INC.
NOTES TO UNAUDITED PRO FORMA CONSOLIDATED STATEMENTS OF OPERATIONS
Unaudited Pro Forma Consolidated Statements of Operations for the year ended December 31, 2012 and the nine months ended September 30, 2013:
(1) | Reflects the historical Statement of Operations of the Company for the period indicated. The balances for the year ended December 31, 2012 reflect the effect of the February 2013 merger of the Company and American Realty Capital Trust III, Inc. as presented in the Company's Form 8-K/A filed with the Securities and Exchange Commission on May 8, 2013. |
(2) Reflects the operations of the Inland Portfolio for the year ended December 31, 2012 and the nine months ended September 30, 2013.
(3) Represents adjustments to estimated straight-line rent for lease terms as of the assumed acquisition date.
(4) Represents the estimated depreciation and amortization of real estate investments and intangible lease assets had the property been acquired as of the beginning of the fiscal year presented and carried through the interim period presented. Depreciation is computed using the straight-line method over the estimated lives of fifteen years for land improvements, forty years for buildings and five years for fixtures. The value of in-place leases and tenant improvements are amortized to expense over the remaining lease term of the respective lease, which ranges from one to 17 years.
(5) | Represents adjustment to existing asset management fees due to the Company's external manager based on the Company's fee structure, if the external manager had charged these fees in each respective period. Such fees are 0.50% annually of the average unadjusted book value of real estate assets up to $3.0 billion and 0.40% annually of assets in excess of $3.0 billion. |
(6) Represents estimated interest expense for (i) $319.7 million of assumed mortgage notes payable secured by certain properties in the Inland Portfolio, at fair value, bearing interest at annualized rates between 5.90% and 6.34% and (ii) $145.7 million of borrowings on the Company's senior corporate credit facility at an estimated annual rate of 3.00%.
(7) | Adjustment represents the allocation to non-controlling interests for the effect of the acquisition as well as adjustments related thereto. |
Note: Pro forma adjustments exclude one-time acquisition costs of approximately $8.8 million primarily representing legal fees and deed transfer fees for the acquisition of the Inland Portfolio.
15
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
AMERICAN REALTY CAPITAL PROPERTIES, INC. | ||
Dated: November 18, 2013 | By: | /s/ Nicholas S. Schorsch |
Name: | Nicholas S. Schorsch | |
Title: | Chief Executive Officer and | |
Chairman of the Board of Directors | ||
16