Attached files

file filename
EX-99.4 - UNAUDITED COMBINED FINANCIAL STATEMENTS - Parkway, Inc.d263360dex994.htm
EX-99.3 - AUDITED COMBINED FINANCIAL STATEMENTS - Parkway, Inc.d263360dex993.htm
EX-99.2 - UNAUDITED COMBINED FINANCIAL STATEMENTS - Parkway, Inc.d263360dex992.htm
EX-99.1 - AUDITED COMBINED FINANCIAL STATEMENTS - Parkway, Inc.d263360dex991.htm
EX-23.2 - CONSENT - Parkway, Inc.d263360dex232.htm
EX-23.1 - CONSENT - Parkway, Inc.d263360dex231.htm
8-K/A - FORM 8-K AMENDMENT NO 1 - Parkway, Inc.d263360d8ka.htm

Exhibit 99.5

UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS

As of and for the Nine Months Ended September 30, 2016 and for the Year Ended December 31, 2015

On April 28, 2016, Cousins Properties Incorporated (“Cousins”), Parkway Properties, Inc. (“Legacy Parkway”), Parkway Properties LP (“Parkway LP”) and Clinic Sub Inc., a wholly owned subsidiary of Cousins, entered into the Merger Agreement, pursuant to which Legacy Parkway merged with and into Clinic Sub Inc., with Clinic Sub Inc. continuing as the surviving corporation of the Merger and a wholly owned subsidiary of Cousins (the “Merger”). Upon consummation of the Merger, Parkway, Inc. (the “Company” or “Parkway”) was initially a wholly owned subsidiary of Cousins. Immediately after the effective time of the Merger, Parkway’s businesses were separated from the remainder of Cousins’ businesses (the “Separation”) through a series of transactions (the “UPREIT Reorganization”). On the business day following the closing of the Merger, all of the outstanding shares of the Company’s common stock and limited voting stock were distributed pro rata to the holders of Cousins common stock and Cousins limited voting preferred stock, respectively, including Legacy Parkway common and limited voting stockholders (the “Spin-Off”). The following unaudited pro forma combined financial statements reflect the distribution ratio of one share of the Company’s common stock for every eight shares of Cousins common stock and one share of the Company’s limited voting stock for every eight shares of Cousins limited voting preferred stock (the “Distribution Ratio”).

The following unaudited pro forma combined financial statements as of and for the nine months ended September 30, 2016 and for the year ended December 31, 2015 have been derived from the historical combined financial statements of the Houston-based business of Cousins (“Cousins Houston”) and the Houston-based business of Legacy Parkway (“Parkway Houston”) filed as Exhibits 99.1, 99.2, 99.3, and 99.4 to the Form 8-K/A of which this is filed as an exhibit and the unaudited consolidated financial statements of the Company filed in its Quarterly Report on Form 10-Q on November 14, 2016.

The following unaudited pro forma combined financial statements give effect to the following:

 

    the Merger, the Separation, the UPREIT Reorganization, the Spin-Off and the Distribution Ratio;

 

    the Company’s post-Separation capital structure which includes proceeds from the $350.0 million Term Loan, $150.0 million of which Parkway Operating Partnership LP, the Company’s operating partnership (the “Operating Partnership”) will retain; and

 

    the contribution by Cousins Properties LP (“Cousins LP”) of $5 million to the Company in exchange for shares of the Company’s non-voting preferred stock, par value $0.001 per share.

The unaudited pro forma combined balance sheet assumes the Separation and the related transactions occurred on September 30, 2016. The unaudited pro forma combined statements of operations presented for the nine months ended September 30, 2016, and for the year ended December 31, 2015, assume the Separation and the related transactions occurred on January 1, 2015. The pro forma adjustments are based on currently available information and assumptions Parkway believes are reasonable, factually supportable, directly attributable to the Separation, the Spin-Off, and for purposes of the statements of operations, are expected to have a continuing impact on the Company’s business. The Company’s unaudited pro forma combined financial statements and explanatory notes present how the Company’s financial statements may have appeared had the Company completed the above transactions as of the dates noted above.

The Merger will be accounted for as a “purchase,” as that term is used under GAAP, for accounting and financial reporting purposes. Under purchase accounting, the assets (including identifiable intangible assets) and liabilities (including executory contracts and other commitments) of Legacy Parkway as of the effective time of the Merger will be recorded at their respective fair values and added to the assets and liabilities of Cousins. Any excess of purchase price over the fair values is recorded by Cousins as goodwill. The separation of the assets and liabilities related to the Company’s businesses from the remainder of Cousins’ businesses in the Separation and the UPREIT Reorganization will be at Cousins’ carryover basis after adjusting the Parkway Houston assets and liabilities to fair value. As a result, the Company’s future financial statements will initially reflect carryover basis for Cousins Houston and fair value basis for Parkway Houston.

 

1


The following unaudited pro forma combined financial statements were prepared in accordance with Article 11 of Regulation S-X, using the assumptions set forth in the notes to the unaudited pro forma combined financial statements. The unaudited pro forma combined financial statements are presented for illustrative purposes only and do not purport to reflect the results the Company may achieve in future periods or the historical results that would have been obtained had the above transactions been completed on January 1, 2015 or as of September 30, 2016, as the case may be. The unaudited pro forma combined financial statements also do not give effect to the potential impact of current financial conditions, any anticipated synergies, operating efficiencies or cost savings that may result from the transactions described above.

The unaudited pro forma combined financial statements do not indicate results expected for any future period. The unaudited pro forma combined financial statements are derived from and should be read in conjunction with the historical combined financial statements and accompanying notes of Parkway Houston and Cousins Houston appearing elsewhere in the Form 8-K/A of which this is filed as an exhibit.

 

2


PARKWAY, INC.

UNAUDITED PRO FORMA COMBINED BALANCE SHEET

AS OF SEPTEMBER 30, 2016

(in thousands, except share data)

(Unaudited)

 

     Parkway,
Inc
    Cousins
Houston
Historical (1)
     Parkway
Houston
Historical
     Adjustments          Total  

Assets

               

Real estate related investments:

               

Office properties, net

   $ —        $ 1,080,899       $ 745,632       $ (175,791   A    $ 1,650,740   

Cash and cash equivalents

     5        59         11,792         185,485      B      197,341   

Receivables and other assets

     375        34,116         79,667         (51,425   C      62,733   

Intangible assets, net

     —          61,050         17,872         53,387      A      132,309   
  

 

 

   

 

 

    

 

 

    

 

 

      

 

 

 

Total assets

   $ 380      $ 1,176,124       $ 854,963       $ 11,656         $ 2,043,123   
  

 

 

   

 

 

    

 

 

    

 

 

      

 

 

 

Liabilities

               

Mortgage notes payable, net

   $ —        $ 178,471       $ 276,744       $ 1,454      D    $ 456,669   

Notes payable to banks, net

     —          —           —           346,675      B      346,675   

Accounts payable and other liabilities

     1,370        38,327         30,128         —             69,825   

Below market leases, net

     —          36,490         18,264         (14,453   A      40,301   
  

 

 

   

 

 

    

 

 

    

 

 

      

 

 

 

Total liabilities

     1,370        253,288         325,136         333,676           913,470   
  

 

 

   

 

 

    

 

 

    

 

 

      

 

 

 

Equity

               

Stockholders’ equity:

               

Common stock $0.001 par value, 49,110,645 shares pro forma

     —          —           —           49      E      49   

Limited voting stock $0.001 par value, 858,417 shares pro forma

     —          —           —           1      E      1   

Non-voting preferred stock, $100,000 liquidation preference, 50 shares pro forma

     —          —           —           5,000      F      5,000   

Cousins Houston

     —          922,836         —           (922,836   G      —     

Parkway Houston

     —          —           529,827         (529,827   G      —     

Additional paid-in capital

     4,382        —           —           1,104,549      G      1,108,931   

Accumulated deficit

     (5,372     —           —           —             (5,372
  

 

 

   

 

 

    

 

 

    

 

 

      

 

 

 

Total stockholders’ equity

     (990     922,836         529,827         (343,064        1,108,609   
  

 

 

   

 

 

    

 

 

    

 

 

      

 

 

 

Noncontrolling interests

     —          —           —           21,044      H      21,044   
  

 

 

   

 

 

    

 

 

    

 

 

      

 

 

 

Total equity

     (990     922,836         529,827         (322,020        1,129,653   
  

 

 

   

 

 

    

 

 

    

 

 

      

 

 

 

Total liabilities and equity

   $ 380      $ 1,176,124       $ 854,963       $ 11,656         $ 2,043,123   
  

 

 

   

 

 

    

 

 

    

 

 

      

 

 

 

 

(1) Certain of Cousins Houston Historical balances have been reclassified to conform with Parkway Houston Historical balances.

See notes to unaudited pro forma combined financial statements

 

3


PARKWAY, INC.

UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2016

(In thousands, except per share data)

(Unaudited)

 

     Parkway
Inc.
    Cousins
Houston
Historical (1)
    Parkway
Houston
Historical
    Adjustments          Total  

Revenues

             

Income from office properties

   $ —        $ 133,888      $ 82,275      $ 242      a    $ 216,405   

Management company income

     —          —          3,753        —             3,753   
  

 

 

   

 

 

   

 

 

   

 

 

      

 

 

 

Total revenues

     —          133,888        86,028        242           220,158   
  

 

 

   

 

 

   

 

 

   

 

 

      

 

 

 

Expenses

             

Property operating expenses

     —          56,958        39,127        —             96,085   

Management company expenses

     —          —          2,912        —             2,912   

Depreciation and amortization

     —          46,389        30,314        (8,163   b      68,540   

General and administrative

     5,372        6,665        4,787        —        c      16,824   

Transaction costs

     —          494        —          (494   d      —     
  

 

 

   

 

 

   

 

 

   

 

 

      

 

 

 

Total expenses

     5,372        110,506        77,140        (8,657        184,361   
  

 

 

   

 

 

   

 

 

   

 

 

      

 

 

 

Operating income (loss)

     (5,372     23,382        8,888        8,899           35,797   

Other income and expenses

             

Interest and other income

     —          288        192        (192   e      288   

Gain on extinguishment of debt

     —          —          154        (154   f      —     

Interest expense

     —          (5,896     (9,854     (8,942   g      (24,692
  

 

 

   

 

 

   

 

 

   

 

 

      

 

 

 

Income (loss) before income taxes

     (5,372     17,774        (620     (389        11,393   

Income tax expense

     —          —          (1,113     —             (1,113
  

 

 

   

 

 

   

 

 

   

 

 

      

 

 

 

Net income (loss)

     (5,372     17,774        (1,733     (389        10,280   

Net income attributable to noncontrolling interests

     —          —          —          (203   h      (203
  

 

 

   

 

 

   

 

 

   

 

 

      

 

 

 

Net income (loss) attributable to controlling interests

     (5,372     17,774        (1,733     (592        10,077   

Dividends on preferred stock

     —          —          —          (300   i      (300
  

 

 

   

 

 

   

 

 

   

 

 

      

 

 

 

Net income (loss) attributable to common stockholders

   $ (5,372   $ 17,774      $ (1,733   $ (892      $ 9,777   
  

 

 

   

 

 

   

 

 

   

 

 

      

 

 

 

Weighted average shares outstanding—basic

           j      49,111   
             

 

 

 

Weighted average shares outstanding—diluted

           j      50,137   
             

 

 

 

Basic and diluted earnings per share

              $ 0.20   
             

 

 

 

 

(1) Certain of Cousins Houston Historical balances have been reclassified to conform with Parkway Houston Historical balances.

See notes to unaudited pro forma combined financial statements

 

4


PARKWAY, INC.

UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2015

(In thousands, except per share data)

(Unaudited)

 

     Parkway,
Inc.
     Cousins
Houston
Historical (1)
    Parkway
Houston
Historical
    Adjustments          Total  

Revenues

              

Income from office properties

   $ —         $ 177,890      $ 108,507      $ (9,536   a    $ 276,861   

Management company income

     —           —          9,891        —             9,891   

Sale of condominium units

     —           —          11,063        —             11,063   
  

 

 

    

 

 

   

 

 

   

 

 

      

 

 

 

Total revenues

     —           177,890        129,461        (9,536        297,815   
  

 

 

    

 

 

   

 

 

   

 

 

      

 

 

 

Expenses

              

Property operating expenses

     —           74,162        45,385        —             119,547   

Management company expenses

     —           —          9,362        —             9,362   

Cost of sales - condominium units

     —           —          11,120        —             11,120   

Depreciation and amortization

     —           63,791        55,570        (26,287   b      93,074   

General and administrative

     —           6,328        6,336        —        c      12,664   
  

 

 

    

 

 

   

 

 

   

 

 

      

 

 

 

Total expenses

     —           144,281        127,773        (26,287        245,767   
  

 

 

    

 

 

   

 

 

   

 

 

      

 

 

 

Operating income

        33,609        1,688        16,751           52,048   

Other income and expenses

              

Interest and other income

     —           —          246        (246   e      0   

Interest expense

     —           (7,988     (16,088     (7,785   g      (31,861
  

 

 

    

 

 

   

 

 

   

 

 

      

 

 

 

Income (loss) before income taxes

     —           25,621        (14,154     8,720           20,187   

Income tax expense

     —           —          (1,635     —             (1,635
  

 

 

    

 

 

   

 

 

   

 

 

      

 

 

 

Net income (loss)

     —           25,621        (15,789     8,720           18,552   

Net (income) loss attributable to noncontrolling interests

     —           —          7        (351   h      (344
  

 

 

    

 

 

   

 

 

   

 

 

      

 

 

 

Net income (loss) attributable to controlling interests

     —           25,621        (15,782     8,369           18,208   

Dividends on preferred stock

     —           —          —          (400   i      (400
  

 

 

    

 

 

   

 

 

   

 

 

      

 

 

 

Net income (loss) attributable to common stockholders

   $ —         $ 25,621      $ (15,782   $ 7,969         $ 17,808   
  

 

 

    

 

 

   

 

 

   

 

 

      

 

 

 

Weighted average shares outstanding—basic

            j      49,111   
              

 

 

 

Weighted average shares outstanding—diluted

            j      50,137   
              

 

 

 

Basic and diluted earnings per share

               $ 0.36   
              

 

 

 

 

(1) Certain of Cousins Houston Historical balances have been reclassified to conform with Parkway Houston Historical balances.

See notes to unaudited pro forma combined financial statements

 

5


NOTES TO UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS

Adjustments to the Unaudited Pro Forma Combined Balance Sheet

The unaudited pro forma combined balance sheet as of September 30, 2016 reflects the following adjustments:

A. Office properties, net, intangible assets, net, and below market leases, net

The preliminary fair market value is based on a valuation prepared by Cousins with the assistance of a third-party valuation advisor. The Merger adjustments reflected in the unaudited pro forma combined balance sheet for net office properties, net intangible assets and net below market leases represent the differences between the fair market value of Parkway Houston acquired in connection with the Merger and Legacy Parkway’s historical balances for Parkway Houston, which are presented as follows (in thousands):

 

     As of September 30, 2016  
     Parkway
Houston
Historical
     Fair Market
Value of
Parkway
Houston
     Adjustments as
a Result of
Merger
 

Office properties, net

   $ 745,632       $ 569,841       $ (175,791

Intangible assets, net

     17,872         71,259         53,387   

Below market leases, net

     (18,264      (3,811      14,453   

Fair value is based on estimated cash flow projections that utilize available market information and discount and/or capitalization rates as appropriate. The fair value of land included in office properties, net, is derived from comparable sales of land within the same submarket and/or region. The fair value of buildings and tenant improvements, included in office properties, net, are based upon current market replacement costs and other relevant market rate information. The fair value of the below market leases, net of an acquired in-place lease is based upon the present value (calculated using a market discount rate) of the difference between (i) the contractual rents to be paid pursuant to the lease over its remaining term and (ii) management’s estimate of the rents that would be paid using fair market rental rates and rent escalations at the date of acquisition over the remaining term of the lease. The fair value of acquired in-place leases, included in intangibles, net, is derived based on assessment of lost revenue and costs incurred for the period required to lease the “assumed vacant” property to the occupancy level when purchased. This fair value is based on a variety of considerations including, but not necessarily limited to: (1) the value associated with avoiding the cost of originating the acquired in-place leases; (2) the value associated with lost revenue related to tenant reimbursable operating costs estimated to be incurred during the assumed lease-up period; and (3) the value associated with lost rental revenue from existing leases during the assumed lease-up period. The fair value of management contracts, included in intangibles, net represents the present value of the after-tax cash flows from property management fees.

B. Cash and cash equivalents and notes payable to banks, net

In connection with the Merger and the Spin-Off, the “Operating Partnership, as borrower, entered into a senior secured term loan facility in an aggregate principal amount of up to $350 million (the “Term Loan”) and a senior unsecured revolving credit facility in an aggregate principal amount of $100 million (the “Revolving Credit Facility,” and together with the Term Loan, the “Credit Facilities”) by and among Wells Fargo Bank, National Association, Bank of America, N.A. and JPMorgan Chase Bank, N.A. Per the terms of the credit agreement, the Credit Facilities have a term of three years. Following the effective time of the Merger, but prior to the Spin-Off, the Term Loan was funded. In the UPREIT Reorganization, the proceeds of the Term Loan were used to fund a $200 million distribution to the partners of the Operating Partnership, who in turn caused such funds to be contributed to Cousins LP, which used the funds to repay a portion of approximately $550 million outstanding under Legacy Parkway’s credit facilities. The remaining $150 million of proceeds from the Term Loan was retained by the Operating Partnership under the Credit Facilities following consummation of the Spin-Off. These remaining proceeds from the Term Loan and future proceeds from

 

6


the Revolving Credit Facility will be used for general corporate purposes of the Company. Additionally, in the UPREIT Reorganization, Cousins LP contributed $5 million to the Company in exchange for shares of non-voting preferred stock with a liquidation preference of $5 million, a cumulative dividend of 8.00% per annum per share and limited voting rights as set forth in the Company’s articles of amendment and restatement.

Additionally, the adjustment to cash and cash equivalents includes approximately $42.4 million of cash that was retained by the Company pursuant to the terms of the Separation and Distribution Agreement.

The adjustment to notes payable to banks, net in the unaudited pro forma combined balance sheet comprises the following as of September 30, 2016 (in thousands):

 

     As of September 30, 2016  

Term Loan

   $ 350,000   

Credit Facilities deferred financing costs

     (3,325
  

 

 

 

Total

   $ 346,675   
  

 

 

 

C. Receivables and other assets

The adjustment to receivables and other assets in the unaudited pro forma combined balance sheet comprises the following as of September 30, 2016 (in thousands):

 

     Parkway
Houston
Historical
     Fair Market
Value of
Parkway
Houston
     Adjustments
as a Result of
Merger
 

Straight-line rent

   $ 25,071       $ —         $ (25,071

Lease commissions, net

     42,450         19,596         (22,854

Investment in ACP Peachtree

     3,500         —           (3,500
        

 

 

 
         $ (51,425
        

 

 

 

The straight-lining of rents pursuant to the underlying leases associated with the real estate acquired in connection with the Separation will commence at the effective time of the Separation; therefore, the balance of deferred rent of $25.1 million included on Parkway Houston’s historical balance sheet has been eliminated.

Lease commissions, net will be adjusted to reflect the fair market value for Parkway Houston. The fair value of leasing commissions is based upon current market replacement costs and other relevant market information.

The investment in ACP Peachtree Center Manager, LLC, which is included in Parkway Houston’s historical financial statements, was retained by Cousins in connection with the Merger and Separation, therefore the balance of $3.5 million included on Legacy Parkway’s historical balance sheet has been eliminated.

D. Mortgage notes payable, net

Represents the adjustment to reflect the premium on mortgage notes payable, net to fair value as of September 30, 2016 (in thousands):

 

     Parkway
Houston
Historical
     Fair Market
Value of
Parkway
Houston
Assumed Debt
     Adjustment
as a Result of
Merger
 

Premium on mortgage notes payable, net

   $ (4,295    $ (2,841    $ 1,454   

 

7


The fair values of mortgage notes payable, net assumed in connection with the Merger were based on discounted cash flow analysis using the current market borrowing rates for similar types of borrowing arrangements as of the measurement dates. The discounted cash flow method of assessing fair value results in a general approximation of value, and such value may never actually be realized.

E. Common stock and limited voting stock

Represents the issuance of one share of Parkway common stock or Parkway limited voting stock for every eight shares of Cousins common stock or Cousins limited voting preferred stock, respectively, on the business day following the effective time of the Merger, pursuant to which each Legacy Parkway common stockholder received 1.63 newly issued shares of Cousins common stock or Cousins limited voting preferred stock for each share of Legacy Parkway common stock or Legacy Parkway limited voting stock, respectively (in thousands, except per share data and exchange ratio):

 

     As of
September 30,
2016
 

Outstanding shares of Legacy Parkway common stock-historical basis

     111,768   

Legacy Parkway equity-based awards converted in Legacy Parkway common stock

     698   
  

 

 

 

Outstanding shares of Legacy Parkway common stock

     112,466   

Exchange Ratio

     1.63   
  

 

 

 

Shares of Cousins common stock to be issued-pro forma basis

     183,320   

Outstanding shares of Cousins common stock-historical basis

     210,170   
  

 

 

 

Total shares issued in the Merger

     393,490   

Distribution Ratio of 8:1

     8   
  

 

 

 
     49,186   

Less: fractional shares

     (75
  

 

 

 

Shares of Parkway common stock to be issued-pro forma basis

     49,111   

Parkway common stock par value per share

   $ 0.001   
  

 

 

 

Pro forma adjustment to Parkway common stock

   $ 49   
  

 

 

 
     As of
September 30,
2016
 

Outstanding shares of Legacy Parkway limited voting stock-historical basis

     4,213   

Exchange Ratio

     1.63   
  

 

 

 

Total shares issued in the Merger

     6,867   

Distribution Ratio of 8:1

     8   
  

 

 

 

Shares of Parkway limited voting stock to be issued-pro forma basis

     858   

Parkway limited voting stock par value per share

   $ 0.001   
  

 

 

 

Pro forma adjustment to Parkway limited voting stock

   $ 1   
  

 

 

 

F. Non-Voting Preferred Stock

Represents the non-voting preferred stock acquired by Cousins LP in exchange for a $5 million contribution by Cousins LP to Parkway in connection with the Separation, the UPREIT Reorganization and the Spin-Off. The issuance of the $5 million of non-voting preferred stock was negotiated between the parties to satisfy the parties’ overall business and economic objectives, including the intended tax treatment of the Spin-Off. The non-voting preferred stock pays a dividend of 8.00% per annum.

 

8


G. Cousins Houston, Parkway Houston and additional paid-in capital

The following table represents the pro forma adjustments to eliminate the equity for Cousins Houston and Parkway Houston and reflects the net equity of the Houston Business in the Spin-Off (in thousands):

 

     As of
September 30,
2016
 

Cousins Houston

   $ 922,836   

Parkway Houston

     529,827   

Net equity value of Houston Business distributed in Spin-Off

     (348,114
  

 

 

 

Pro forma adjustment

   $ 1,104,549   
  

 

 

 

The net equity value of the Houston Business distributed in the distribution is as follows (in thousands):

  

Adjustment to Office properties, net for Parkway Houston to fair value as discussed in Note A

   $ (175,791

Adjustment to Cash and cash equivalents for Parkway Houston as discussed in Note B

     185,485   

Adjustment to Receivables and other assets for Parkway Houston to fair value as discussed in Note C

     (51,425

Adjustment to Intangible assets, net for Parkway Houston to fair value as discussed in Note A

     53,387   

Adjustment to Mortgage notes payable, net for Parkway Houston to fair value as discussed in Note D

     (1,454

Adjustment to Notes payable to banks, net for Parkway Houston to fair value as discussed in Note B

     (346,675

Adjustment to Below market leases, net for Parkway Houston to fair value as discussed in Note A

     14,453   

Adjustment to Common stock as discussed in Note E

     (49

Adjustment to Limited voting stock as discussed in Note E

     (1

Adjustment to Preferred stock as discussed in Note F

     (5,000

Adjustment to Noncontrolling interests as discussed in Note H

     (21,044
  

 

 

 

Total

   $ (348,114
  

 

 

 

H. Noncontrolling interests

Pro forma adjustment represents the post-Separation noncontrolling interest estimated using the expected noncontrolling interest of 2% of total estimated units applied to the pro forma total net equity value of Parkway.

Adjustments to the Unaudited Pro Forma Combined Statements of Operations

a. Income from office properties

Represents the elimination of historical straight-line rents and historical amortization of above- and below-market rent associated with the leases of Parkway Houston, which will be eliminated after the Merger and the amount of above- and below-market rents associated with Parkway Houston based on fair value in the Merger. The entire lease term was used to calculate the pro forma adjustments for straight-line rent and amortization of above- and below-market rent. No early termination options in leases were accounted for in the lease term because leases including such options contain penalties substantial enough that the continuation of such leases appears, at inception, to be reasonably assured.

 

9


The following table summarizes the adjustments made to income from office properties for Parkway Houston’s properties for the nine months ended September 30, 2016 and the year ended December 31, 2015 (in thousands):

 

    Nine Months Ended
September 30, 2016
 

Pro forma Parkway Houston straight-line rent adjustment

  $ 4,974   

Pro forma (above)/below market rent adjustment

    215   

Historical Parkway Houston amounts

    (4,947
 

 

 

 

Pro forma adjustment

  $ 242   
 

 

 

 
    Year Ended
December 31, 2015
 

Pro forma Parkway Houston straight-line rent adjustment

  $ 18,991   

Pro forma (above)/below market rent adjustment

    2,546   

Historical Parkway Houston amounts

    (31,073
 

 

 

 

Pro forma adjustment

  $ (9,536
 

 

 

 

b. Depreciation and amortization

The following tables summarize the adjustments made to depreciation and amortization for Parkway Houston’s properties based on fair values in the Merger for the nine months ended September 30, 2016 and the year ended December 31, 2015:

 

     Nine Months Ended
September 30, 2016
 

Parkway Houston building and site improvements

   $ 8,918   

Parkway Houston in-place leases

     13,286   

Parkway Houston management contract

     (53

Parkway Houston historical depreciation and amortization

     (30,314
  

 

 

 

Pro forma adjustment

   $ (8,163
  

 

 

 
     Year Ended
December 31, 2015
 

Parkway Houston building and site improvements

   $ 11,891   

Parkway Houston in-place leases

     17,715   

Parkway Houston management contract

     (323

Parkway Houston historical depreciation and amortization

     (55,570
  

 

 

 

Pro forma adjustment

   $ (26,287
  

 

 

 

c. General and administrative expenses

Management initially expects annual general and administrative expenses to be in the range of $14.0 million to $16.0 million without consideration for share-based compensation expenses for Parkway.

This estimate is based on anticipated: (i) corporate-level salaries, excluding any changes in base salaries pursuant to the employment agreements entered into between the Company and certain executives on December 12, 2016, (ii) benefits, (iii) director fees, (iv) rent and related expenses, (v) professional fees and (vi) costs to operate as a public company.

 

10


d. Transaction costs

Represents the elimination of the transaction costs that were incurred by Cousins Houston related to the Spin-Off.

e. Interest and other income

Represents the elimination of the interest income related to Legacy Parkway’s investment in ACP Peachtree Center Manager, LLC.

f. Gain on extinguishment of debt

Represents the elimination of gain on extinguishment of debt related to the payoff in full of the $114.0 million mortgage debt secured by CityWestPlace I & II.

g. Interest expense

Represents the pro forma interest expense and pro forma amortization of deferred financing costs related to the Credit Facilities and pro forma amortization of above-market debt values created by marking the assumed debt of the Parkway Houston properties to fair market value. Upon completion of the Separation, the UPREIT Reorganization and the Spin-Off, the Company’s properties are subject to the existing secured, property-level indebtedness, equal to $451.2 million as of September 30, 2016.

The following tables summarize the adjustments to the unaudited pro forma combined statements of operations to reflect the Credit Facilities activity and amortization of Parkway Houston properties’ above-market debt and the elimination of the historical interest expense on the CityWestPlace I & II debt (in thousands):

 

     Nine Months Ended
September 30, 2016
 

Pro forma interest on Credit Facilities

   $ 9,077   

Pro forma amortization of deferred financing costs

     831   

Pro forma amortization of above market debt

     (622

Historical Parkway Houston amortization of above market debt

     1,530   

Historical interest on CityWestPlace I & II

     (1,874
  

 

 

 

Pro forma adjustment

   $ 8,942   
  

 

 

 
     Year Ended
December 31, 2015
 

Pro forma interest on Credit Facilities

   $ 11,160   

Pro forma amortization of deferred financing costs

     1,108   

Pro forma amortization of above market debt

     (1,282

Historical Parkway Houston amortization of above market debt

     3,991   

Historical interest on CityWestPlace I & II

     (7,192
  

 

 

 

Pro forma adjustment

   $ 7,785   
  

 

 

 

 

11


The Term Loan bears interest at LIBOR plus a spread that ranges from 2.50% to 3.50% per annum (the “Margin”) based on the ratio of total indebtedness to total asset value. Based upon management’s expectation of the ratio of indebtedness to the Company’s total assets after the Spin-Off, the Term Loan bears interest at LIBOR plus a spread of 3.00% for the purposes of pro forma adjustments. At September 30, 2016 and December 31, 2015, LIBOR was approximately 0.47% and 0.19%, respectively, for a total pro forma borrowing rate of approximately 3.47% and 3.19%, respectively. A 0.125% change in LIBOR would result in a change in pro forma interest expense on the Term Loan of approximately $400,000 per year. A 0.50% change in the Margin would result in a change in pro forma interest expense on the Term Loan of approximately $1.8 million per year.

h. Noncontrolling interest

Represents the adjustment to allocate net income to limited partners of operating partnership units of Parkway LP (“OP units”).

i. Dividends on Non-Voting Preferred Stock

Represents the pro forma dividend on the $5 million non-voting preferred stock, with an 8.00% per annum stated dividend rate.

j. Weighted average shares

The following table summarizes the pro forma weighted average shares of Parkway common stock outstanding as if the Spin-Off occurred on September 30, 2016 (in thousands) (for more information, see note E above):

 

     As of September 30, 2016  

Weighted average shares of common stock-basic

     49,111   

Effect of conversion and exchange of OP units in Parkway LP

     1,026   
  

 

 

 

Weighted average shares of Parkway common stock-diluted

     50,137   
  

 

 

 

 

12