Attached files

file filename
8-K - 8-K - BRANDYWINE REALTY TRUSTbdn-8k_20170202.htm

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 September 30, 2016 and unaudited pro forma consolidated statements of operations of Brandywine Realty Trust and Brandywine Operating Partnership, L.P. for the nine months ended September 30, 2016 and for the year ended December 31, 2015, 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.”

Concord Airport Plaza Sale

On February 2, 2017, the Company sold two properties containing an aggregate of 350,256 square feet (the "Concord Properties") located in Concord, California for a gross sales price of $33.1 million.  The Concord Properties were 100.0% occupied at closing and were built in 1984.  The disposition of the Concord Properties was structured as a tax deferred like-kind exchange under Section 1031 of the Internal Revenue Code of 1986.  The Company has deposited with a qualified intermediary the proceeds from the sale, totaling $32.0 million after closing costs and prorations, to be held pending reinvestment in qualifying replacement property under Section 1031.  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 Properties is shown below:

Property

 

No. of Buildings

 

 

Square Feet

 

1200 Concord Avenue

 

 

1

 

 

 

175,103

 

1220 Concord Avenue

 

 

1

 

 

 

175,153

 

Total

 

 

2

 

 

 

350,256

 

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 nine months ended September 30, 2016 and the for the year ended December 31, 2015 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, 2015. The unaudited pro forma consolidated balance sheet as of September 30, 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 September 30, 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, 2015 filed with the SEC on February 29, 2016 and the Quarterly Report on Form 10-Q for the period ended September 30, 2016 filed on October 24, 2016.

 

 

1


Brandywine Realty Trust

Unaudited Pro Forma Consolidated Balance Sheet

As of September 30, 2016

(in thousands, except per share data) 

As Reported (A)

 

 

Concord Impairment (B)

 

 

Concord Properties (C)

 

 

Reported as Pro Forma

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating properties

$

3,686,339

 

 

$

(12,535

)

 

$

(50,818

)

 

$

3,622,986

 

Accumulated depreciation

 

(869,836

)

 

 

-

 

 

 

19,813

 

 

 

(850,023

)

Operating real estate investments, net

 

2,816,503

 

 

 

(12,535

)

 

 

(31,005

)

 

 

2,772,963

 

Construction-in-progress

 

249,183

 

 

 

-

 

 

 

(35

)

 

 

249,148

 

Land held for development

 

155,297

 

 

 

-

 

 

 

-

 

 

 

155,297

 

Total real estate investments, net

 

3,220,983

 

 

 

(12,535

)

 

 

(31,040

)

 

 

3,177,408

 

Assets held for sale, net

 

12,604

 

 

 

-

 

 

 

-

 

 

 

12,604

 

Cash and cash equivalents

 

219,059

 

 

 

-

 

 

 

-

 

 

 

219,059

 

Accounts receivable, net of allowance of $2,304 and $1,736 in 2016 and 2015, respectively

 

9,925

 

 

 

-

 

 

 

-

 

 

 

9,925

 

Accrued rent receivable, net of allowance of $13,009 and $14,442 in 2016 and 2015, respectively

 

145,816

 

 

 

-

 

 

 

(569

)

 

 

145,247

 

Investment in real estate ventures, equity method

 

282,162

 

 

 

-

 

 

 

-

 

 

 

282,162

 

Deferred costs, net of accumulated amortization of $58,769 and $67,899, respectively

 

92,054

 

 

 

-

 

 

 

(278

)

 

 

91,776

 

Intangible assets, net

 

81,207

 

 

 

-

 

 

 

-

 

 

 

81,207

 

Other assets

 

79,108

 

 

 

-

 

 

 

31,887

 

(C1)

 

110,995

 

Total assets

$

4,142,918

 

 

$

(12,535

)

 

$

-

 

 

$

4,130,383

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND BENEFICIARIES' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage notes payable, net

$

322,623

 

 

$

-

 

 

$

-

 

 

$

322,623

 

Unsecured term loans, net

 

248,016

 

 

 

-

 

 

 

-

 

 

 

248,016

 

Unsecured senior notes, net

 

1,442,922

 

 

 

-

 

 

 

-

 

 

 

1,442,922

 

Accounts payable and accrued expenses

 

106,546

 

 

 

-

 

 

 

-

 

 

 

106,546

 

Distributions payable

 

30,036

 

 

 

-

 

 

 

-

 

 

 

30,036

 

Deferred income, gains and rent

 

30,022

 

 

 

-

 

 

 

-

 

 

 

30,022

 

Acquired lease intangibles, net

 

19,731

 

 

 

-

 

 

 

-

 

 

 

19,731

 

Liabilities related to assets held for sale

 

49

 

 

 

-

 

 

 

-

 

 

 

49

 

Other liabilities

 

31,399

 

 

 

-

 

 

 

-

 

 

 

31,399

 

Total liabilities

$

2,231,344

 

 

$

-

 

 

$

-

 

 

$

2,231,344

 

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

 

3,258,049

 

 

 

-

 

 

 

-

 

 

 

3,258,049

 

Deferred compensation payable in common shares

 

13,684

 

 

 

-

 

 

 

-

 

 

 

13,684

 

Common shares in grantor trust

 

(13,684

)

 

 

-

 

 

 

-

 

 

 

(13,684

)

Cumulative earnings

 

551,572

 

 

 

(12,430

)

 

 

-

 

 

 

539,142

 

Accumulated other comprehensive loss

 

(15,052

)

 

 

-

 

 

 

-

 

 

 

(15,052

)

Cumulative distributions

 

(1,902,076

)

 

 

-

 

 

 

-

 

 

 

(1,902,076

)

Total Brandywine Realty Trust's equity

 

1,894,285

 

 

 

(12,430

)

 

 

-

 

 

 

1,881,855

 

Non-controlling interests

 

17,289

 

 

 

(105

)

 

 

-

 

 

 

17,184

 

Total beneficiaries' equity

 

1,911,574

 

 

 

(12,535

)

 

 

-

 

 

 

1,899,039

 

Total liabilities and beneficiaries' equity

$

4,142,918

 

 

$

(12,535

)

 

$

-

 

 

$

4,130,383

 

The accompanying notes are an integral part of the unaudited pro forma consolidated financial statements.

2


Brandywine Realty Trust

Unaudited Pro Forma Consolidated Income Statement

For the nine months ended September 30, 2016

(in thousands, except per share data) 

 

 

 

 

 

 

As Reported

(D)

 

 

Concord Properties

(E)

 

 

Other

(F)

 

 

Pro Forma

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rents

$

318,324

 

 

$

(6,410

)

 

$

(6,921

)

 

$

304,993

 

Tenant reimbursements

 

53,315

 

 

 

(635

)

 

 

(1,769

)

 

 

50,911

 

Termination fees

 

1,459

 

 

 

-

 

 

 

(13

)

 

 

1,446

 

Third party management fees, labor reimbursement and leasing

 

17,691

 

 

 

-

 

 

 

444

 

 

 

18,135

 

Other

 

2,588

 

 

 

(26

)

 

 

(32

)

 

 

2,530

 

Total revenue

 

393,377

 

 

 

(7,071

)

 

 

(8,291

)

 

 

378,015

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating expenses

 

114,208

 

 

 

(3,532

)

 

 

(3,276

)

 

 

107,400

 

Real estate taxes

 

34,933

 

 

 

(443

)

 

 

(512

)

 

 

33,978

 

Third party management expenses

 

7,172

 

 

 

-

 

 

 

-

 

 

 

7,172

 

Depreciation and amortization

 

142,736

 

 

 

(2,296

)

 

 

(11

)

 

 

140,429

 

General and administrative expenses

 

20,711

 

 

 

-

 

 

 

-

 

 

 

20,711

 

Provision for impairment

 

13,069

 

 

 

-

 

 

 

-

 

 

 

13,069

 

Total operating expenses

 

332,829

 

 

 

(6,271

)

 

 

(3,799

)

 

 

322,759

 

Operating income

 

60,548

 

 

 

(800

)

 

 

(4,492

)

 

 

55,256

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

970

 

 

 

-

 

 

 

-

 

 

 

970

 

Tax credit transaction income

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Interest expense

 

(64,334

)

 

 

-

 

 

 

(380

)

 

 

(64,714

)

Interest expense - amortization of deferred financing costs

 

(2,063

)

 

 

-

 

 

 

(91

)

 

 

(2,154

)

Interest expense - financing obligation

 

(679

)

 

 

-

 

 

 

-

 

 

 

(679

)

Equity in loss of real estate ventures

 

(9,323

)

 

 

-

 

 

 

(2,005

)

 

 

(11,328

)

Net gain on disposition of real estate

 

114,625

 

 

 

-

 

 

 

-

 

 

 

114,625

 

Net gain on sale of undepreciated real estate

 

188

 

 

 

-

 

 

 

-

 

 

 

188

 

Net gain on real estate venture transactions

 

19,529

 

 

 

-

 

 

 

-

 

 

 

19,529

 

Loss on early extinguishment of debt

 

(66,590

)

 

 

-

 

 

 

-

 

 

 

(66,590

)

Net income

 

52,871

 

 

 

(800

)

 

 

(6,968

)

 

 

45,103

 

Net income attributable to non-controlling interests

 

(425

)

 

 

7

 

 

 

59

 

 

 

(359

)

Net income attributable to Brandywine Realty Trust

 

52,446

 

 

 

(793

)

 

 

(6,909

)

 

 

44,744

 

Distribution to preferred shareholders

 

(5,175

)

 

 

-

 

 

 

-

 

 

 

(5,175

)

Nonforfeitable dividends allocated to unvested restricted

   shareholders

 

(263

)

 

 

-

 

 

 

-

 

 

 

(263

)

Net income attributable to common shareholders of

   Brandywine Realty Trust

$

47,008

 

 

$

(793

)

 

$

(6,909

)

 

$

39,306

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

$

0.27

 

 

 

 

 

 

 

 

 

 

$

0.22

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

$

0.27

 

 

 

 

 

 

 

 

 

 

$

0.22

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

174,976,998

 

 

 

 

 

 

 

 

 

 

 

174,976,998

 

Diluted weighted average shares outstanding

 

176,009,822

 

 

 

 

 

 

 

 

 

 

 

176,009,822

 

 

The accompanying notes are an integral part of the unaudited pro forma consolidated financial statements.

 

 

3


Brandywine Realty Trust

Unaudited Pro Forma Consolidated Income Statement

For the twelve months ended December 31, 2015

(in thousands, except per share data)

 

As Reported

(D)

 

 

Concord Properties

(E)

 

 

Other

(F)

 

 

Pro Forma

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rents

$

486,731

 

 

$

(8,541

)

 

$

(85,851

)

 

$

392,339

 

Tenant reimbursements

 

85,722

 

 

 

(681

)

 

 

(21,972

)

 

 

63,069

 

Termination fees

 

4,797

 

 

 

-

 

 

 

(377

)

 

 

4,420

 

Third party management fees, labor reimbursement and leasing

 

18,764

 

 

 

-

 

 

 

4,739

 

 

 

23,503

 

Other

 

6,617

 

 

 

(43

)

 

 

(420

)

 

 

6,154

 

Total revenue

 

602,631

 

 

 

(9,265

)

 

 

(103,881

)

 

 

489,485

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating expenses

 

181,170

 

 

 

(4,560

)

 

 

(35,229

)

 

 

141,381

 

Real estate taxes

 

50,623

 

 

 

(549

)

 

 

(7,422

)

 

 

42,652

 

Third party management expenses

 

6,294

 

 

 

-

 

 

 

-

 

 

 

6,294

 

Depreciation and amortization

 

219,029

 

 

 

(3,189

)

 

 

(35,964

)

 

 

179,876

 

General and administrative expenses

 

29,406

 

 

 

-

 

 

 

-

 

 

 

29,406

 

Provision for impairment

 

82,208

 

 

 

-

 

 

 

-

 

 

 

82,208

 

Total operating expenses

 

568,730

 

 

 

(8,298

)

 

 

(78,615

)

 

 

481,817

 

Operating income

 

33,901

 

 

 

(967

)

 

 

(25,266

)

 

 

7,668

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

1,224

 

 

 

-

 

 

 

-

 

 

 

1,224

 

Tax credit transaction income

 

19,955

 

 

 

-

 

 

 

(11,853

)

 

 

8,102

 

Interest expense

 

(110,717

)

 

 

-

 

 

 

10,746

 

 

 

(99,971

)

Interest expense - amortization of deferred financing costs

 

(4,557

)

 

 

-

 

 

 

1,097

 

 

 

(3,460

)

Interest expense - financing obligation

 

(1,237

)

 

 

-

 

 

 

-

 

 

 

(1,237

)

Equity in loss of real estate ventures

 

(811

)

 

 

-

 

 

 

(5,029

)

 

 

(5,840

)

Net gain on disposition of real estate

 

20,496

 

 

 

-

 

 

 

-

 

 

 

20,496

 

Net gain on sale of undepreciated real estate

 

3,019

 

 

 

-

 

 

 

-

 

 

 

3,019

 

Net gain from remeasurement of investments in real estate ventures

 

758

 

 

 

-

 

 

 

-

 

 

 

758

 

Net loss on real estate venture transactions

 

7,229

 

 

 

-

 

 

 

-

 

 

 

7,229

 

Net loss

 

(30,740

)

 

 

(967

)

 

 

(30,305

)

 

 

(62,012

)

Net loss attributable to non-controlling interests

 

339

 

 

 

8

 

 

 

264

 

 

 

611

 

Net loss attributable to Brandywine Realty Trust

 

(30,401

)

 

 

(959

)

 

 

(30,041

)

 

 

(61,401

)

Distribution to preferred shareholders

 

(6,900

)

 

 

-

 

 

 

-

 

 

 

(6,900

)

Nonforfeitable dividends allocated to unvested restricted shareholders

 

(329

)

 

 

-

 

 

 

-

 

 

 

(329

)

Net loss attributable to Common Shareholders of

   Brandywine Realty Trust

$

(37,630

)

 

$

(959

)

 

$

(30,041

)

 

$

(68,630

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic loss per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

$

(0.21

)

 

 

 

 

 

 

 

 

 

$

(0.39

)

Diluted loss per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

$

(0.21

)

 

 

 

 

 

 

 

 

 

$

(0.39

)

Basic weighted average shares outstanding

 

178,162,160

 

 

 

 

 

 

 

 

 

 

 

178,162,160

 

Diluted weighted average shares outstanding

 

178,162,160

 

 

 

 

 

 

 

 

 

 

 

178,162,160

 

 

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 Balance Sheet

As of September 30, 2016

(in thousands, except per share data)

 

As Reported (A)

 

 

Concord Impairment (B)

 

 

Concord Properties (C)

 

 

Reported as Pro Forma

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating properties

$

3,686,339

 

 

$

(12,535

)

 

$

(50,818

)

 

$

3,622,986

 

Accumulated depreciation

 

(869,836

)

 

 

-

 

 

 

19,813

 

 

 

(850,023

)

Operating real estate investments, net

 

2,816,503

 

 

 

(12,535

)

 

 

(31,005

)

 

 

2,772,963

 

Construction-in-progress

 

249,183

 

 

 

-

 

 

 

(35

)

 

 

249,148

 

Land held for development

 

155,297

 

 

 

-

 

 

 

-

 

 

 

155,297

 

Total real estate investments, net

 

3,220,983

 

 

 

(12,535

)

 

 

(31,040

)

 

 

3,177,408

 

Assets held for sale, net

 

12,604

 

 

 

-

 

 

 

-

 

 

 

12,604

 

Cash and cash equivalents

 

219,059

 

 

 

-

 

 

 

-

 

 

 

219,059

 

Accounts receivable, net of allowance of $2,304 and $1,736 in 2016 and 2015, respectively

 

9,925

 

 

 

-

 

 

 

-

 

 

 

9,925

 

Accrued rent receivable, net of allowance of $13,009 and $14,442 in 2016 and 2015, respectively

 

145,816

 

 

 

-

 

 

 

(569

)

 

 

145,247

 

Investment in real estate ventures, equity method

 

282,162

 

 

 

-

 

 

 

-

 

 

 

282,162

 

Deferred costs, net of accumulated amortization of $58,769 and $67,899, respectively

 

92,054

 

 

 

-

 

 

 

(278

)

 

 

91,776

 

Intangible assets, net

 

81,207

 

 

 

-

 

 

 

-

 

 

 

81,207

 

Other assets

 

79,108

 

 

 

-

 

 

 

31,887

 

(C1)

 

110,995

 

Total assets

$

4,142,918

 

 

$

(12,535

)

 

$

-

 

 

$

4,130,383

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND BENEFICIARIES' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage notes payable, net

$

322,623

 

 

$

-

 

 

$

-

 

 

$

322,623

 

Unsecured term loans, net

 

248,016

 

 

 

-

 

 

 

-

 

 

 

248,016

 

Unsecured senior notes, net

 

1,442,922

 

 

 

-

 

 

 

-

 

 

 

1,442,922

 

Accounts payable and accrued expenses

 

106,546

 

 

 

-

 

 

 

-

 

 

 

106,546

 

Distributions payable

 

30,036

 

 

 

-

 

 

 

-

 

 

 

30,036

 

Deferred income, gains and rent

 

30,022

 

 

 

-

 

 

 

-

 

 

 

30,022

 

Acquired lease intangibles, net

 

19,731

 

 

 

-

 

 

 

-

 

 

 

19,731

 

Liabilities related to assets held for sale

 

49

 

 

 

-

 

 

 

-

 

 

 

49

 

Other liabilities

 

31,399

 

 

 

-

 

 

 

-

 

 

 

31,399

 

Total liabilities

$

2,231,344

 

 

$

-

 

 

$

-

 

 

$

2,231,344

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redeemable limited partnership units at redemption value; 1,479,799 issued and outstanding

 

23,351

 

 

 

-

 

 

 

-

 

 

 

23,351

 

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

 

1,804,799

 

 

 

(12,535

)

 

 

-

 

 

 

1,792,264

 

Accumulated other comprehensive loss

 

(15,543

)

 

 

-

 

 

 

-

 

 

 

(15,543

)

Total Brandywine Operating Partnership, L.P.'s equity

 

1,886,106

 

 

 

(12,535

)

 

 

-

 

 

 

1,873,571

 

Non-controlling interest - consolidated real estate ventures

 

2,117

 

 

 

-

 

 

 

-

 

 

 

2,117

 

Total partners' equity

 

1,888,223

 

 

 

(12,535

)

 

 

-

 

 

 

1,875,688

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and partners' equity

$

4,142,918

 

 

$

(12,535

)

 

$

-

 

 

$

4,130,383

 

 

The accompanying notes are an integral part of the unaudited pro forma consolidated financial statements.

5


Brandywine Operating Partnership, L.P.

Unaudited Pro Forma Consolidated Income Statement

For the nine months ended September 30, 2016

(in thousands, except per share data)

 

As Reported

(D)

 

 

Concord Properties

(E)

 

 

Other

(F)

 

 

Pro Forma

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rents

$

318,324

 

 

$

(6,410

)

 

$

(6,921

)

 

$

304,993

 

Tenant reimbursements

 

53,315

 

 

 

(635

)

 

 

(1,769

)

 

 

50,911

 

Termination fees

 

1,459

 

 

 

-

 

 

 

(13

)

 

 

1,446

 

Third party management fees, labor reimbursement and leasing

 

17,691

 

 

 

-

 

 

 

444

 

 

 

18,135

 

Other

 

2,588

 

 

 

(26

)

 

 

(32

)

 

 

2,530

 

Total revenue

 

393,377

 

 

 

(7,071

)

 

 

(8,291

)

 

 

378,015

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating expenses

 

114,208

 

 

 

(3,532

)

 

 

(3,276

)

 

 

107,400

 

Real estate taxes

 

34,933

 

 

 

(443

)

 

 

(512

)

 

 

33,978

 

Third party management expenses

 

7,172

 

 

 

-

 

 

 

-

 

 

 

7,172

 

Depreciation and amortization

 

142,736

 

 

 

(2,296

)

 

 

(11

)

 

 

140,429

 

General and administrative expenses

 

20,711

 

 

 

-

 

 

 

-

 

 

 

20,711

 

Provision for impairment

 

13,069

 

 

 

-

 

 

 

-

 

 

 

13,069

 

Total operating expenses

 

332,829

 

 

 

(6,271

)

 

 

(3,799

)

 

 

322,759

 

Operating income

 

60,548

 

 

 

(800

)

 

 

(4,492

)

 

 

55,256

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

970

 

 

 

-

 

 

 

-

 

 

 

970

 

Tax credit transaction income

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Interest expense

 

(64,334

)

 

 

-

 

 

 

(380

)

 

 

(64,714

)

Interest expense - amortization of deferred financing costs

 

(2,063

)

 

 

-

 

 

 

(91

)

 

 

(2,154

)

Interest expense - financing obligation

 

(679

)

 

 

-

 

 

 

-

 

 

 

(679

)

Equity in loss of real estate ventures

 

(9,323

)

 

 

-

 

 

 

(2,005

)

 

 

(11,328

)

Net gain on disposition of real estate

 

114,625

 

 

 

-

 

 

 

-

 

 

 

114,625

 

Net gain on sale of undepreciated real estate

 

188

 

 

 

-

 

 

 

-

 

 

 

188

 

Net gain on real estate venture transactions

 

19,529

 

 

 

-

 

 

 

-

 

 

 

19,529

 

Loss on early extinguishment of debt

 

(66,590

)

 

 

-

 

 

 

-

 

 

 

(66,590

)

Net income

 

52,871

 

 

 

(800

)

 

 

(6,968

)

 

 

45,103

 

Net income from continuing operations attributable to non-controlling interests-consolidated real estate ventures

 

(12

)

 

 

-

 

 

 

-

 

 

 

(12

)

Net income attributable to Brandywine Operating

   Partnership

 

52,859

 

 

 

(800

)

 

 

(6,968

)

 

 

45,091

 

Distribution to preferred unitholders

 

(5,175

)

 

 

-

 

 

 

-

 

 

 

(5,175

)

Amounts allocated to unvested restricted unitholders

 

(263

)

 

 

-

 

 

 

-

 

 

 

(263

)

Net income attributable to Common Partnership Unitholders of

   Brandywine Operating Partnership, L.P.

$

47,421

 

 

$

(800

)

 

$

(6,968

)

 

$

39,653

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic income per Common Partnership Unit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

$

0.27

 

 

 

 

 

 

 

 

 

 

$

0.22

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted income per Common Partnership Unit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

$

0.27

 

 

 

 

 

 

 

 

 

 

$

0.22

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average common partnership units outstanding

 

176,491,311

 

 

 

 

 

 

 

 

 

 

 

176,491,311

 

Diluted weighted average common partnership units

   outstanding

 

177,524,135

 

 

 

 

 

 

 

 

 

 

 

177,524,135

 

 

The accompanying notes are an integral part of the unaudited pro forma consolidated financial statements.

 

 

6


Brandywine Operating Partnership, L.P.

Unaudited Pro Forma Consolidated Income Statement

For the twelve months ended December 31, 2015

(in thousands, except per share data)

 

As Reported

(D)

 

 

Concord Properties

(E)

 

 

Other

(F)

 

 

Pro Forma

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rents

$

486,731

 

 

$

(8,541

)

 

$

(85,851

)

 

$

392,339

 

Tenant reimbursements

 

85,722

 

 

 

(681

)

 

 

(21,972

)

 

 

63,069

 

Termination fees

 

4,797

 

 

 

-

 

 

 

(377

)

 

 

4,420

 

Third party management fees, labor reimbursement and leasing

 

18,764

 

 

 

-

 

 

 

4,739

 

 

 

23,503

 

Other

 

6,617

 

 

 

(43

)

 

 

(420

)

 

 

6,154

 

Total revenue

 

602,631

 

 

 

(9,265

)

 

 

(103,881

)

 

 

489,485

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating expenses

 

181,170

 

 

 

(4,560

)

 

 

(35,229

)

 

 

141,381

 

Real estate taxes

 

50,623

 

 

 

(549

)

 

 

(7,422

)

 

 

42,652

 

Third party management expenses

 

6,294

 

 

 

-

 

 

 

-

 

 

 

6,294

 

Depreciation and amortization

 

219,029

 

 

 

(3,189

)

 

 

(35,964

)

 

 

179,876

 

General and administrative expenses

 

29,406

 

 

 

-

 

 

 

-

 

 

 

29,406

 

Provision for impairment

 

82,208

 

 

 

-

 

 

 

-

 

 

 

82,208

 

Total operating expenses

 

568,730

 

 

 

(8,298

)

 

 

(78,615

)

 

 

481,817

 

Operating income

 

33,901

 

 

 

(967

)

 

 

(25,266

)

 

 

7,668

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

1,224

 

 

 

-

 

 

 

-

 

 

 

1,224

 

Tax credit transaction income

 

19,955

 

 

 

-

 

 

 

(11,853

)

 

 

8,102

 

Interest expense

 

(110,717

)

 

 

-

 

 

 

10,746

 

 

 

(99,971

)

Interest expense - amortization of deferred financing costs

 

(4,557

)

 

 

-

 

 

 

1,097

 

 

 

(3,460

)

Interest expense - financing obligation

 

(1,237

)

 

 

-

 

 

 

-

 

 

 

(1,237

)

Equity in loss of real estate ventures

 

(811

)

 

 

-

 

 

 

(5,029

)

 

 

(5,840

)

Net gain on disposition of real estate

 

20,496

 

 

 

-

 

 

 

-

 

 

 

20,496

 

Net gain on sale of undepreciated real estate

 

3,019

 

 

 

-

 

 

 

-

 

 

 

3,019

 

Net gain from remeasurement of investments in real estate ventures

 

758

 

 

 

-

 

 

 

-

 

 

 

758

 

Net loss on real estate venture transactions

 

7,229

 

 

 

-

 

 

 

-

 

 

 

7,229

 

Net loss

 

(30,740

)

 

 

(967

)

 

 

(30,305

)

 

 

(62,012

)

Net loss from continuing operations attributable to non-controlling interest-consolidated real estate ventures

 

3

 

 

 

-

 

 

 

-

 

 

 

3

 

Net loss attributable to Brandywine Operating Partnership

 

(30,737

)

 

 

(967

)

 

 

(30,305

)

 

 

(62,009

)

Distribution to preferred unitholders

 

(6,900

)

 

 

-

 

 

 

-

 

 

 

(6,900

)

Amounts allocated to unvested restricted unitholders

 

(329

)

 

 

-

 

 

 

-

 

 

 

(329

)

Net loss attributable to Common Partnership Unitholders of

   Brandywine Operating Partnership, L.P.

$

(37,966

)

 

$

(967

)

 

$

(30,305

)

 

$

(69,238

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic loss per Common Partnership Unit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

$

(0.21

)

 

 

 

 

 

 

 

 

 

$

(0.39

)

Diluted loss per Common Partnership Unit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

$

(0.21

)

 

 

 

 

 

 

 

 

 

$

(0.39

)

Basic weighted average common partnership units outstanding

 

179,697,262

 

 

 

 

 

 

 

 

 

 

 

179,697,262

 

Diluted weighted average common partnership units outstanding

 

179,697,262

 

 

 

 

 

 

 

 

 

 

 

179,697,262

 

 

The accompanying notes are an integral part of the unaudited pro forma consolidated financial statements.

7


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 September 30, 2016, as contained in the historical financial statements and notes thereto presented in the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2016.

(B)

An impairment loss was recorded for the Concord Properties during the fourth quarter of 2016. The following calculation gives effect to the impairment loss at September 30, 2016, as follows (in thousands):

Fair Value of the Concord Properties as of September 30, 2016, net of closing costs

$

32,010

 

    Less: Basis of the Concord Properties as of September 30, 2016 prior to provision for impairment

 

(44,545

)

Provision for impairment (i)

$

(12,535

)

    Less: Provision for impairment attributable to non-controlling interest

 

(105

)

Provision for impairment attributable to shareholders

$

(12,430

)

(i) During the fourth quarter of 2016, the Company recorded a provision for impairment of $11.5 million on the Concord Properties. The difference between the $12.4 million calculated above is primarily related to fourth quarter depreciation.

(C)

The following table represents the estimated gain on the disposition of the Concord Properties as if the disposition occurred as of September 30, 2016 (in thousands):  

Contractual sales price of the Concord Properties

$

33,125

 

    Less: Actual closing costs and prorations

 

(1,115

)

1031 exchange proceeds

$

32,010

 

    Less: Basis of the Concord Properties as of September 30, 2016 after recording provision for impairment

 

(32,010

)

Estimated gain on sale

$

-

 

(C1)

Other Assets as of September 30, 2016 consists of (in thousands):  

1031 exchange proceeds

$

32,010

 

Other assets included in basis

 

(123

)

Other assets

$

31,887

 

(D)

Reflects the consolidated results of operations for the Company for the nine-months ended September 30, 2016 and the year ended December 31, 2015, respectively, as contained in the financial statements in the Company's Quarterly Report on Form 10-Q for the period ended September 30, 2016 and the financial statements contained in the Company's Annual Report on Form 10-K for the year ended December 31, 2015.

(E)

Represents revenues and expenses of the operations of the Concord Properties for the nine-months ended September 30, 2016 and the year ended December 31, 2015.

(F)

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 and 2015 for transactions that were significant under Regulation S-X as if the transactions occurred on January 1, 2015, which includes:

 

the sale of a five property portfolio located in suburban Delaware on April 24, 2015 (previously furnished under Item 5 of the Form 10-Q filed on April 28, 2015 and incorporated by reference herein);

 

the sale of a four property portfolio located in Wayne, Pennsylvania on August 13, 2015 (previously furnished as an exhibit to the Form 8-K filed on August 19, 2015 and incorporated by reference herein);

 

the sale of a property located in Mount Laurel, New Jersey on September 29, 2015 (previously furnished as an exhibit to the Form 8-K filed on October 5, 2015 and incorporated by reference herein);

 

the sale of a property located in King of Prussia, Pennsylvania on December 18, 2015 (previously furnished as an exhibit to the Form 8-K filed on December 24, 2015 and incorporated by reference herein);

 

the sale of a six property portfolio located in Mount Laurel, New Jersey on December 29, 2015 (previously furnished as an exhibit to the Form 8-K filed on January 1, 2016 and incorporated by reference herein);  

 

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); and

 

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).

All other dispositions were not significant, individually or in aggregate, under Regulation S-X.

8