Attached files

file filename
8-K - 8-K - BRANDYWINE REALTY TRUSTbdn-8k_20171018.htm

Exhibit 99.1

 

 

Company / Investor Contact:

Tom Wirth

EVP & CFO

610-832-7434

tom.wirth@bdnreit.com

 

 

Brandywine Realty Trust Announces Third Quarter 2017 Results, Revises 2017 Guidance,

Increased Sales Activity, Provides Initial 2018 Guidance and Plans 2018 Dividend Increase

 

 

Philadelphia, PA, October 18, 2017 — Brandywine Realty Trust (NYSE:BDN) today reported its financial and operating results for the three and nine-month periods ended September 30, 2017, revised full year 2017 guidance and introduced 2018 earnings guidance.

Management Comments

“In addition to the progress on our 2017 operating plan, we have commenced our anticipated development start in Austin, Texas and accelerated our disposition program well above the $200 million goal outlined in our 2017 Business Plan,” stated Gerard H. Sweeney, President and Chief Executive Officer of Brandywine Realty Trust.  “Taking advantage of the current investment sales market, we are increasing our anticipated 2017 disposition target by $230 million to $430 million, highlighted by a $333 million portfolio sale within our Austin Joint Venture where we have a 50% ownership position.  Our latest development project is a 165,000 square foot, 100% pre-leased office building on one of our development sites at our Four Points project with an existing tenant that needs expansion.  As a result of the increased sales activity, we are revising and narrowing our 2017 FFO guidance range from $1.34 to $1.38 per share to $1.32 to $1.34 per share.  We are also introducing our 2018 FFO guidance range of $1.36 to $1.46 per share which includes the effects of our increased 2017 sales activity.  Reflecting confidence in our business plan and strong cash flow outlook, our Board of Trustees intends to increase our quarterly cash dividend rate by $0.02 per common share, or 12.5%, commencing in calendar year 2018, from an annualized rate of $0.64 per common share to an annualized rate of $0.72 per common share. Dividends will continue to be declared and paid quarterly and remain, as always, subject to the discretion of the Board as to both timing and amount.”

Third Quarter Highlights

Financial Results

 

Net income available to common shareholders; $18.8 million, or $0.11 per diluted share.

 

Funds from Operations (FFO); $61.9 million, or $0.35 per diluted share.

Portfolio Results

 

Core portfolio was 92.0% occupied and 94.1% leased.

 

Signed 888,000 square feet of new and renewal leases.

 

Achieved 81% tenant retention ratio.

 

Rental rate mark-to-market increased 10.7% on a GAAP basis and increased 3.2% on a cash basis.

2017 Business Plan Revisions

 

Increased 2017 disposition target by $230 million to $430 million.

 

 

555 East Lancaster Avenue, Suite 100, Radnor, PA  19087 Phone: (610) 325-5600 • Fax: (610) 325-5622

 


2018 Business Plan and Guidance Introduced

 

Net income:  $0.34 to $0.44 per diluted share

 

FFO:  $1.36 to $1.46 per diluted share

 

Same Store Growth Range: 1-3% cash and (1)-1% GAAP

 

Anticipate an $0.02 per share, or 12.5%, increase to our quarterly dividend commencing in 2018

Transaction Activity

Joint Venture Dispositions

 

On October 18, 2017, the Austin Joint Venture, a real estate venture in which we own a 50% interest, sold five office portfolios containing an aggregate of approximately 1,164,500 square feet located in Austin, Texas for a gross sales price of $333.3 million. These properties were encumbered with $151.4 million of first mortgage financing.  After closing costs and related debt payoffs, we received net cash proceeds totaling approximately $86.4 million.  These properties were 86% occupied and 95% leased at September 30, 2017. Net cash proceeds will be used to lower the outstanding balance on our unsecured line of credit.

 

On September 14, 2017, Allstate DC JV, in which our ownership interest is 50%, completed the sale of an office property containing approximately 231,000 rentable square feet located in Bethesda, Maryland, known as 7101 Wisconsin Avenue, for a gross sales price of $105.7 million. At the time of sale, the property was encumbered by a $37.4 million first mortgage.  We received net cash proceeds of $31.8 million after closing costs and related first mortgage payoff.  Net cash proceeds were used to lower the outstanding balance on our unsecured line of credit.

Dispositions

 

During October 2017, we entered into an agreement to sell five buildings in Newtown Square, Pennsylvania for $42.0 million.  The buildings total approximately 253,000 square feet and are classified as held-for-sale in our balance sheet as of September 30, 2017.  Subject to customary closing conditions, the transaction is expected to close during fourth quarter 2017.  Net cash proceeds will be used to lower the outstanding balance on our unsecured line of credit.

 

During September 2017, we entered into an agreement to sell an office property located in King of Prussia, Pennsylvania for $17.5 million.  The property contains approximately 150,000 rentable square feet, and is classified as held-for-sale in our balance sheet as of September 30, 2017.  Subject to customary closing conditions, the transaction is expected to close during the fourth quarter 2017.  Net cash proceeds will be used to lower the outstanding balance on our unsecured line of credit.

 

On September 13, 2017, we completed the sale of 12 acres of land known as 50 E. Swedesford Square, in Malvern, PA, for a gross sales price of $7.2 million.

 

As previously disclosed, on July 18, 2017, we completed the sale of 49.5 acres of land known as Bishops Gate, in Mount Laurel, New Jersey for a gross sales price of $6.0 million.

Development/Redevelopment Acquisitions

Schuylkill Yards

 

On October 13, 2017, we acquired a leasehold interest in an office building known as One Drexel Plaza in Philadelphia, Pennsylvania, containing approximately 283,000 rentable square feet for a gross purchase price of $35.0 million. The acquisition represents an investment in our Schuylkill Yards development and the property will be repositioned over the next 12-18 months. The acquisition was funded from borrowings under our unsecured line of credit.

 

-2-


 

On July 28, 2017, we acquired an office building known as 3000 Market Street in Philadelphia, Pennsylvania, containing approximately 59,000 rentable square feet, for $32.0 million. The acquisition was funded with the 1031 exchange proceeds from the Concord Airport Plaza sale on February 2, 2017.  The property is located within the overall Schuylkill Yards development and represents an additional development site in the University City sub-market.

Development

 

During October, we signed a 165,000 square foot, 10-year lease for a build-to-suit property located in our project at Four Points in Austin, Texas.  We have commenced construction on the 100% pre-leased building in October 2017. Estimated construction costs total $48.2 million, with delivery anticipated in the first quarter 2019. We expect to fund the project with available cash balances and/or our unsecured line of credit.

Finance Activity

 

We have $178.0 million outstanding balance on our $600.0 million unsecured revolving credit facility as of September 30, 2017.

 

We have $25.3 million of cash and cash equivalents on-hand as of September 30, 2017.

Results for the Three and Nine-Month Periods Ended September 30, 2017

Net income allocated to common shares totaled $18.8 million or $0.11 per diluted share in the third quarter of 2017 compared to a net income of $6.0 million or $0.03 per diluted share in the third quarter of 2016.  

FFO available to common shares and units in the third quarter of 2017 totaled $61.9 million or $0.35 per diluted share versus $58.3 million or $0.33 per diluted share in the third quarter of 2016.  Our third quarter 2017 payout ratio ($0.16 common share distribution / $0.35 FFO per diluted share) was 45.7%.  

Net income allocated to common shares totaled $42.2 million or $0.24 per diluted share for the first nine months of 2017 compared to net income of $47.0 million or $0.27 per diluted share in the first nine months of 2016.  

Our FFO available to common shares and units for the first nine months of 2017 totaled $175.5 million, or $0.99 per diluted share compared to FFO available to common shares and units of $104.0 million, or $0.59 per diluted share, for the first nine months of 2016, which includes a $66.6 million, or $0.38 per share, charge for the early extinguishment of debt related to our sale of our Cira Square property located in Philadelphia, Pennsylvania.  Excluding the early extinguishment of debt, FFO available to common shares and units in the first nine months of 2016 totaled $170.6 million, or $0.96 per diluted share.  Our first nine months 2017 FFO payout ratio ($0.48 common share distribution / $0.99 FFO per diluted share) was 48.5%.

Operating and Leasing Activity

In the third quarter of 2017, our Net Operating Income (NOI) excluding termination revenues and other income items decreased (1.3%) on a GAAP basis and increased 6.3% on a cash basis for our 83 same store properties, which were 92.7% and 94.5% occupied on September 30, 2017 and September 30, 2016, respectively.

We leased approximately 888,000 square feet and commenced occupancy on 525,000 square feet during the third quarter of 2017.  The third quarter occupancy activity includes 250,000 square feet of renewals, 154,000 square feet of new leases and 121,000 square feet of tenant expansions.  We have an additional 322,000 square feet of executed new leasing scheduled to commence subsequent to September 30, 2017.

We achieved an 81% tenant retention ratio in our core portfolio with net absorption of 69,000 square feet during the third quarter of 2017.  Third quarter rental rate growth increased 10.7% as our renewal rental rates increased 12.4% and our new lease/expansion rental rates increased 5.7%, all on a GAAP basis.

At September 30, 2017, our core portfolio of 87 properties comprising 15.6 million square feet was 92.0% occupied and we are now 94.1% leased (reflecting new leases commencing after September 30, 2017).

 

-3-


Distributions

On September 12, 2017, our Board of Trustees declared a quarterly dividend distribution of $0.16 per common share that was paid on October 18, 2017 to shareholders of record as of October 4, 2017.  

2017 Earnings and FFO Guidance

Based on current plans and assumptions and subject to the risks and uncertainties more fully described in our Securities and Exchange Commission filings, we are adjusting our previously issued 2017 net income guidance of $0.17 to $0.21 per diluted share to $0.72 to $0.74 per diluted share and adjusting our previously issued 2017 FFO guidance of $1.34 to $1.38 per diluted share to $1.32 to $1.34 per diluted share.  This guidance is provided for informational purposes and is subject to change.  The following is a reconciliation of the calculation of 2017 FFO and earnings per diluted share:

Guidance for 2017

 

 

 

Range

 

 

 

 

 

 

 

 

 

 

 

 

 

Income per diluted share allocated to common shareholders

$

0.72

 

to

$

0.74

 

 

Less: net (gain) loss on sale of depreciable assets & impairment on non-depreciable assets

 

(0.59

)

 

 

(0.59

)

 

Plus: real estate depreciation, amortization

 

1.19

 

 

 

1.19

 

 

 

 

 

 

 

 

 

 

 

FFO per diluted share

$

1.32

 

to

$

1.34

 

 

Our 2017 FFO guidance does not include income arising from the sale of undepreciated real estate.  Other key assumptions include:

 

Core Occupancy ranging between 93-94% by year-end 2017 with 95-96% leased;

 

6-7% GAAP increase in overall lease rates during 2017 with a resulting 0-1% increase in 2017 same store GAAP NOI;

 

10-11% cash increase in overall lease rates during 2017 resulting in a 7-8% increase in 2017 same store cash NOI;

 

Speculative Revenue Target: $27.7 million, 99% achieved;

 

$430 million of net sales activity; 100% executed or under contract;

 

One development start (Four Points, Building 3), and

 

Annual FFO per diluted share based on 178.3 million fully diluted weighted average common shares.

2018 Earnings and FFO Guidance

Based on current plans and assumptions and subject to the risks and uncertainties more fully described in our Securities and Exchange Commission filings, we are initiating our 2018 net income guidance of $0.34 to $0.44 per diluted share and 2018 FFO guidance of $1.36 to $1.46 per diluted share.  This guidance is provided for informational purposes and is subject to change.  The following is a reconciliation of the calculation of 2018 FFO and earnings per diluted share:

Guidance for 2018

 

 

 

Range

 

 

 

 

 

 

 

 

 

 

 

 

 

Income per diluted share allocated to common shareholders

$

0.34

 

to

$

0.44

 

 

Plus: real estate depreciation, amortization

 

1.02

 

 

 

1.02

 

 

 

 

 

 

 

 

 

 

 

FFO per diluted share

$

1.36

 

to

$

1.46

 

 

 

-4-


Our 2018 FFO guidance does not include income arising from the sale of undepreciated real estate.  Other key assumptions include:

 

Core Occupancy improving to a range of 94-95% by year-end 2018 and 95-96% leased;

 

Average Same-Store Occupancy of 92.6% during 2018 versus 93.5% during 2017;

 

8-10% GAAP increase in overall lease rates during 2018 with a resulting (1)-1% (decrease)/increase in 2018 same store GAAP NOI;

 

(2)-2% cash increase in overall lease rates during 2018 with a resulting 1-3% increase in 2018 same store cash NOI growth;

 

Speculative Revenue Target:  $26.3 million, 49% achieved;

 

Anticipate an $0.02 per share, or 12.5%, increase to our quarterly dividend commencing in 2018

 

No acquisition activity;

 

No sales activity;

 

One development start; and

 

Annual earnings and FFO per diluted share based on 179.0 million fully diluted weighted average common shares.

About Brandywine Realty Trust

Brandywine Realty Trust (NYSE: BDN) is one of the largest, publicly traded, full-service, integrated real estate companies in the United States with a core focus in the Philadelphia, Washington, D.C., and Austin markets.  Organized as a real estate investment trust (REIT), we own, develop, lease and manage an urban, town center and transit-oriented portfolio comprising 190 properties and 26.0 million square feet as of September 30, 2017, which excludes assets held for sale.  Our purpose is to shape, connect and inspire the world around us through our expertise, the relationships we foster, the communities in which we live and work, and the history we build together.  For more information, please visit www.brandywinerealty.com.

Conference Call and Audio Webcast

BDN management will discuss updated earnings guidance for fiscal 2017 on Thursday, October 19, 2017, during the company’s earnings call.  The conference call will begin at 9:00 a.m. Eastern Time and will last approximately one hour.  The conference call can be accessed by dialing 1-800-683-1525 and providing conference ID: 26645917.  Beginning two hours after the conference call, a taped replay of the call can be accessed through Thursday, November 2, 2017, by calling 1-855-859-2056 and entering access code 26645917. The conference call can also be accessed via a webcast on our website at www.brandywinerealty.com.

Looking Ahead - Fourth Quarter 2017 Conference Call

We anticipate we will release our fourth quarter 2017 earnings on Thursday, January 25, 2018, after the market close and will host our fourth quarter 2017 conference call on Friday, January 26, 2018 at 9:00 a.m. Eastern Time.  We expect to issue a press release in advance of these events to reconfirm the dates and times and provide all related information.

Forward-Looking Statements

Estimates of future earnings per share, FFO per share, common share dividend distributions and certain other statements in this release constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995.  Such forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause our and our affiliates’ actual results, performance, achievements or transactions to be materially different from any future results, performance, achievements or transactions expressed or implied by such forward-looking statements.  Such risks, uncertainties and other factors relate to, among others: our ability to lease vacant space and to renew or relet space under expiring leases at expected

-5-


levels; competition with other real estate companies for tenants; the potential loss or bankruptcy of major tenants; interest rate levels; the availability of debt, equity or other financing; risks of acquisitions, dispositions and developments, including the cost of construction delays and cost overruns; unanticipated operating and capital costs; our ability to obtain adequate insurance, including coverage for terrorist acts; dependence upon certain geographic markets; and general and local economic and real estate conditions, including the extent and duration of adverse changes that affect the industries in which our tenants operate. The declaration and payment of future dividends (both timing and amount) is subject to the determination of our Board of Trustees, in its sole discretion, after considering various factors, including the Company's financial condition, historical and forecast operating results, and available cash flow, as well as any applicable laws and contractual covenants and any other relevant factors. The Company's practice regarding payment of dividends may be modified at any time and from time to time.  Additional information on factors which could impact us and the forward-looking statements contained herein are included in our filings with the Securities and Exchange Commission, including our Form 10-K for the year ended December 31, 2015. We assume no obligation to update or supplement forward-looking statements that become untrue because of subsequent events except as required by law.

Non-GAAP Supplemental Financial Measures

We compute our financial results in accordance with generally accepted accounting principles (GAAP).  Although FFO and NOI are non-GAAP financial measures, we believe that FFO and NOI calculations are helpful to shareholders and potential investors and are widely recognized measures of real estate investment trust performance.  At the end of this press release, we have provided a reconciliation of the non-GAAP financial measures to the most directly comparable GAAP measure.

Funds from Operations (FFO)

We compute FFO in accordance with standards established by the National Association of Real Estate Investment Trusts (NAREIT), which may not be comparable to FFO reported by other REITs that do not compute FFO in accordance with the NAREIT definition, or that interpret the NAREIT definition differently than us.  NAREIT defines FFO as net income (loss) before non-controlling interests and excluding gains (losses) on sales of depreciable operating property, impairment losses on depreciable consolidated real estate, impairment losses on investments in unconsolidated real estate ventures and extraordinary items (computed in accordance with GAAP); plus real estate related depreciation and amortization (excluding amortization of deferred financing costs), and after similar adjustments for unconsolidated joint ventures.  Net income, the GAAP measure that we believe to be most directly comparable to FFO, includes depreciation and amortization expenses, gains or losses on property sales, extraordinary items and non-controlling interests.  To facilitate a clear understanding of our historical operating results, FFO should be examined in conjunction with net income (determined in accordance with GAAP) as presented in the financial statements included elsewhere in this release.  FFO does not represent cash flow from operating activities (determined in accordance with GAAP) and should not be considered to be an alternative to net income (loss) (determined in accordance with GAAP) as an indication of our financial performance or to be an alternative to cash flow from operating activities (determined in accordance with GAAP) as a measure of our liquidity, nor is it indicative of funds available for our cash needs, including our ability to make cash distributions to shareholders.

Net Operating Income (NOI)

NOI is a financial measure equal to net income available to common shareholders, the most directly comparable GAAP financial measure, plus corporate general and administrative expense, depreciation and amortization, interest expense, non-controlling interest in the Operating Partnership and losses from early extinguishment of debt, less interest income, development and management income, gains from property dispositions, gains on sale from discontinued operations, gains on early extinguishment of debt, income from discontinued operations, income from unconsolidated joint ventures and non-controlling interest in property partnerships. In some cases we also present NOI on a cash basis, which is NOI after eliminating the effects of straight-lining of rent and deferred market intangible amortization. NOI presented by us may not be comparable to NOI reported by other REITs that define NOI differently. NOI should not be considered an alternative to net income as an indication of our performance or to cash flows as a measure of the Company's liquidity or its ability to make distributions. NOI is a useful measure for evaluating the operating performance of our properties, as it excludes certain components from net income available to common shareholders in order to provide results that are more closely related to a property's results of operations. NOI is used internally to evaluate the performance of our operating

-6-


segments and to make decisions about resource allocations.  We concluded that NOI provides useful information to investors regarding our financial condition and results of operations, as it reflects only the income and expense items incurred at the property level, as well as the impact on operations from trends in occupancy rates, rental rates, operating costs and acquisition and development activity on an unlevered basis.

Core Portfolio

Our core portfolio is comprised of our wholly-owned properties, excluding any properties currently in development, re-development or re-entitlement.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-7-


 

BRANDYWINE REALTY TRUST

CONSOLIDATED BALANCE SHEETS

(in thousands)

 

 

September 30,

 

 

December 31,

 

 

 

2017

 

 

2016

 

ASSETS

 

(unaudited)

 

 

 

 

 

Real estate investments:

 

 

 

 

 

 

 

 

Operating properties

 

$

3,769,067

 

 

$

3,586,295

 

Accumulated depreciation

 

 

(885,438

)

 

 

(852,476

)

Operating real estate investments, net

 

 

2,883,629

 

 

 

2,733,819

 

Construction-in-progress

 

 

127,141

 

 

 

297,462

 

Land held for development

 

 

120,696

 

 

 

150,970

 

Total real estate investments, net

 

 

3,131,466

 

 

 

3,182,251

 

Assets held for sale, net

 

 

31,125

 

 

 

41,718

 

Cash and cash equivalents

 

 

25,287

 

 

 

193,919

 

Accounts receivable, net of allowance of $3,294 and $2,373 as of September 30, 2017 and December 31, 2016, respectively

 

 

14,785

 

 

 

12,446

 

Accrued rent receivable, net of allowance of $13,731 and $13,743 as of September 30, 2017 and December 31, 2016, respectively

 

 

166,093

 

 

 

149,624

 

Investment in real estate ventures, at equity

 

 

236,313

 

 

 

281,331

 

Deferred costs, net

 

 

96,980

 

 

 

91,342

 

Intangible assets, net

 

 

58,817

 

 

 

72,478

 

Other assets

 

 

94,553

 

 

 

74,104

 

Total assets

 

$

3,855,419

 

 

$

4,099,213

 

LIABILITIES AND BENEFICIARIES' EQUITY

 

 

 

 

 

 

 

 

Mortgage notes payable, net

 

$

318,317

 

 

$

321,549

 

Unsecured credit facility

 

 

178,000

 

 

 

-

 

Unsecured term loans, net

 

 

248,347

 

 

 

248,099

 

Unsecured senior notes, net

 

 

1,144,976

 

 

 

1,443,464

 

Accounts payable and accrued expenses

 

 

112,413

 

 

 

103,404

 

Distributions payable

 

 

28,391

 

 

 

30,032

 

Deferred income, gains and rent

 

 

41,468

 

 

 

31,620

 

Acquired lease intangibles, net

 

 

17,156

 

 

 

18,119

 

Liabilities related to assets held for sale

 

 

269

 

 

 

81

 

Other liabilities

 

 

15,512

 

 

 

19,408

 

Total liabilities

 

$

2,104,849

 

 

$

2,215,776

 

 

 

 

 

 

 

 

 

 

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- 0 as of September 30, 2017 and 4,000,000 as of December 31, 2016

 

 

-

 

 

 

40

 

Common Shares of Brandywine Realty Trust's beneficial interest, $0.01 par value; shares authorized 400,000,000; 175,477,498 and 175,140,760 issued and outstanding as of September 30, 2017 and December 31, 2016, respectively

 

 

1,755

 

 

 

1,752

 

Additional paid-in-capital

 

 

3,167,481

 

 

 

3,258,870

 

Deferred compensation payable in common shares

 

 

14,090

 

 

 

13,684

 

Common shares in grantor trust, 1,000,966 as of September 30, 2017, 899,457 as of December 31, 2016

 

 

(14,090

)

 

 

(13,684

)

Cumulative earnings

 

 

586,954

 

 

 

539,319

 

Accumulated other comprehensive loss

 

 

(906

)

 

 

(1,745

)

Cumulative distributions

 

 

(2,021,568

)

 

 

(1,931,892

)

Total Brandywine Realty Trust's equity

 

 

1,733,716

 

 

 

1,866,344

 

Non-controlling interests

 

 

16,854

 

 

 

17,093

 

Total beneficiaries' equity

 

 

1,750,570

 

 

 

1,883,437

 

Total liabilities and beneficiaries' equity

 

$

3,855,419

 

 

$

4,099,213

 

 


 

-8-


 

BRANDYWINE REALTY TRUST

CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited, in thousands, except share and per share data)

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rents

$

102,557

 

 

$

104,537

 

 

$

307,446

 

 

$

318,324

 

Tenant reimbursements

 

17,239

 

 

 

17,324

 

 

 

53,812

 

 

 

53,315

 

Termination fees

 

200

 

 

 

611

 

 

 

2,013

 

 

 

1,459

 

Third party management fees, labor reimbursement and leasing

 

6,918

 

 

 

6,248

 

 

 

20,483

 

 

 

17,691

 

Other

 

1,524

 

 

 

974

 

 

 

3,395

 

 

 

2,588

 

Total revenue

 

128,438

 

 

 

129,694

 

 

 

387,149

 

 

 

393,377

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating expenses

 

36,847

 

 

 

37,250

 

 

 

110,947

 

 

 

114,208

 

Real estate taxes

 

11,235

 

 

 

11,566

 

 

 

34,062

 

 

 

34,933

 

Third party management expenses

 

2,619

 

 

 

2,501

 

 

 

7,391

 

 

 

7,172

 

Depreciation and amortization

 

42,429

 

 

 

46,956

 

 

 

132,584

 

 

 

142,736

 

General and administrative expenses

 

5,813

 

 

 

5,515

 

 

 

21,797

 

 

 

20,711

 

Provision for impairment

 

-

 

 

 

-

 

 

 

3,057

 

 

 

13,069

 

Total operating expenses

 

98,943

 

 

 

103,788

 

 

 

309,838

 

 

 

332,829

 

Operating income

 

29,495

 

 

 

25,906

 

 

 

77,311

 

 

 

60,548

 

Other income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

79

 

 

 

291

 

 

 

635

 

 

 

970

 

Interest expense

 

(19,732

)

 

 

(20,814

)

 

 

(61,473

)

 

 

(64,334

)

Interest expense - amortization of deferred financing costs

 

(577

)

 

 

(645

)

 

 

(1,807

)

 

 

(2,063

)

Interest expense - financing obligation

 

-

 

 

 

(156

)

 

 

-

 

 

 

(679

)

Equity in loss of Real Estate Ventures

 

(5,723

)

 

 

(7,254

)

 

 

(5,387

)

 

 

(9,323

)

Net gain (loss) on disposition of real estate

 

-

 

 

 

(104

)

 

 

8,411

 

 

 

114,625

 

Net gain on sale of undepreciated real estate

 

953

 

 

 

188

 

 

 

953

 

 

 

188

 

Net gain on real estate venture transactions

 

13,758

 

 

 

10,472

 

 

 

28,340

 

 

 

19,529

 

Loss on early extinguishment of debt

 

-

 

 

 

-

 

 

 

-

 

 

 

(66,590

)

Net income before income taxes

 

18,253

 

 

 

7,884

 

 

 

46,983

 

 

 

52,871

 

Income tax benefit

 

793

 

 

 

-

 

 

 

1,032

 

 

 

-

 

Net income

 

19,046

 

 

 

7,884

 

 

 

48,015

 

 

 

52,871

 

Net income attributable to non-controlling interests

 

(170

)

 

 

(58

)

 

 

(384

)

 

 

(425

)

Net income attributable to Brandywine Realty Trust

 

18,876

 

 

 

7,826

 

 

 

47,631

 

 

 

52,446

 

Distribution to preferred shareholders

 

-

 

 

 

(1,725

)

 

 

(2,032

)

 

 

(5,175

)

Preferred share redemption charge

 

-

 

 

 

-

 

 

 

(3,181

)

 

 

-

 

Nonforfeitable dividends allocated to unvested restricted shareholders

 

(73

)

 

 

(79

)

 

 

(245

)

 

 

(263

)

Net income attributable to Common Shareholders of Brandywine Realty Trust

$

18,803

 

 

$

6,022

 

 

$

42,173

 

 

$

47,008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PER SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic income per common share

$

0.11

 

 

$

0.03

 

 

$

0.24

 

 

$

0.27

 

Basic weighted average shares outstanding

 

175,433,657

 

 

 

175,127,110

 

 

 

175,315,581

 

 

 

174,976,998

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted income per common share

$

0.11

 

 

$

0.03

 

 

$

0.24

 

 

$

0.27

 

Diluted weighted average shares outstanding

 

176,835,022

 

 

 

176,364,615

 

 

 

176,599,332

 

 

 

176,009,822

 


-9-

 


 

BRANDYWINE REALTY TRUST

FUNDS FROM OPERATIONS

(unaudited, in thousands, except share and per share data)

 

Three Months Ended September 30,

 

 

 

Nine Months Ended September 30,

 

 

2017

 

 

2016

 

 

 

2017

 

 

2016

 

Reconciliation of Net Income to Funds from Operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to common shareholders

$

18,803

 

 

$

6,022

 

 

 

$

42,173

 

 

$

47,008

 

Add (deduct):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to non-controlling interests - LP units

 

158

 

 

 

52

 

 

 

 

359

 

 

 

413

 

Nonforfeitable dividends allocated to unvested restricted shareholders

 

73

 

 

 

79

 

 

 

 

245

 

 

 

263

 

Net gain on real estate venture transactions

 

(13,758

)

 

 

(10,472

)

 

 

 

(28,340

)

 

 

(19,529

)

Net (gain) loss on disposition of real estate

 

-

 

 

 

104

 

 

 

 

(8,411

)

 

 

(114,625

)

Provision for impairment

 

-

 

 

 

-

 

 

 

 

2,730

 

 

 

13,069

 

Other than temporary impairment of equity method investment

 

4,844

 

 

 

-

 

 

 

 

4,844

 

 

 

-

 

Company's share of impairment of an unconsolidated real estate venture

 

-

 

 

 

5,238

 

 

 

 

-

 

 

 

5,238

 

Depreciation and amortization:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real property

 

34,742

 

 

 

34,071

 

 

 

 

104,340

 

 

 

100,923

 

Leasing costs including acquired intangibles

 

7,464

 

 

 

12,783

 

 

 

 

27,713

 

 

 

41,528

 

Company’s share of unconsolidated real estate ventures

 

9,816

 

 

 

10,631

 

 

 

 

30,505

 

 

 

30,185

 

Partners’ share of consolidated real estate ventures

 

(54

)

 

 

(58

)

 

 

 

(177

)

 

 

(176

)

Funds from operations

$

62,088

 

 

$

58,450

 

 

 

$

175,981

 

 

$

104,297

 

Funds from operations allocable to unvested restricted shareholders

 

(162

)

 

 

(166

)

 

 

 

(511

)

 

 

(281

)

Funds from operations available to common share and unit holders (FFO)

$

61,926

 

 

$

58,284

 

 

 

$

175,470

 

 

$

104,016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO per share - fully diluted

$

0.35

 

 

$

0.33

 

 

 

$

0.99

 

 

$

0.59

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares/units outstanding - fully diluted/basic

 

178,314,821

 

 

 

177,844,414

 

 

 

 

178,079,131

 

 

 

177,524,135

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distributions paid per common share

$

0.16

 

 

$

0.16

 

 

 

$

0.48

 

 

$

0.47

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO payout ratio (distributions paid per common share/FFO per diluted share)

 

45.7

%

 

 

48.5

%

 

 

 

48.5

%

 

 

79.7

%

 

 

(a)


-10-

 


 

BRANDYWINE REALTY TRUST

SAME STORE OPERATIONS – 3rd QUARTER

(unaudited and in thousands)

 

 

Of the 97 properties owned by the Company as of September 30, 2017, a total of 83 properties ("Same Store Properties") containing an aggregate of 14.3 million net rentable square feet were owned for the entire three-month periods ended September 30, 2017 and 2016. As of September 30, 2017, four properties were recently completed/acquired, one property was in development, three properties were in redevelopment and six properties were held for sale. Average occupancy for the Same Store Properties was 92.8% during 2017 and 94.1% during 2016. The following table sets forth revenue and expense information for the Same Store Properties:

 

 

Three Months Ended September 30,

 

 

 

2017

 

 

2016

 

Revenue

 

 

 

 

 

 

 

 

Rents

 

$

90,685

 

 

$

91,581

 

Tenant reimbursements

 

 

16,031

 

 

 

15,517

 

Termination fees

 

 

200

 

 

 

133

 

Other

 

 

633

 

 

 

376

 

Total revenue

 

 

107,549

 

 

 

107,607

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

Property operating expenses

 

 

31,351

 

 

 

30,968

 

Real estate taxes

 

 

10,025

 

 

 

9,920

 

Net operating income

 

$

66,173

 

 

$

66,719

 

 

 

 

 

 

 

 

 

 

Net operating income - percentage change over prior year

 

 

-0.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating income, excluding net termination fees & other

 

$

65,340

 

 

$

66,210

 

 

 

 

 

 

 

 

 

 

Net operating income, excluding net termination fees & other - percentage change over prior year

 

 

-1.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating income

 

$

66,173

 

 

$

66,719

 

Straight line rents & other

 

 

(1,841

)

 

 

(5,327

)

Above/below market rent amortization

 

 

(451

)

 

 

(1,518

)

Amortization of tenant inducements

 

 

364

 

 

 

346

 

Non-cash ground rent

 

 

22

 

 

 

22

 

Cash - Net operating income

 

$

64,267

 

 

$

60,242

 

 

 

 

 

 

 

 

 

 

Cash - Net operating income - percentage change over prior year

 

 

6.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash - Net operating income, excluding net termination fees & other

 

$

63,375

 

 

$

59,633

 

 

 

 

 

 

 

 

 

 

Cash - Net operating income, excluding net termination fees & other - percentage change over prior year

 

 

6.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

 

 

2017

 

 

2016

 

Net income

 

$

19,046

 

 

$

7,884

 

Add/(deduct):

 

 

 

 

 

 

 

 

Interest income

 

 

(79

)

 

 

(291

)

Interest expense

 

 

19,732

 

 

 

20,814

 

Interest expense - amortization of deferred financing costs

 

 

577

 

 

 

645

 

Interest expense - financing obligation

 

 

-

 

 

 

156

 

Equity in loss of real estate ventures

 

 

5,723

 

 

 

7,254

 

Net gain on real estate venture transactions

 

 

(13,758

)

 

 

(10,472

)

Net loss on disposition of real estate

 

 

-

 

 

 

104

 

Net gain on sale of undepreciated real estate

 

 

(953

)

 

 

(188

)

Depreciation and amortization

 

 

42,429

 

 

 

46,956

 

General & administrative expenses

 

 

5,813

 

 

 

5,515

 

Income tax benefit

 

 

(793

)

 

 

-

 

Consolidated net operating income

 

 

77,737

 

 

 

78,377

 

Less: Net operating income of non-same store properties and elimination of non-property specific operations

 

 

(11,564

)

 

 

(11,658

)

Same store net operating income

 

$

66,173

 

 

$

66,719

 

 

 

 

 

 

 

 

 

-11-

 


 

 

BRANDYWINE REALTY TRUST

SAME STORE OPERATIONS – NINE MONTHS

(unaudited and in thousands)

 

 

Of the 97 properties owned by the Company as of September 30, 2017, a total of 83 properties ("Same Store Properties") containing an aggregate of 14.3 million net rentable square feet were owned for the entire nine-month periods ended September 30, 2017 and 2016. As of September 30, 2017, four properties were recently completed/acquired, one property was in development, three properties were in redevelopment and six properties were held for sale. Average occupancy for the Same Store Properties was 93.8% during 2017 and 94.2% during 2016. The following table sets forth revenue and expense information for the Same Store Properties:

 

 

Nine Months Ended September 30,

 

 

 

2017

 

 

2016

 

Revenue

 

 

 

 

 

 

 

 

Rents

 

$

275,114

 

 

$

273,667

 

Tenant reimbursements

 

 

49,263

 

 

 

46,105

 

Termination fees

 

 

1,536

 

 

 

324

 

Other

 

 

1,641

 

 

 

1,307

 

Total revenue

 

 

327,554

 

 

 

321,403

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

Property operating expenses

 

 

93,835

 

 

 

92,828

 

Real estate taxes

 

 

29,916

 

 

 

29,379

 

Net operating income

 

$

203,803

 

 

$

199,196

 

 

 

 

 

 

 

 

 

 

Net operating income - percentage change over prior year

 

 

2.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating income, excluding net termination fees & other

 

$

200,626

 

 

$

197,565

 

 

 

 

 

 

 

 

 

 

Net operating income, excluding net termination fees & other - percentage change over prior year

 

 

1.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating income

 

$

203,803

 

 

$

199,196

 

Straight line rents & other

 

 

(5,974

)

 

 

(17,067

)

Above/below market rent amortization

 

 

(2,244

)

 

 

(5,197

)

Amortization of tenant inducements

 

 

1,058

 

 

 

1,027

 

Non-cash ground rent

 

 

66

 

 

 

66

 

Cash - Net operating income

 

$

196,709

 

 

$

178,025

 

 

 

 

 

 

 

 

 

 

Cash - Net operating income - percentage change over prior year

 

 

10.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash - Net operating income, excluding net termination fees & other

 

$

192,603

 

 

$

175,957

 

 

 

 

 

 

 

 

 

 

Cash - Net operating income, excluding net termination fees & other - percentage change over prior year

 

 

9.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30,

 

 

 

2017

 

 

2016

 

Net income:

 

$

48,015

 

 

$

52,871

 

Add/(deduct):

 

 

 

 

 

 

 

 

Interest income

 

 

(635

)

 

 

(970

)

Interest expense

 

 

61,473

 

 

 

64,334

 

Interest expense - amortization of deferred financing costs

 

 

1,807

 

 

 

2,063

 

Interest expense - financing obligation

 

 

-

 

 

 

679

 

Equity in loss of real estate ventures

 

 

5,387

 

 

 

9,323

 

Net gain on real estate venture transactions

 

 

(28,340

)

 

 

(19,529

)

Net gain on disposition of real estate

 

 

(8,411

)

 

 

(114,625

)

Net gain on sale of undepreciated assets

 

 

(953

)

 

 

(188

)

Loss on early extinguishment of debt

 

 

-

 

 

 

66,590

 

Depreciation and amortization

 

 

132,584

 

 

 

142,736

 

General & administrative expenses

 

 

21,797

 

 

 

20,711

 

Income tax benefit

 

 

(1,032

)

 

 

-

 

Provision for impairment

 

 

3,057

 

 

 

13,069

 

Consolidated net operating income

 

 

234,749

 

 

 

237,064

 

Less: Net operating income of non-same store properties and elimination of non-property specific operations

 

 

(30,946

)

 

 

(37,868

)

Same store net operating income

 

$

203,803

 

 

$

199,196

 

 

 

-12-