bdn-8k_20160204.htm

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant To Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): February 4, 2016

 

Brandywine Realty Trust

Brandywine Operating Partnership, L.P.

(Exact name of registrant as specified in charter)

 

 

Maryland

(Brandywine Realty Trust)

 

001-9106

 

23-2413352

 

 

 

 

 

Delaware

 

000-24407

 

23-2862640

(Brandywine Operating

Partnership, L.P.)

 

(Commission

file number)

 

(I.R.S. Employer

Identification Number)

(State or Other Jurisdiction of

Incorporation or Organization)

 

 

 

 

555 East Lancaster Avenue, Suite 100

Radnor, PA 19087

(Address of principal executive offices)

(610) 325-5600

(Registrant's telephone number, including area code)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

o

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 

 


 

Item 2.01 Completion of Acquisition or Disposition of Assets.

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.”

30th Street Main Post Office Sale

On February 5, 2016, the Company completed the disposition of its equity interests in the office property located at 2970 Market Street in Philadelphia, Pennsylvania commonly known as 30th Street Main Post Office (“Cira Square”), for a gross sales price of $354.0 million.  Cira Square, which contains 862,692 net rentable square feet of office space and is fully leased to a single tenant, was encumbered by mortgage indebtedness at December 31, 2015. The Company recorded a gain on disposition of $113.4 million and intends to use the net proceeds, totaling $350.3 million, to reduce debt, fund current development commitments and for general corporate purposes.

On January 14, 2016, the Company funded $221.4 million, consisting of $176.8 million of principal repayment, $44.5 million in prepayment charges and $0.1 million of accrued interest, in repayment of the mortgage indebtedness of Cira Square, ahead of its scheduled maturity date of September 10, 2030. The Company recognized a loss on extinguishment of debt in the amount of $55.3 million which is comprised of a cash prepayment penalty of $44.5 million and a non-cash charge for deferred financing costs of $10.8 million. The repayment was financed with funds available under the Company’s unsecured revolving credit facility.

The transaction agreements provide for the purchaser to engage our management company subsidiary to provide customary property management services for the property with an annual management fee (exclusive of expense reimbursement) not to exceed 1.5% of annual gross revenues of the property. Our agreement is for a ten-year term, subject to early termination by the purchaser in the event that we fail to fulfill our obligations at any time during the term of the agreement or upon sale by the purchaser of the property. If the purchaser terminates the agreement within seven years of the management agreement commencement date the Company shall be entitled to a termination fee in an amount equal to the management fee that would have been paid to us for the remainder of the seven-year term had such termination not occurred.

Och Ziff Sale

On February 4, 2016, the Company received $353.4 million in cash proceeds from a series of related transactions with affiliates of Och Ziff Capital Management Group LLC (“Och Ziff”) that resulted in the disposition of 58 properties that contain an aggregate of 3,924,783 square feet.  The properties are located in the Pennsylvania Suburbs, New Jersey/Delaware, Metropolitan Washington, D.C. and Richmond, Virginia segments. The transactions involved: (i) the sale to MAP Fee Owner LLC, an affiliate of Och-Ziff (the “O-Z Land Purchaser”), 100% of the Company’s fee interests in the land parcels (the “Land Parcels”) underlying the office properties, together with rights to be the lessor under long-term ground leases (the “Ground Leases”) covering the Land Parcels; (ii) the Company’s formation of a joint venture (the “Venture”) with MAP Ground Lease Owner LLC, an affiliate of Och-Ziff (the “O-Z Venture Partner”), and the Company’s sale to the Venture of the office buildings and related improvements (the “Buildings”) situated on the Land Parcels; and (iii) the retention of a non-controlling equity interest in the Venture. The Company

The transaction agreements provide for the Venture to engage a subsidiary of the Company to provide customary property management services in an amount equal to 2.5% of gross rental receipts. The initial term is through December 31, 2016 and is renewed automatically each year unless terminated.  The Company may be terminated without cause, subject to a ninety day notification.

The Company intends to use the net cash proceeds that it received in the transaction for general corporate purposes, including to reduce its outstanding debt and fund current development commitments.

2


 

 

 

 

Item 9.01 Financial Statements and Exhibits.

(a) Pro Forma Financial Information

The unaudited pro forma consolidated balance sheets of each of Brandywine Realty Trust and Brandywine Operating Partnership, L.P. as of September 30, 2015 and unaudited pro forma consolidated statements of operations of each of Brandywine Realty Trust and Brandywine Operating Partnership, L.P. for the nine months ended September 30, 2015 and for the year ended December 31, 2014, including notes thereto, are filed as Exhibit 99.1 hereto and incorporated herein by reference.

(b) Exhibit 99.1 Description

Exhibit 99.1 Unaudited pro forma consolidated balance sheets of each of Brandywine Realty Trust and Brandywine Operating Partnership, L.P. as of September 30, 2015 and the unaudited pro forma consolidated statements of operations of each of Brandywine Realty Trust and Brandywine Operating Partnership L.P., for the nine months ended September 30, 2015 and for the year ended December 31, 2015, including notes thereto.

(c) Exhibit 99.2 Properties List

Exhibit 99.2 Properties List of the individual properties included in the Och Ziff transaction and subject to this Form 8-K.

3


 

Signatures

Pursuant to the requirements of the Securities and Exchange Act of 1934, the Registrants have duly caused this report to be signed on their behalf by the undersigned, hereunto duly authorized.

 

 

Brandywine Realty Trust

 

 

 

 

 

By:

  

/s/ Thomas E. Wirth

 

 

 

Thomas E. Wirth

 

 

 

Executive Vice President and Chief Financial Officer

 

 

Brandywine Operating Partnership L.P.,

 

 

 

 

 

By:

  

Brandywine Realty Trust, its sole General Partner

 

 

 

 

 

By:

 

/s/ Thomas E. Wirth

 

 

 

Thomas E. Wirth

 

 

 

Executive Vice President and Chief Financial Officer

Date:  February 10, 2016

 

4

bdn-ex991_105.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, 2015 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, 2015 and for the year ended December 31, 2014, including the notes thereto.

 

 

 

99.2

 

Properties List of the individual properties included in the Och Ziff transaction and subject to this Form 8-K.

 

 

 


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.”

30th Street Main Post Office Sale

On February 5, 2016, the Company completed the disposition of its equity interests in the office property located at 2970 Market Street in Philadelphia, Pennsylvania commonly known as 30th Street Main Post Office (“Cira Square”), for a gross sales price of $354.0 million.  Cira Square, which contains 862,692 net rentable square feet of office space and is fully leased to a single tenant, was encumbered by mortgage indebtedness at December 31, 2015. The Company recorded a gain on disposition of $113.4 million and intends to use the net proceeds, totaling $350.3 million, to reduce debt, fund current development commitments and for general corporate purposes.

On January 14, 2016, the Company funded $221.4 million, consisting of $176.8 million of principal repayment, $44.5 million in prepayment charges and $0.1 million of accrued interest, in repayment of the mortgage indebtedness of Cira Square, ahead of its scheduled maturity date of September 10, 2030. The Company recognized a loss on extinguishment of debt in the amount of $55.3 million which is comprised of a cash prepayment penalty of $44.5 million and a non-cash charge for deferred financing costs of $10.8 million. The repayment was financed with funds available under the Company’s unsecured revolving credit facility.

The transaction agreements provide for the purchaser to engage our management company subsidiary to provide customary property management services for the property with an annual management fee (exclusive of expense reimbursement) not to exceed 1.5% of annual gross revenues of the property. Our agreement is for a ten-year term, subject to early termination by the purchaser in the event that we fail to fulfill our obligations at any time during the term of the agreement or upon sale by the purchaser of the property. If the purchaser terminates the agreement within seven years of the management agreement commencement date the Company shall be entitled to a termination fee in an amount equal to the management fee that would have been paid to us for the remainder of the seven-year term had such termination not occurred.

Och Ziff Sale

On February 4, 2016, the Company received $353.4 million in cash proceeds from a series of related transactions with affiliates of Och Ziff Capital Management Group LLC (“Och Ziff”) that resulted in the disposition of 58 properties that contain an aggregate of 3,924,783 square feet.  The properties are located in the Pennsylvania Suburbs, New Jersey/Delaware, Metropolitan Washington, D.C. and Richmond, Virginia segments. The transactions involved: (i) the sale to MAP Fee Owner LLC, an affiliate of Och-Ziff (the “O-Z Land Purchaser”), 100% of the Company’s fee interests in the land parcels (the “Land Parcels”) underlying the office properties, together with rights to be the lessor under long-term ground leases (the “Ground Leases”) covering the Land Parcels; (ii) the Company’s formation of a joint venture (the “Venture”) with MAP Ground Lease Owner LLC, an affiliate of Och-Ziff (the “O-Z Venture Partner”), and the Company’s sale to the Venture of the office buildings and related improvements (the “Buildings”) situated on the Land Parcels; and (iii) the retention of a non-controlling equity interest in the Venture. The Company

The transaction agreements provide for the Venture to engage a subsidiary of the Company to provide customary property management services in an amount equal to 2.5% of gross rental receipts. The initial term is through December 31, 2016 and is renewed automatically each year unless terminated.  The Company may be terminated without cause, subject to a ninety day notification.

The Company intends to use the net cash proceeds that it received in the transaction for general corporate purposes, including to reduce its outstanding debt and fund current development commitments.

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, 2015 and the for the year ended December 31, 2014 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, 2014. The unaudited pro forma consolidated balance sheet as of September 30, 2015 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, 2015.

1


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, 2014 filed with the SEC on February 19, 2015 and the Quarterly Report on Form 10-Q for the period ended September 30, 2015 filed on October 27, 2015.

 

 

2


Brandywine Realty Trust

Unaudited Pro Forma Consolidated Balance Sheet

As of September 30, 2015

(in thousands, except per share data)

 

As Reported (A)

 

 

Properties Held for Sale (B)

 

 

Och Ziff Impairment (C)

 

 

Och Ziff Buildings and Land Parcels (D)

 

 

Cira Square Property Disposition (D)

 

 

Other Dispositions (D)

 

 

Reported as Pro Forma

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental properties

$

4,629,223

 

 

$

74,706

 

 

$

(48,172

)

 

$

(521,598

)

 

$

(268,273

)

 

$

(80,224

)

 

$

3,785,662

 

Accumulated depreciation

 

(1,064,804

)

 

 

(27,514

)

 

 

-

 

 

 

176,193

 

 

 

32,600

 

 

 

29,612

 

 

 

(853,913

)

Operating real estate investments, net

 

3,564,419

 

 

 

47,192

 

 

 

(48,172

)

 

 

(345,405

)

 

 

(235,673

)

 

 

(50,612

)

 

 

2,931,749

 

Construction-in-progress

 

242,246

 

 

 

1,358

 

 

 

(293

)

 

 

(3,174

)

 

 

(124

)

 

 

(1,358

)

 

 

238,655

 

Land inventory

 

135,917

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

135,917

 

Total real estate investments, net

 

3,942,582

 

 

 

48,550

 

 

 

(48,465

)

 

 

(348,579

)

 

 

(235,797

)

 

 

(51,970

)

 

 

3,306,321

 

Cash and cash equivalents

 

50,632

 

 

 

-

 

 

 

-

 

 

 

353,476

 

(D1)

 

126,454

 

(D1)

 

60,474

 

(D1)

 

591,036

 

Accounts receivable, net

 

19,221

 

 

 

184

 

 

 

-

 

 

 

147

 

 

 

-

 

 

 

-

 

 

 

19,552

 

Accrued rent receivable, net

 

139,738

 

 

 

1,876

 

 

 

-

 

 

 

(16,431

)

 

 

-

 

 

 

(1,876

)

 

 

123,307

 

Assets held for sale, net

 

53,042

 

 

 

(53,042

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Investment in real estate ventures, at equity

 

211,771

 

 

 

-

 

 

 

-

 

 

 

25,636

 

(D2)

 

-

 

 

 

-

 

 

 

237,407

 

Deferred costs, net

 

124,472

 

 

 

2,237

 

 

 

(1,119

)

 

 

(12,119

)

 

 

(11,135

)

 

 

(2,304

)

 

 

100,032

 

Intangible assets, net

 

127,088

 

 

 

-

 

 

 

(63

)

 

 

(679

)

 

 

-

 

 

 

-

 

 

 

126,346

 

Other assets

 

73,075

 

 

 

195

 

 

 

-

 

 

 

(1,797

)

 

 

(2,791

)

 

 

(205

)

 

 

68,477

 

Total assets

$

4,741,621

 

 

$

-

 

 

$

(49,647

)

 

$

(346

)

 

$

(123,269

)

 

$

4,119

 

 

$

4,572,478

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND BENEFICIARIES' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage notes payable

$

642,396

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

(179,292

)

 

$

-

 

 

$

463,104

 

Unsecured term loan

 

200,000

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

200,000

 

Unsecured senior notes, net of discounts

 

1,597,541

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,597,541

 

Accounts payable and accrued expenses

 

115,636

 

 

 

836

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(9

)

 

 

116,463

 

Distribution payable

 

28,318

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

28,318

 

Deferred income, gains and rent

 

41,133

 

 

 

101

 

 

 

-

 

 

 

(49

)

 

 

-

 

 

 

-

 

 

 

41,185

 

Acquired lease intangibles, net

 

28,541

 

 

 

-

 

 

 

(20

)

 

 

(225

)

 

 

-

 

 

 

-

 

 

 

28,296

 

Other liabilities

 

41,630

 

 

 

332

 

 

 

-

 

 

 

(72

)

 

 

-

 

 

 

(646

)

 

 

41,244

 

Liabilities related to assets held for sale

 

1,269

 

 

 

(1,269

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total liabilities

 

2,696,464

 

 

 

-

 

 

 

(20

)

 

 

(346

)

 

 

(179,292

)

 

 

(655

)

 

 

2,516,151

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Brandywine Realty Trust's equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred shares (shares authorized - 20,000,000):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6.90% Series E preferred shares

 

40

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

40

 

Common shares of Brandywine Realty Trust's beneficial interest

 

1,752

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,752

 

Additional paid-in capital

 

3,258,075

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

3,258,075

 

Deferred compensation payable in common shares

 

11,918

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

11,918

 

Common shares in grantor trust

 

(11,918

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(11,918

)

Cumulative earnings

 

561,227

 

 

 

-

 

 

 

(49,205

)

 

 

-

 

(D3(a))

 

55,547

 

(D3(b))

 

4,732

 

(D3(c))

 

572,301

 

Accumulated other comprehensive loss

 

(8,490

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(8,490

)

Cumulative distributions

 

(1,786,374

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,786,374

)

Total Brandywine Realty Trust's equity

 

2,026,230

 

 

 

-

 

 

 

(49,205

)

 

 

-

 

 

 

55,547

 

 

 

4,732

 

 

 

2,037,304

 

Non-controlling interests

 

18,927

 

 

 

-

 

 

 

(422

)

 

 

 

 

 

 

476

 

 

 

42

 

 

 

19,023

 

Total beneficiaries' equity

 

2,045,157

 

 

 

-

 

 

 

(49,627

)

 

 

-

 

 

 

56,023

 

 

 

4,774

 

 

 

2,056,327

 

Total liabilities and equity

$

4,741,621

 

 

$

-

 

 

$

(49,647

)

 

$

(346

)

 

$

(123,269

)

 

$

4,119

 

 

$

4,572,478

 

 

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 nine months ended September 30, 2015

(in thousands, except per share data)

 

 

 

 

 

Och Ziff Sale

 

 

Cira Square Disposition

 

 

 

 

 

 

 

 

 

 

As Reported

(E)

 

 

Buildings (F)

 

 

Other

(G)

 

 

Cira Square Property Disposition (H)

 

 

Other

(I)

 

 

Other Dispositions

(J)

 

 

Pro Forma

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rents

$

363,800

 

 

$

(40,045

)

 

$

-

 

 

$

(14,657

)

 

$

-

 

 

$

(11,080

)

 

$

298,018

 

Tenant reimbursements

 

64,006

 

 

 

(7,230

)

 

 

-

 

 

 

(4,821

)

 

 

-

 

 

 

(5,095

)

 

 

46,860

 

Termination fees

 

2,561

 

 

 

(201

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,360

 

Third party management fees, labor reimbursement and leasing

 

12,805

 

 

 

-

 

 

 

3,325

 

(G1)

 

-

 

 

 

293

 

(I1)

 

-

 

 

 

16,423

 

Other

 

5,467

 

 

 

(193

)

 

 

-

 

 

 

(44

)

 

 

-

 

 

 

(111

)

 

 

5,119

 

Total revenue

 

448,639

 

 

 

(47,669

)

 

 

3,325

 

 

 

(19,522

)

 

 

293

 

 

 

(16,286

)

 

 

368,780

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating expenses

 

133,175

 

 

 

(14,038

)

 

 

-

 

 

 

(4,561

)

 

 

-

 

 

 

(6,384

)

 

 

108,192

 

Real estate taxes

 

37,632

 

 

 

(4,086

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,691

)

 

 

31,855

 

Third party management expenses

 

4,858

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

4,858

 

Depreciation and amortization

 

160,355

 

 

 

(17,878

)

 

 

-

 

 

 

(5,025

)

 

 

-

 

 

 

(5,108

)

 

 

132,344

 

General and administrative expenses

 

21,554

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

21,554

 

Total operating expenses

 

357,574

 

 

 

(36,002

)

 

 

-

 

 

 

(9,586

)

 

 

-

 

 

 

(13,183

)

 

 

298,803

 

Operating income

 

91,065

 

 

 

(11,667

)

 

 

3,325

 

 

 

(9,936

)

 

 

293

 

 

 

(3,103

)

 

 

69,977

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

1,189

 

 

 

-

 

 

 

-

 

 

 

(2

)

 

 

-

 

 

 

-

 

 

 

1,187

 

Tax credit transaction income

 

11,853

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(11,853

)

(I2)

 

-

 

 

 

-

 

Interest expense

 

(83,971

)

 

 

-

 

 

 

-

 

 

 

8,104

 

 

 

-

 

 

 

-

 

 

 

(75,867

)

Interest expense - amortization of deferred financing costs

 

(3,377

)

 

 

-

 

 

 

-

 

 

 

823

 

 

 

-

 

 

 

-

 

 

 

(2,554

)

Interest expense - financing obligation

 

(906

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(906

)

Equity in loss of real estate ventures

 

(1,835

)

 

 

-

 

 

 

1,818

 

(G2)

 

-

 

 

 

-

 

 

 

-

 

 

 

(17

)

Net gain on disposition of real estate

 

16,673

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

16,673

 

Net gain on sale of undepreciated real estate

 

3,019

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

3,019

 

Net gain from remeasurement of investments in real estate ventures

 

758

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

758

 

Provision for impairment on assets held for sale/sold

 

(2,508

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(2,508

)

Net income from continuing operations before

   non-controlling interests

 

31,960

 

 

 

(11,667

)

 

 

5,143

 

 

 

(1,011

)

 

 

(11,560

)

 

 

(3,103

)

 

 

9,762

 

Net income from continuing operations attributable to

   non-controlling interests

 

(221

)

 

 

99

 

 

 

(44

)

 

 

9

 

 

 

98

 

 

 

26

 

 

 

(33

)

Net income attributable to Brandywine Realty Trust

 

31,739

 

 

 

(11,568

)

 

 

5,099

 

 

 

(1,002

)

 

 

(11,462

)

 

 

(3,077

)

 

 

9,729

 

Distribution to Preferred Shares

 

(5,175

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(5,175

)

Nonforfeitable dividends allocated to unvested restricted shareholders

 

(253

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(253

)

Net income attributable to common shareholders of

   Brandywine Realty Trust

$

26,311

 

 

$

(11,568

)

 

$

5,099

 

 

$

(1,002

)

 

$

(11,462

)

 

$

(3,077

)

 

$

4,301

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

$

0.15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

0.02

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

0.02

 

Continuing operations

$

0.15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

179,198,714

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

179,198,714

 

Diluted weighted average shares outstanding

 

179,988,492

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

179,988,492

 

 

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

 

 

4


Brandywine Realty Trust

Unaudited Pro Forma Consolidated Income Statement

For the twelve months ended December 31, 2014

(in thousands, except per share data)

 

 

 

 

 

Och Ziff Sale

 

 

Cira Square Disposition

 

 

 

 

 

 

 

 

 

 

As Reported

(E)

 

 

Buildings (F)

 

 

Other

(G)

 

 

Cira Square Property Disposition (H)

 

 

Other

(I)

 

 

Other Dispositions

(J)

 

 

Pro Forma

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rents

$

483,682

 

 

$

(50,803

)

 

$

-

 

 

$

(19,543

)

 

$

-

 

 

$

(20,631

)

 

$

392,705

 

Tenant reimbursements

 

84,879

 

 

 

(8,911

)

 

 

-

 

 

 

(6,430

)

 

 

-

 

 

 

(7,666

)

 

 

61,872

 

Termination fees

 

8,000

 

 

 

(385

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(795

)

 

 

6,820

 

Third party management fees, labor reimbursement and leasing

 

17,200

 

 

 

-

 

 

 

4,156

 

(G1)

 

-

 

 

 

391

 

(I1)

 

-

 

 

 

21,747

 

Other

 

3,221

 

 

 

(251

)

 

 

-

 

 

 

(67

)

 

 

-

 

 

 

(281

)

 

 

2,622

 

Total revenue

 

596,982

 

 

 

(60,350

)

 

 

4,156

 

 

 

(26,040

)

 

 

391

 

 

 

(29,373

)

 

 

485,766

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating expenses

 

177,330

 

 

 

(17,969

)

 

 

-

 

 

 

(5,760

)

 

 

-

 

 

 

(10,433

)

 

 

143,168

 

Real estate taxes

 

51,844

 

 

 

(5,400

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(2,821

)

 

 

43,623

 

Third party management expenses

 

6,791

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

6,791

 

Depreciation and amortization

 

208,569

 

 

 

(22,650

)

 

 

-

 

 

 

(6,459

)

 

 

-

 

 

 

(9,164

)

 

 

170,296

 

General and administrative expenses

 

26,779

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

26,779

 

Total operating expenses

 

471,313

 

 

 

(46,019

)

 

 

-

 

 

 

(12,219

)

 

 

-

 

 

 

(22,418

)

 

 

390,657

 

Operating income

 

125,669

 

 

 

(14,331

)

 

 

4,156

 

 

 

(13,821

)

 

 

391

 

 

 

(6,955

)

 

 

95,109

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

3,974

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

3,974

 

Tax credit transaction income

 

11,853

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(11,853

)

(I2)

 

-

 

 

 

-

 

Interest expense

 

(124,329

)

 

 

-

 

 

 

-

 

 

 

11,152

 

 

 

-

 

 

 

-

 

 

 

(113,177

)

Interest expense - amortization of deferred financing costs

 

(5,148

)

 

 

-

 

 

 

-

 

 

 

1,095

 

 

 

-

 

 

 

-

 

 

 

(4,053

)

Interest expense - financing obligation

 

(1,144

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,144

)

Recognized hedge activity

 

(828

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(828

)

Equity in loss of real estate ventures

 

(790

)

 

 

-

 

 

 

1,366

 

(G2)

 

-

 

 

 

-

 

 

 

-

 

 

 

576

 

Net gain on disposition of real estate

 

4,901

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

4,901

 

Net gain on sale of undepreciated real estate

 

1,184

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,184

 

Net gain from remeasurement of investments in real estate ventures

 

458

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

458

 

Net loss on real estate venture transactions

 

(417

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(417

)

Loss on early extinguishment of debt

 

(7,594

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(7,594

)

Provision for impairment on assets held for sale/sold

 

(1,765

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,765

)

Net income from continuing operations before non-controlling interests

 

6,024

 

 

 

(14,331

)

 

 

5,522

 

 

 

(1,574

)

 

 

(11,462

)

 

 

(6,955

)

 

 

(22,776

)

Net income from continuing operations attributable to non-controlling interests

 

43

 

 

 

149

 

 

 

(57

)

 

 

16

 

 

 

97

 

 

 

72

 

 

 

320

 

Net income attributable to Brandywine Realty Trust

 

6,067

 

 

 

(14,182

)

 

 

5,465

 

 

 

(1,558

)

 

 

(11,365

)

 

 

(6,883

)

 

 

(22,456

)

Distribution to Preferred Shares

 

(6,900

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(6,900

)

Nonforfeitable dividends allocated to unvested restricted shareholders

 

(349

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(349

)

Net loss attributable to Common Shareholders of Brandywine Realty Trust

$

(1,182

)

 

$

(14,182

)

 

$

5,465

 

 

$

(1,558

)

 

$

(11,365

)

 

$

(6,883

)

 

$

(29,705

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic loss per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

$

(0.01

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(0.18

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted loss per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(0.18

)

Continuing operations

$

(0.01

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

166,202,649

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

166,202,649

 

Diluted weighted average shares outstanding

 

166,202,649

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

166,202,649

 

 

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 Balance Sheet

As of September 30, 2015

(in thousands, except per share data)

 

As Reported (A)

 

 

Properties Held for Sale (B)

 

 

Och Ziff Impairment (C)

 

 

Och Ziff Buildings and Land Parcels (D)

 

 

Cira Square Property Disposition (D)

 

 

Other Dispositions (D)

 

 

Reported as Pro Forma

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental properties

$

4,629,223

 

 

$

74,706

 

 

$

(48,172

)

 

$

(521,598

)

 

$

(268,273

)

 

$

(80,224

)

 

$

3,785,662

 

Accumulated depreciation

 

(1,064,804

)

 

 

(27,514

)

 

 

-

 

 

 

176,193

 

 

 

32,600

 

 

 

29,612

 

 

 

(853,913

)

Operating real estate investments, net

 

3,564,419

 

 

 

47,192

 

 

 

(48,172

)

 

 

(345,405

)

 

 

(235,673

)

 

 

(50,612

)

 

 

2,931,749

 

Construction-in-progress

 

242,246

 

 

 

1,358

 

 

 

(293

)

 

 

(3,174

)

 

 

(124

)

 

 

(1,358

)

 

 

238,655

 

Land inventory

 

135,917

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

135,917

 

Total real estate investments, net

 

3,942,582

 

 

 

48,550

 

 

 

(48,465

)

 

 

(348,579

)

 

 

(235,797

)

 

 

(51,970

)

 

 

3,306,321

 

Cash and cash equivalents

 

50,632

 

 

 

-

 

 

 

-

 

 

 

353,476

 

(D1)

 

126,454

 

(D1)

 

60,474

 

(D1)

 

591,036

 

Accounts receivable, net

 

19,221

 

 

 

184

 

 

 

-

 

 

 

147

 

 

 

-

 

 

 

-

 

 

 

19,552

 

Accrued rent receivable, net

 

139,738

 

 

 

1,876

 

 

 

-

 

 

 

(16,431

)

 

 

-

 

 

 

(1,876

)

 

 

123,307

 

Assets held for sale, net

 

53,042

 

 

 

(53,042

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Investment in real estate ventures, at equity

 

211,771

 

 

 

-

 

 

 

-

 

 

 

25,636

 

(D2)

 

-

 

 

 

-

 

 

 

237,407

 

Deferred costs, net

 

124,472

 

 

 

2,237

 

 

 

(1,119

)

 

 

(12,119

)

 

 

(11,135

)

 

 

(2,304

)

 

 

100,032

 

Intangible assets, net

 

127,088

 

 

 

-

 

 

 

(63

)

 

 

(679

)

 

 

-

 

 

 

-

 

 

 

126,346

 

Other assets

 

73,075

 

 

 

195

 

 

 

-

 

 

 

(1,797

)

 

 

(2,791

)

 

 

(205

)

 

 

68,477

 

Total assets

$

4,741,621

 

 

$

-

 

 

$

(49,647

)

 

$

(346

)

 

$

(123,269

)

 

$

4,119

 

 

$

4,572,478

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND BENEFICIARIES' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage notes payable

$

642,396

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

(179,292

)

 

$

-

 

 

$

463,104

 

Unsecured term loan

 

200,000

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

200,000

 

Unsecured senior notes, net of discounts

 

1,597,541

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,597,541

 

Accounts payable and accrued expenses

 

115,636

 

 

 

836

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(9

)

 

 

116,463

 

Distribution payable

 

28,318

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

28,318

 

Deferred income, gains and rent

 

41,133

 

 

 

101

 

 

 

-

 

 

 

(49

)

 

 

-

 

 

 

-

 

 

 

41,185

 

Acquired lease intangibles, net

 

28,541

 

 

 

-

 

 

 

(20

)

 

 

(225

)

 

 

-

 

 

 

-

 

 

 

28,296

 

Other liabilities

 

41,630

 

 

 

332

 

 

 

-

 

 

 

(72

)

 

 

-

 

 

 

(646

)

 

 

41,244

 

Liabilities related to assets held for sale

 

1,269

 

 

 

(1,269

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total liabilities

 

2,696,464

 

 

 

-

 

 

 

(20

)

 

 

(346

)

 

 

(179,292

)

 

 

(655

)

 

 

2,516,151

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redeemable limited partnership units at redemption value

 

22,247

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

22,247

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6.90% Series E-Linked Preferred Mirror Units

 

96,850

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

96,850

 

General Partnership Capital

 

1,932,953

 

 

 

-

 

 

 

(49,627

)

 

 

-

 

(D3(a))

 

56,023

 

(D3(b))

 

4,774

 

(D3(c))

 

1,944,123

 

Accumulated other comprehensive loss

 

(8,924

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(8,924

)

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

 

2,020,879

 

 

 

-

 

 

 

(49,627

)

 

 

-

 

 

 

56,023

 

 

 

4,774

 

 

 

2,054,296

 

Non-controlling interest - consolidated real estate ventures

 

2,031

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,031

 

Total partners' equity

 

2,022,910

 

 

 

-

 

 

 

(49,627

)

 

 

-

 

 

 

56,023

 

 

 

4,774

 

 

 

2,056,327

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and equity

$

4,741,621

 

 

$

-

 

 

$

(49,647

)

 

$

(346

)

 

$

(123,269

)

 

$

4,119

 

 

$

4,572,478

 

 

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 nine months ended September 30, 2015

(in thousands, except per share data)

 

 

 

 

 

Och Ziff Sale

 

 

Cira Square Disposition

 

 

 

 

 

 

 

 

 

 

As Reported

(E)

 

 

Buildings (F)

 

 

Other

(G)

 

 

Cira Square Property Disposition (H)

 

 

Other

(I)

 

 

Other Dispositions

(J)

 

 

Pro Forma

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rents

$

363,800

 

 

$

(40,045

)

 

$

-

 

 

$

(14,657

)

 

$

-

 

 

$

(11,080

)

 

$

298,018

 

Tenant reimbursements

 

64,006

 

 

 

(7,230

)

 

 

-

 

 

 

(4,821

)

 

 

-

 

 

 

(5,095

)

 

 

46,860

 

Termination fees

 

2,561

 

 

 

(201

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,360

 

Third party management fees, labor reimbursement and leasing

 

12,805

 

 

 

-

 

 

 

3,325

 

(G1)

 

-

 

 

 

293

 

(I1)

 

-

 

 

 

16,423

 

Other

 

5,467

 

 

 

(193

)

 

 

-

 

 

 

(44

)

 

 

-

 

 

 

(111

)

 

 

5,119

 

Total revenue

 

448,639

 

 

 

(47,669

)

 

 

3,325

 

 

 

(19,522

)

 

 

293

 

 

 

(16,286

)

 

 

368,780

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating expenses

 

133,175

 

 

 

(14,038

)

 

 

-

 

 

 

(4,561

)

 

 

-

 

 

 

(6,384

)

 

 

108,192

 

Real estate taxes

 

37,632

 

 

 

(4,086

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,691

)

 

 

31,855

 

Third party management expenses

 

4,858

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

4,858

 

Depreciation and amortization

 

160,355

 

 

 

(17,878

)

 

 

-

 

 

 

(5,025

)

 

 

-

 

 

 

(5,108

)

 

 

132,344

 

General and administrative expenses

 

21,554

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

21,554

 

Total operating expenses

 

357,574

 

 

 

(36,002

)

 

 

-

 

 

 

(9,586

)

 

 

-

 

 

 

(13,183

)

 

 

298,803

 

Operating income

 

91,065

 

 

 

(11,667

)

 

 

3,325

 

 

 

(9,936

)

 

 

293

 

 

 

(3,103

)

 

 

69,977

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

1,189

 

 

 

-

 

 

 

-

 

 

 

(2

)

 

 

-

 

 

 

-

 

 

 

1,187

 

Tax credit transaction income

 

11,853

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(11,853

)

(I2)

 

-

 

 

 

-

 

Interest expense

 

(83,971

)

 

 

-

 

 

 

-

 

 

 

8,104

 

 

 

-

 

 

 

-

 

 

 

(75,867

)

Interest expense - amortization of deferred financing costs

 

(3,377

)

 

 

-

 

 

 

-

 

 

 

823

 

 

 

-

 

 

 

-

 

 

 

(2,554

)

Interest expense - financing obligation

 

(906

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(906

)

Equity in loss of real estate ventures

 

(1,835

)

 

 

-

 

 

 

1,818

 

(G2)

 

-

 

 

 

-

 

 

 

-

 

 

 

(17

)

Net gain on disposition of real estate

 

16,673

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

16,673

 

Net gain on sale of undepreciated real estate

 

3,019

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

3,019

 

Net gain from remeasurement of investments in real estate ventures

 

758

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

758

 

Provision for impairment on assets held for sale/sold

 

(2,508

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(2,508

)

Net income from continuing operations

 

31,960

 

 

 

(11,667

)

 

 

5,143

 

 

 

(1,011

)

 

 

(11,560

)

 

 

(3,103

)

 

 

9,762

 

Net loss attributable to non-controlling interests - partners'

   share of consolidated real estate ventures

 

4

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

4

 

Net income (loss) attributable to Brandywine Operating

   Partnership

 

31,964

 

 

 

(11,667

)

 

 

5,143

 

 

 

(1,011

)

 

 

(11,560

)

 

 

(3,103

)

 

 

9,766

 

Distribution to preferred unitholders

 

(5,175

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(5,175

)

Amounts allocated to unvested restricted unitholders

 

(253

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(253

)

Net income attributable to common partnership unitholders of

   Brandywine Operating Partnership, L.P.

$

26,536

 

 

$

(11,667

)

 

$

5,143

 

 

$

(1,011

)

 

$

(11,560

)

 

$

(3,103

)

 

$

4,338

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic income per common partnership unit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

$

0.15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

0.02

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted income per common partnership unit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

0.02

 

Continuing operations

$

0.15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average common partnership units outstanding

 

180,733,816

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

180,733,816

 

Diluted weighted average common partnership units outstanding

 

181,523,594

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

181,523,594

 

 

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

 

 

7


Brandywine Operating Partnership, L.P.

Unaudited Pro Forma Consolidated Income Statement

For the twelve months ended December 31, 2014

(in thousands, except per share data)

 

 

 

 

 

 

Och Ziff Sale

 

 

Cira Square Disposition

 

 

 

 

 

 

 

 

 

 

As Reported

(E)

 

 

Buildings (F)

 

 

Other

(G)

 

 

Cira Square Property Disposition (H)

 

 

Other

(I)

 

 

Other Dispositions

(J)

 

 

Pro Forma

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rents

$

483,682

 

 

$

(50,803

)

 

$

-

 

 

$

(19,543

)

 

$

-

 

 

$

(20,631

)

 

$

392,705

 

Tenant reimbursements

 

84,879

 

 

 

(8,911

)

 

 

-

 

 

 

(6,430

)

 

 

-

 

 

 

(7,666

)

 

 

61,872

 

Termination fees

 

8,000

 

 

 

(385

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(795

)

 

 

6,820

 

Third party management fees, labor reimbursement and leasing

 

17,200

 

 

 

-

 

 

 

4,156

 

(G1)

 

-

 

 

 

391

 

(I1)

 

-

 

 

 

21,747

 

Other

 

3,221

 

 

 

(251

)

 

 

-

 

 

 

(67

)

 

 

-

 

 

 

(281

)

 

 

2,622

 

Total revenue

 

596,982

 

 

 

(60,350

)

 

 

4,156

 

 

 

(26,040

)

 

 

391

 

 

 

(29,373

)

 

 

485,766

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating expenses

 

177,330

 

 

 

(17,969

)

 

 

-

 

 

 

(5,760

)

 

 

-

 

 

 

(10,433

)

 

 

143,168

 

Real estate taxes

 

51,844

 

 

 

(5,400

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(2,821

)

 

 

43,623

 

Third party management expenses

 

6,791

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

6,791

 

Depreciation and amortization

 

208,569

 

 

 

(22,650

)

 

 

-

 

 

 

(6,459

)

 

 

-

 

 

 

(9,164

)

 

 

170,296

 

General and administrative expenses

 

26,779

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

26,779

 

Total operating expenses

 

471,313

 

 

 

(46,019

)

 

 

-

 

 

 

(12,219

)

 

 

-

 

 

 

(22,418

)

 

 

390,657

 

Operating income

 

125,669

 

 

 

(14,331

)

 

 

4,156

 

 

 

(13,821

)

 

 

391

 

 

 

(6,955

)

 

 

95,109

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

3,974

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

3,974

 

Tax credit transaction income

 

11,853

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(11,853

)

(I2)

 

-

 

 

 

-

 

Interest expense

 

(124,329

)

 

 

-

 

 

 

-

 

 

 

11,152

 

 

 

-

 

 

 

-

 

 

 

(113,177

)

Interest expense - amortization of deferred financing costs

 

(5,148

)

 

 

-

 

 

 

-

 

 

 

1,095

 

 

 

-

 

 

 

-

 

 

 

(4,053

)

Interest expense - financing obligation

 

(1,144

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,144

)

Recognized hedge activity

 

(828

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(828

)

Equity in loss of real estate ventures

 

(790

)

 

 

-

 

 

 

1,366

 

(G2)

 

-

 

 

 

-

 

 

 

-

 

 

 

576

 

Net gain on disposition of real estate

 

4,901

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

4,901

 

Net gain on sale of undepreciated real estate

 

1,184

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,184

 

Net gain from remeasurement of investments in real estate ventures

 

458

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

458

 

Net loss on real estate venture transactions

 

(417

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(417

)

Loss on early extinguishment of debt

 

(7,594

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(7,594

)

Provision for impairment on assets held for sale/sold

 

(1,765

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,765

)

Net income from continuing operations

 

6,024

 

 

 

(14,331

)

 

 

5,522

 

 

 

(1,574

)

 

 

(11,462

)

 

 

(6,955

)

 

 

(22,776

)

Net loss attributable to non-controlling interests - partners' share

   of consolidated real estate ventures

 

44

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

44

 

Net income attributable to Brandywine Operating Partnership

 

6,068

 

 

 

(14,331

)

 

 

5,522

 

 

 

(1,574

)

 

 

(11,462

)

 

 

(6,955

)

 

 

(22,732

)

Distribution to preferred unitholders

 

(6,900

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(6,900

)

Amounts allocated to unvested restricted unitholders

 

(349

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(349

)

Net loss attributable to common partnership unitholders of

   Brandywine Operating Partnership, L.P.

$

(1,181

)

 

$

(14,331

)

 

$

5,522

 

 

$

(1,574

)

 

$

(11,462

)

 

$

(6,955

)

 

$

(29,981

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic loss per common partnership unit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

$

(0.01

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(0.18

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted loss per common partnership unit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(0.18

)

Continuing operations

$

(0.01

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average common partnership units outstanding

 

167,942,246

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

167,942,246

 

Diluted weighted average common partnership units outstanding

 

167,942,246

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

167,942,246

 

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

8


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, 2015, 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, 2015.

(B)

Represents the reversal of the held for sale classification of properties disposed of subsequent to September 30, 2015, 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, 2015.

(C)

The following represents the estimated impairment loss for the Och Ziff sale as of September 30, 2015, and was calculated as follows (in thousands):

 

Contractual Sales Price of the Och Ziff Properties

$

398,173

 

 

Less: Opening net equity valuation

 

(25,635

)

(i)

Less: Actual closing costs and prorations

 

(19,062

)

 

Cash proceeds received

$

353,476

 

 

Add: Investment in the Venture

 

25,635

 

 

Less: Basis of the Properties as of September 30, 2015

 

(428,738

)

 

Estimated provision for impairment on assets held for sale (ii)

$

(49,627

)

 

Less: Estimated provision for impairment on assets held for sale attributable to non-controlling interest

 

422

 

 

Estimated provision for impairment on assets held for sale attributable to shareholders

$

(49,205

)

 

(i) Consists of $14.6 million share of leasehold interests (net of debt) and $11.0 million of escrow and working capital.

(ii) During the fourth quarter the Company recorded a provision for impairment on assets held for sale of $45.4 million.

(D)

Represents the elimination of the assets of the properties sold. These adjustments also include actual cash received at closing on February 4, 2016 of $353.8 million for the Buildings and Land Parcels and, $60.5 million in other dispositions and estimated net proceeds from the disposition of our equity interests in Cira Square of $126.5 million.  

(D1) Represents net proceeds received by Brandywine upon sale of the Buildings and Land Parcels, other dispositions and the proceeds on the disposition of our equity interests in Cira Square.

(D2) Represents net equity contributions of $14.6 million and $11.0 million of lender holdbacks and working capital contributions.

(D3(a)) There was no gain or loss on the sale of the Buildings and Land Parcels, as the net assets were impaired to fair value.  See adjustment column (C).

(D3(b)) Represents the estimated gain on the disposition of our equity interests in Cira Square recognized by the Company upon completion of the transaction as if the disposition occurred as of September 30, 2015, and was calculated as follows (in thousands):

 

Sales Price of Cira Square

$

354,000

 

Less: Closing costs and other adjustments

 

(3,743

)

Cash proceeds from property settlement

$

350,257

 

Less: Cira Square basis as of September 30, 2015

 

(238,588

)

Total estimated gain as of September 30, 2015

$

111,669

 

 

Mortgage loan prepayment charge

$

(44,511

)

Deferred financing cost write-off

 

(11,135

)

Total loss on early extinguishment of debt as of September 30, 2015

$

(55,646

)

 

Total estimated net gain, net of loss on early extinguishment of debt as of September 30, 2015 (iii)

$

56,023

 

Less: Net gain attributable to non-controlling interests

 

(476

)

Net gain attributable to Brandywine Realty Trust

$

55,547

 

(iii) Upon completion of the disposition on February 5, 2016 the Company recorded a gain on disposition of $113.4 million and a related loss on early extinguishment of debt related to prepayment penalties of $55.3 million (inclusive of $10.8 million of deferred financing costs).  The prepayment of the mortgage loan may occur prior to the disposition of our equity interests.

9


(D3(c)) Represents the estimated gain on sale recognized by the Company upon completion of the sale of the other dispositions as if the sales occurred as of September 30, 2015, and was calculated as follows (in thousands):

 

Total Sales Price of Other Dispositions

$

61,055

 

Less: Estimated closing costs and other adjustments

 

(581

)

Less: Basis as of September 30, 2015

 

(55,700

)

Total estimated gain as of September 30, 2015 (iv)

$

4,774

 

Less: Gain attributable to non-controlling interests

 

(42

)

Gain attributable to Brandywine Realty Trust

$

4,732

 

(iv) The Company recorded a total gain on sale as of December 29, 2015 of $3.9 million.

(E)

Reflects the consolidated results of operations for the Company for the quarter ended September 30, 2015 and the year ended December 31, 2014, respectively, as contained in the financial statements in the Company's Quarterly Report on Form 10-Q and the historical financial statements contained in the Company's Annual Report on Form 10-K for the year ended December 31, 2014.

(F)

Represents revenues and expenses of the operations of the Och Ziff properties for the nine months ended September 30, 2015 and the year ended December 31, 2014.

(G)

Represents additional adjustments made in connection with the Venture transaction as follows:

(G1) Represents management fee income and salary reimbursements pursuant to the Venture formation agreements.

(G2) Represents the Company's share of net income from the Venture, assuming the Venture commenced January 1, 2014.

(H)

Represents revenues and expenses of Cira Square for the nine months ended September 30, 2015 and the year ended December 31, 2014.

(I)

Represents additional adjustments made in connection with the Cira Square disposition as follows:

(I1) Represents management fee income pursuant to the management agreement with the buyer.

(I2) Represents the reversal of the historic tax credit income, assuming the disposition transacted January 1, 2014.

(J)

Represents the elimination of the actual historical results of operations of the other dispositions occurring during 2015 and 2014 as if the dispositions occurred on January 1, 2014. Other dispositions consist of a five property portfolio sold on April 24, 2015, a four property portfolio sold on August 13, 2015, one property sold on September 29, 2015, one property sold December 18, 2015 and a six property portfolio sold on December 29, 2015 that were significant under Regulation S-X.  All other dispositions were not significant, individually or in aggregate, under Regulation S-X.

 

10

bdn-ex992_106.htm

 

Exhibit 99.2

Och Ziff Sale - Property List

 

Property Name

 

Property Address

 

City

 

State

 

No. of Properties

 

 

Square Feet

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PENNSYLVANIA SUBURBS SEGMENT

 

 

 

 

 

 

 

 

 

910 Harvest Drive

 

910 Harvest Drive

 

Blue Bell

 

Pennsylvania

 

1

 

 

 

52,611

 

 

980 Harvest Drive

 

980 Harvest Drive

 

Blue Bell

 

Pennsylvania

 

1

 

 

 

62,379

 

 

920 Harvest Drive

 

920 Harvest Drive

 

Blue Bell

 

Pennsylvania

 

1

 

 

 

51,875

 

 

925 Harvest Drive

 

925 Harvest Drive

 

Blue Bell

 

Pennsylvania

 

1

 

 

 

62,957

 

 

Croton Road Corp Center

 

Croton Road Corp Center

 

King of Prussia

 

Pennsylvania

 

1

 

 

 

96,909

 

 

One Progress Drive

 

One Progress Drive

 

Horsham

 

Pennsylvania

 

1

 

 

 

79,204

 

 

500 Enterprise Road

 

500 Enterprise Road

 

Horsham

 

Pennsylvania

 

1

 

 

 

66,751

 

 

2240/2250 Butler Pike

 

2240/50 Butler Pike

 

Plymouth Meeting

 

Pennsylvania

 

1

 

 

 

52,229

 

 

120 West Germantown Pike

 

120 West Germantown Pike

 

Plymouth Meeting

 

Pennsylvania

 

1

 

 

 

30,574

 

 

140 West Germantown Pike

 

140 West Germantown Pike

 

Plymouth Meeting

 

Pennsylvania

 

1

 

 

 

25,357

 

 

2260 Butler Pike

 

2260 Butler Pike

 

Plymouth Meeting

 

Pennsylvania

 

1

 

 

 

31,892

 

SUBTOTAL  - PENNSYLVANIA SUBURBS SEGMENT

 

11

 

 

 

612,738

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

METROPOLITAN WASHINGTON D.C. SEGMENT

 

 

 

 

 

 

 

 

 

4401 Fair Lakes Court

 

4401 Fair Lakes Court

 

Fairfax

 

Virginia

 

1

 

 

 

55,972

 

 

Oakwood (11781 Lee Jackson)

 

11781 Lee Jackson Memorial Highway

 

Fairfax

 

Virginia

 

1

 

 

 

130,935

 

 

Greenwood (12015 Lee Jackson)

 

12015 Lee Jackson Memorial Highway

 

Fairfax

 

Virginia

 

1

 

 

 

153,255

 

SUBTOTAL  - METROPOLITAN WASHINGTON D.C. SEGMENT

 

3

 

 

 

340,162

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NEW JERSEY/DELAWARE SEGMENT

 

 

 

 

 

 

 

 

 

Centerpointe

 

161 Gaither Drive

 

Mt. Laurel

 

New Jersey

 

1

 

 

 

44,739

 

 

700 East Gate Drive

 

700 East Gate Drive

 

Mt. Laurel

 

New Jersey

 

1

 

 

 

119,272

 

 

701 East Gate Drive

 

701 East Gate Drive

 

Mt. Laurel

 

New Jersey

 

1

 

 

 

61,794

 

 

815 East Gate Drive

 

815 East Gate Drive

 

Mt. Laurel

 

New Jersey

 

1

 

 

 

25,500

 

 

817 East Gate Drive

 

817 East Gate Drive

 

Mt. Laurel

 

New Jersey

 

1

 

 

 

25,351

 

 

303 Fellowship Road

 

303 Fellowship Road

 

Mt. Laurel

 

New Jersey

 

1

 

 

 

53,768

 

 

305 Fellowship Road

 

305 Fellowship Road

 

Mt. Laurel

 

New Jersey

 

1

 

 

 

56,824

 

 

307 Fellowship Road

 

307 Fellowship Road

 

Mt. Laurel

 

New Jersey

 

1

 

 

 

54,485

 

 

309 Fellowship Road

 

309 Fellowship Road

 

Mt. Laurel

 

New Jersey

 

1

 

 

 

55,911

 

 

308 Harper Drive

 

308 Harper Drive

 

Moorestown

 

New Jersey

 

1

 

 

 

59,500

 

SUBTOTAL  - NEW JERSEY/DELAWARE SEGMENT

 

10

 

 

 

557,144

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RICHMOND, VA SEGMENT

 

 

 

 

 

 

 

 

 

Arboretum I

 

9100 Arboretum Parkway

 

Richmond

 

Virginia

 

1

 

 

 

58,446

 

 

Arboretum II

 

9200 Arboretum Parkway

 

Richmond

 

Virginia

 

1

 

 

 

49,542

 

 

Arboretum III

 

300 Arboretum Place

 

Richmond

 

Virginia

 

1

 

 

 

212,228

 

 

Arboretum V

 

9210 Arboretum Parkway

 

Richmond

 

Virginia

 

1

 

 

 

48,012

 

 

Arboretum VI

 

9011 Arboretum Parkway

 

Richmond

 

Virginia

 

1

 

 

 

73,183

 

 

Arboretum VII

 

9211 Arboretum Parkway

 

Richmond

 

Virginia

 

1

 

 

 

30,791

 

 

Boulders IV

 

7501 Boulders View Drive

 

Richmond

 

Virginia

 

1

 

 

 

136,654

 

 

Boulders V

 

1025 Boulders Parkway

 

Richmond

 

Virginia

 

1

 

 

 

93,143

 

 

Boulders VI

 

7401 Beaufont Spings Drive

 

Richmond

 

Virginia

 

1

 

 

 

82,732

 

 

Boulders VII

 

7325 Beaufont Spings Drive

 

Richmond

 

Virginia

 

1

 

 

 

75,218

 

 

Boulders VIII

 

7300 Beaufont Spings Drive

 

Richmond

 

Virginia

 

1

 

 

 

120,665

 

 

Boulders Land (a)

 

7301 Beaufont Springs Drive

 

Richmond

 

Virginia

 

 

-

 

 

 

-

 

 

Dabney A-2

 

2244 Dabney Road

 

Richmond

 

Virginia

 

1

 

 

 

33,050

 

 

Brittons Hill

 

2511 Brittons Hill Road

 

Richmond

 

Virginia

 

1

 

 

 

132,548

 

 

Dabney A-1

 

2240 Dabney Road

 

Richmond

 

Virginia

 

1

 

 

 

15,389

 

 

Dabney I

 

2256 Dabney Road

 

Richmond

 

Virginia

 

1

 

 

 

33,413

 

 

Dabney II

 

2251 Dabney Road

 

Richmond

 

Virginia

 

1

 

 

 

42,000

 

 

Dabney III

 

2120 Tomlynn Street

 

Richmond

 

Virginia

 

1

 

 

 

23,850

 

 

Dabney IV

 

2161-2179 Tomlynn Street

 

Richmond

 

Virginia

 

1

 

 

 

41,550

 

 

Dabney V

 

2212-2224 Tomlynn Street

 

Richmond

 

Virginia

 

1

 

 

 

45,353

 

 

Dabney VI

 

2277 Dabney Road

 

Richmond

 

Virginia

 

1

 

 

 

50,400

 

 

Dabney VII

 

2246 Dabney Road

 

Richmond

 

Virginia

 

1

 

 

 

33,271

 

 

Dabney VIII

 

2130-2146 Tomlynn Street

 

Richmond

 

Virginia

 

1

 

 

 

29,700

 

1

 


 

 

Dabney IX

 

2248 Dabney Road

 

Richmond

 

Virginia

 

1

 

 

 

30,184

 

 

Dabney X

 

2201-2245 Tomlynn Street

 

Richmond

 

Virginia

 

1

 

 

 

85,861

 

 

Dabney XI

 

2221-2245 Tomlynn Street

 

Richmond

 

Virginia

 

1

 

 

 

45,250

 

 

Commerce Center

 

2812 Emerywood Parkway

 

Henrico

 

Virginia

 

1

 

 

 

56,984

 

 

Interstate Center

 

2100-2116 West Laburnum Avenue

 

Richmond

 

Virginia

 

1

 

 

 

127,714

 

 

One Paragon Place

 

6800 Paragon Place

 

Richmond

 

Virginia

 

1

 

 

 

146,365

 

 

Two Paragon Place

 

6802 Paragon Place

 

Richmond

 

Virginia

 

1

 

 

 

143,783

 

 

Three Paragon Place

 

6806 Peragon Place

 

Richmond

 

Virginia

 

1

 

 

 

74,480

 

 

Westpark Corporate Center

 

4364 South Alston Avenue

 

Durham

 

North Carolina

 

1

 

 

 

57,245

 

 

Lakebrooke Pointe

 

4805 Lake Brook Drive

 

Glen Allen

 

Virginia

 

1

 

 

 

60,208

 

 

Overlook I

 

4880 Sadler Road

 

Glen Allen

 

Virginia

 

1

 

 

 

63,427

 

 

Overlook II

 

4870 Sadler Road

 

Glen Allen

 

Virginia

 

1

 

 

 

62,100

 

SUBTOTAL  - RICHMOND, VA SEGMENT

 

34

 

 

 

2,414,739

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

58

 

 

 

3,924,783

 

 

(a)

The sale includes a 4.9 acre land parcel located at 7301 Beaufont Springs Drive in Richmond, Virginia.  

2