bdn-8k_20160331.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): April 20, 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

(Brandywine Operating Partnership, L.P.)

 

000-24407

(Commission file number)

 

23-2862640

(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 2.02Results of Operations and Financial Condition 

The information in this Current Report on Form 8-K is furnished under Item 2.02 - “Results of Operations and Financial Condition.”  Such information, including the exhibits attached hereto, shall not be deemed to be “filed” for any purpose, including for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that Section.  The information in this Current Report on Form 8-K shall not be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act regardless of any general incorporation language in such filing.

On April 20, 2016, we issued a press release announcing our financial results for the three months ended March 31, 2016.  That press release is attached hereto as Exhibit 99.1 and is incorporated by reference herein.

The press release includes “non-GAAP financial measures” within the meaning of the Securities and Exchange Commission's Regulation G.  With respect to such non-GAAP financial measures, we have disclosed in the press release the most directly comparable financial measure calculated and presented in accordance with generally accepted accounting principles (“GAAP”) and have provided a reconciliation of such non-GAAP financial measures to the most directly comparable GAAP financial measure.

 

Item 9.01Financial Statements and Exhibits

Exhibits

99.1    Brandywine Realty Trust Press Release dated April 20, 2016.

 

2


 

 

 

 

 

 

 

 

 

 

 

 

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: April 20, 2016

 

 

3

bdn-ex991_7.htm

 

Exhibit 99.1

 

Company / Investor Contact:

Tom Wirth

EVP & CFO

610-832-7434

tom.wirth@bdnreit.com

 

Brandywine Realty Trust Announces $0.31 Adjusted FFO per Diluted Share for the First Quarter 2016

and Increases 2016 Adjusted FFO Guidance Range to $1.26 to $1.32 per Diluted Share

 

 

Radnor, PA, April 20, 2016 — Brandywine Realty Trust (NYSE:BDN) today reported its financial and operating results for the three months ended March 31, 2016.

 

Management Comments

“During the first quarter, we have executed several landmark transactions that transformed our balance sheet, improved our operating platform and provided additional growth opportunities going forward,” stated Gerard H. Sweeney, President and Chief Executive Officer for Brandywine Realty Trust.  “We made excellent progress on our 2016 business plan completing 90% of our $850 million disposition target as we continue reducing or exiting non-core markets. Our remaining portfolio has produced strong operating results. We have increased our speculative revenue target by 12.9% and have completed 76% of our operational business plan.  Leasing at FMC was strong with 85,000 square feet of leases signed during the quarter bringing us to 75% leased. We are also excited about being selected by Drexel University as the Master Developer for Schuylkill Yards, a 14-acre site in the heart of University City that will provide excellent growth for years to come. Based on our strong first quarter results, we are raising our 2016 adjusted FFO guidance from $1.23 to $1.30 per diluted share to $1.26 to $1.32 per diluted share.”

 

First Quarter Highlights

Financial Results

 

§

Funds from Operations (FFO); ($11.6) million, or ($0.07) per basic share, which includes a $66.6 million, or $0.38 per share, charge for the early extinguishment of debt related to our sale of Cira Square.

 

§

Adjusted FFO; $55.0 million, or $0.31 per diluted share.  We have excluded the early extinguishment of debt charge from our adjusted FFO.

 

§

Net income available to common shareholders; $44.1 million, or $0.25 per share, which includes a $66.6 million, or $0.38 per share, charge for the early extinguishment of debt related to our sale of Cira Square.

Portfolio Results

 

§

Core portfolio was 92.8% occupied and 94.1% leased.

 

§

Signed 1.2 million square feet of new and renewal leases.

 

§

Rental rate mark-to-market increased to 13.3% / 3.4% on GAAP/cash basis.

2016 Business Plan Revisions

 

§

Increased cash same store growth range from 2-4% to 4-5%.

 

§

Increased GAAP same store growth range from 2-4% to 3-4%.

 

§

Increased speculative revenue by $3.2 million to $28.1 million, or 12.9%.

 

 

 

 

 

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

 


 

2016 Transaction Activity

 

§

As previously announced, on February 4, 2016, we completed a series of related transactions with affiliates of Och Ziff Capital Management Group LLC ("Och Ziff") that resulted in the sale of 58 office properties that contain approximately 3.9 million rentable square feet.  The transactions value the portfolio at $398.1 million.  The portfolio was 91.4% occupied as of the closing date.

Brandywine received approximately $354.0 million of proceeds.  Brandywine will continue to provide property management, leasing and construction management services for a majority of the portfolio.

 

§

As previously announced, on February 5, 2016, we completed the sale of our interests in Cira Square located in the University City submarket of Philadelphia, Pennsylvania for $354.0 million, or $410 per square foot, resulting in a gain of approximately $115.8 million.

 

§

As previously announced, on January 29, 2016, we sold our 50% ownership interest in an unconsolidated real estate venture known as Coppell Associates for net cash proceeds of $4.6 million after closing costs and related debt payoff.

 

§

On March 2, 2016, we paid $12.8 million, to increase our ownership interest from 30% to 50% in evo, a 33-story, 850 bed student housing tower located in Philadelphia, Pennsylvania.

2016 Development Activity

 

§

In March, we announced that we were selected by Drexel University as master developer of Schuylkill Yards, a 20-year six-phase, multi-component 14 acre / 5.1 million square foot development of office, residential, advanced manufacturing, research facilities and academic facilities in the University City section of Philadelphia.  Schuylkill Yards is located adjacent to Amtrak 30th Street Station and is in close proximity to Cira Centre and Cira Centre South.

 

§

In March, we signed an 111,000 square foot, 12-year lease for a build-to-suit property located at 933 First Avenue in King of Prussia, Pennsylvania.  We will commence construction on the 100% pre-leased building in April 2016. Estimated construction costs total $29.2 million, with delivery anticipated in the second quarter 2017. We expect to fund the project with available cash balances and/or our unsecured line of credit.

2016 Finance / Capital Markets Activity

 

§

On April 1, 2016, the entire $149.9 million principal balance of the 2016 6.00% Guaranteed Unsecured Notes was repaid upon maturity.  Available cash balances were used to fund the repayment of the unsecured notes.

 

§

On April 7, 2016, we refinanced a mortgage secured by our Two Logan Square property for $86.9 million with a 3.98% fixed interest rate maturing in May 2020.

 

§

As previously announced in January, we prepaid two secured mortgages totaling $212.4 million.  The mortgages were secured by our Cira Square and Cira South Garage.  The prepayment of the mortgages resulted in a $53.4 million cash charge for the early extinguishment of debt and a $13.2 million charge for the write-off of unamortized debt costs.

 

§

We have no outstanding balance on our $600.0 million unsecured revolving credit facility as of March 31, 2016.

 

§

We have $423.5 million of cash and cash equivalents on-hand as of March 31, 2016.

Results for the Three Months Ended March 31, 2016

FFO available to common shares and units in the first quarter of 2016 totaled ($11.6) million or ($0.07) per basic share versus $58.5 million or $0.32 per diluted share in the first quarter of 2015.  FFO for the first quarter of 2016 includes a $66.6 million, or $0.38 per share charge for the early extinguishment of debt due to our first quarter sale of Cira Square.  Adjusted FFO, excluding the $0.38 per share charge, totaled $55.0 million, or $0.31 per diluted share.  Our first quarter 2016 payout ratio ($0.15 common share distribution / $0.31 adjusted FFO per diluted share) was 48.4%.  

 

 

 

-2-

 


 

Net income allocated to common shares totaled $44.1 million or $0.25 per diluted share in the first quarter of 2016 compared to a net income allocated to common shares totaled $6.7 million or $0.04 per diluted share in the first quarter of 2015.

Operating and Leasing Activity

In the first quarter of 2016, our Net Operating Income (NOI) excluding termination revenues and other income items increased 4.6% on a GAAP basis and increased 5.5% on a cash basis for our 109 same store properties, which were 92.3% and 90.0% occupied on March 31, 2016 and March 31, 2015, respectively.

We leased approximately 1,211,000 square feet and commenced occupancy on 448,000 square feet during the first quarter of 2016.  The first quarter occupancy activity includes 159,000 square feet of renewals, 160,000 square feet of new leases and 129,000 square feet of tenant expansions.  We have an additional 207,000 square feet of executed new leasing scheduled to commence subsequent to March 31, 2016.

We achieved a 51.1% tenant retention ratio in our core portfolio with net negative absorption of (117,000) square feet during the first quarter of 2016.  First quarter rental rate growth increased 13.3% as our renewal rental rates increased 5.7% and our new lease/expansion rental rates increased 23.2%, all on a GAAP basis.

At March 31, 2016, our core portfolio of 116 properties comprising 17.0 million square feet was 92.8% occupied and we are now 94.1% leased (reflecting new leases commencing after March 31, 2016).

Distributions

On March 9, 2016, our Board of Trustees declared a quarterly cash dividend of $0.15 per common share, payable on April 18, 2016 to holders of record on April 4, 2016.  Our Board of Trustees also declared a quarterly dividend of $0.43125 for each 6.90% Series E Cumulative Redeemable Preferred Share, payable on April 15, 2016 to holders of record on March 30, 2016.

2016 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 increasing our previously issued adjusted FFO 2016 guidance from $1.23 to $1.30 per diluted share to $1.26 to $1.32 per diluted share.  This guidance is provided for informational purposes and is subject to change.  The following is a reconciliation of the calculation of 2016 FFO and earnings per diluted share:

Guidance for 2016

 

 

 

Range

 

 

 

 

 

 

 

 

 

 

 

 

 

Income per diluted share allocated to common shareholders

$

0.74

 

to

$

0.80

 

 

Plus: real estate depreciation, amortization

 

1.16

 

 

 

1.16

 

 

 

 

 

 

 

 

 

 

 

Less: gain on sale of Cira Square

 

(0.64

)

 

 

(0.64

)

 

 

 

 

 

 

 

 

 

 

Adjusted FFO per diluted share

$

1.26

 

to

$

1.32

 

 

 

 

 

 

 

 

 

 

 

Adjustment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on early prepayment of mortgage debt

 

(0.38

)

to

 

(0.38

)

 

 

 

 

 

 

 

 

 

 

FFO for diluted share, allocated to common shareholders

$

0.88

 

to

$

0.94

 

 

Our 2016 FFO guidance does not include income arising from the sale of undepreciated real estate.  Other key assumptions include:

 

·

Occupancy ranging between 93-94% by year-end 2016 with 94-95% leased;

 

·

9-11% GAAP increase in overall lease rates with a resulting 3-4% increase in 2016 same store GAAP NOI;

 

 

 

-3-

 


 

 

·

4-5% increase in 2016 same store cash NOI growth; 

 

·

Speculative Revenue Target: Increased by $3.2 million to $28.1 million, 76% achieved;

 

·

No acquisitions and one new office development start (933 First Avenue);

 

·

$850.0 million of aggregate sales activity during 2016; $765 million executed;

 

·

Annual FFO per diluted share based on 177.4 million fully diluted weighted average common shares; and

 

·

Adjusted FFO represents FFO excluding $66.6 million, or $0.38 per diluted share related to the pre-payment of two mortgages related to our sale of Cira Square.

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 233 properties and 29.6 million square feet as of March 31, 2016.  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.  Our deep commitment to our communities was recognized by NAIOP naming Brandywine the 2014 Developer of the Year – the highest honor in the commercial real estate industry.  For more information, please visit www.brandywinerealty.com.

Conference Call and Audio Webcast

BDN management will discuss updated earnings guidance for fiscal 2016 on Thursday, April 21, 2016, 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: 95093018.  Beginning two hours after the conference call, a taped replay of the call can be accessed through Thursday, May 5, 2016, by calling 1-855-859-2056 and entering access code 95093018. The conference call can also be accessed via a webcast on our website at www.brandywinerealty.com.

Looking Ahead - Second Quarter 2016 Conference Call

We anticipate we will release our second quarter 2016 earnings on Wednesday, July 20, 2016, after the market close and will host our second quarter 2016 conference call on Thursday, July 21, 2016 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 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. 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.

 

 

 

-4-

 


 

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 non-GAAP 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 interests 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 interests.  In some cases, we also present NOI on a cash basis, which is NOI after eliminating the effect 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 as an alternative to cash flow from operating activities as a measure of our liquidity or ability to make cash distributions to shareholders.

Core Portfolio

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

 

 

 

 

 


-5-

 


 

BRANDYWINE REALTY TRUST

CONSOLIDATED BALANCE SHEETS

(in thousands)

 

 

March 31,

 

 

December 31,

 

 

 

2016

 

 

2015

 

ASSETS

 

(unaudited)

 

 

 

 

 

Real estate investments:

 

 

 

 

 

 

 

 

Operating properties

 

$

3,703,193

 

 

$

3,693,000

 

Accumulated depreciation

 

 

(891,263

)

 

 

(867,035

)

Operating real estate investments, net

 

 

2,811,930

 

 

 

2,825,965

 

Construction-in-progress

 

 

319,656

 

 

 

268,983

 

Land held for development

 

 

132,747

 

 

 

130,479

 

Total real estate investments, net

 

 

3,264,333

 

 

 

3,225,427

 

Cash and cash equivalents

 

 

423,517

 

 

 

56,694

 

Accounts receivable, net of allowance of $1,950 and $1,736 in 2016 and 2015, respectively

 

 

14,027

 

 

 

17,126

 

Accrued rent receivable, net of allowance of $13,313 and $14,442 in 2016 and 2015, respectively

 

 

133,720

 

 

 

145,092

 

Assets held for sale, net

 

 

-

 

 

 

584,365

 

Investment in real estate ventures, at equity

 

 

278,659

 

 

 

241,004

 

Deferred costs, net

 

 

90,973

 

 

 

101,419

 

Intangible assets, net

 

 

100,063

 

 

 

111,623

 

Other assets

 

 

72,772

 

 

 

71,761

 

Total assets

 

$

4,378,064

 

 

$

4,554,511

 

LIABILITIES AND BENEFICIARIES' EQUITY

 

 

 

 

 

 

 

 

Mortgage notes payable, net

 

 

345,310

 

 

 

545,753

 

Unsecured term loans, net

 

 

247,882

 

 

 

247,800

 

Unsecured senior notes, net

 

 

1,591,756

 

 

 

1,591,164

 

Accounts payable and accrued expenses

 

 

112,203

 

 

 

99,856

 

Distributions payable

 

 

28,295

 

 

 

28,249

 

Deferred income, gains and rent

 

 

27,331

 

 

 

30,413

 

Acquired lease intangibles, net

 

 

23,248

 

 

 

25,655

 

Liabilities related to assets held for sale

 

 

-

 

 

 

2,151

 

Other liabilities

 

 

37,749

 

 

 

31,379

 

Total liabilities

 

$

2,413,774

 

 

$

2,602,420

 

Commitments and contingencies

 

 

 

 

 

 

 

 

Brandywine Realty Trust's Equity:

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

6.90% Series E Preferred Shares, $0.01 par value; issued and outstanding- 4,000,000 in 2016 and 2015

 

 

40

 

 

 

40

 

Common Shares of Brandywine Realty Trust's beneficial interest, $0.01 par value; shares authorized 400,000,000; 174,890,432 and 174,688,568 issued and outstanding in 2016 and 2015, respectively

 

 

1,749

 

 

 

1,747

 

Additional paid-in-capital

 

 

3,255,908

 

 

 

3,252,622

 

Deferred compensation payable in common shares

 

 

13,155

 

 

 

11,918

 

Common shares in grantor trust, 847,007 in 2016, 745,686 in 2015

 

 

(13,155

)

 

 

(11,918

)

Cumulative earnings

 

 

545,041

 

 

 

499,086

 

Accumulated other comprehensive loss

 

 

(14,271

)

 

 

(5,192

)

Cumulative distributions

 

 

(1,842,450

)

 

 

(1,814,378

)

Total Brandywine Realty Trust's equity

 

 

1,946,017

 

 

 

1,933,925

 

Non-controlling interests

 

 

18,273

 

 

 

18,166

 

Total beneficiaries' equity

 

 

1,964,290

 

 

 

1,952,091

 

Total liabilities and beneficiaries' equity

 

$

4,378,064

 

 

$

4,554,511

 

 


-6-

 


 

BRANDYWINE REALTY TRUST

CONSOLIDATED STATEMENTS OF OPERATIONS

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

 

 

Three Months Ended March 31,

 

 

2016

 

 

2015

 

Revenue

 

 

 

 

 

 

 

Rents

$

110,163

 

 

$

120,410

 

Tenant reimbursements

 

20,054

 

 

 

22,654

 

Termination fees

 

294

 

 

 

636

 

Third party management fees, labor reimbursement and leasing

 

5,235

 

 

 

3,872

 

Other

 

756

 

 

 

2,834

 

Total revenue

 

136,502

 

 

 

150,406

 

Operating expenses:

 

 

 

 

 

 

 

Property operating expenses

 

40,879

 

 

 

46,577

 

Real estate taxes

 

11,886

 

 

 

12,545

 

Third party management expenses

 

2,010

 

 

 

1,576

 

Depreciation and amortization

 

48,873

 

 

 

51,111

 

General and administrative expenses

 

9,120

 

 

 

8,636

 

Provision for impairment

 

7,390

 

 

 

1,726

 

Total operating expenses

 

120,158

 

 

 

122,171

 

Operating income

 

16,344

 

 

 

28,235

 

Other income (expense):

 

 

 

 

 

 

 

Interest income

 

320

 

 

 

750

 

Interest expense

 

(23,691

)

 

 

(28,176

)

Interest expense - amortization of deferred financing costs

 

(774

)

 

 

(1,079

)

Interest expense - financing obligation

 

(281

)

 

 

(286

)

Equity in (loss) income of real estate ventures

 

(403

)

 

 

131

 

Net gain on disposition of real estate

 

115,456

 

 

 

9,019

 

Net gain on real estate venture transactions

 

5,929

 

 

 

-

 

Loss on early extinguishment of debt

 

(66,590

)

 

 

-

 

Net income

 

46,310

 

 

 

8,594

 

Net income attributable to non-controlling interests

 

(389

)

 

 

(58

)

Net income attributable to Brandywine Realty Trust

 

45,921

 

 

 

8,536

 

Distribution to preferred shareholders

 

(1,725

)

 

 

(1,725

)

Nonforfeitable dividends allocated to unvested restricted shareholders

 

(105

)

 

 

(101

)

Net income attributable to Common Shareholders of Brandywine Realty Trust

$

44,091

 

 

$

6,710

 

 

 

 

 

 

 

 

 

PER SHARE DATA

 

 

 

 

 

 

 

Basic income per common share

$

0.25

 

 

$

0.04

 

Basic weighted average shares outstanding

 

174,788,945

 

 

 

179,562,930

 

 

 

 

 

 

 

 

 

Diluted income per common share

$

0.25

 

 

$

0.04

 

Diluted weighted average shares outstanding

 

175,471,413

 

 

 

180,655,272

 

 


-7-

 


 

BRANDYWINE REALTY TRUST

FUNDS FROM OPERATIONS

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

 

Three Months Ended March 31,

 

 

2016

 

 

2015

 

Reconciliation of Net Income to Funds from Operations:

 

 

 

 

 

 

 

Net income attributable to common shareholders

$

44,091

 

 

$

6,710

 

Add (deduct):

 

 

 

 

 

 

 

Net income attributable to non-controlling interests - LP units

 

387

 

 

 

58

 

Amount allocated to unvested restricted unitholders

 

105

 

 

 

101

 

Net gain real estate venture transactions

 

(5,929

)

 

 

-

 

Net gain on disposition of real estate

 

(115,456

)

 

 

(9,019

)

Provision for impairment

 

7,390

 

 

 

1,726

 

Depreciation and amortization:

 

 

 

 

 

 

 

Real property

 

33,275

 

 

 

40,496

 

Leasing costs including acquired intangibles

 

15,514

 

 

 

10,538

 

Company’s share of unconsolidated real estate ventures

 

9,005

 

 

 

8,113

 

Partners’ share of consolidated joint ventures

 

(59

)

 

 

(54

)

Funds from operations

$

(11,677

)

 

$

58,669

 

Funds from operations allocable to unvested restricted shareholders

 

46

 

 

 

(218

)

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

$

(11,631

)

 

$

58,451

 

 

 

 

 

 

 

 

 

FFO per share - basic/fully diluted

$

(0.07

)

 

$

0.32

 

 

 

 

 

 

 

 

 

Weighted-average shares/units outstanding - basic

 

176,324,047

 

 

 

181,098,032

 

Weighted-average shares/units outstanding - fully diluted

 

176,324,047

 

 

 

182,190,374

 

 

 

 

 

 

 

 

 

Distributions paid per common share

$

0.15

 

 

$

0.15

 

 

 

 

 

 

 

 

 

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

 

-214.3

%

 

 

46.9

%

 


-8-

 


 

BRANDYWINE REALTY TRUST

SAME STORE OPERATIONS – 1st QUARTER

(unaudited and in thousands)

 

 

Of the 121 properties owned by the Company as of March 31, 2016, a total of 109 properties ("Same Store Properties") containing an aggregate of 15.8 million net rentable square feet were owned for the entire three-month periods ended March 31, 2016 and 2015. Average occupancy for the Same Store Properties was 91.9% during 2016 and 90.5% during 2015. The following table sets forth revenue and expense information for the Same Store Properties:

 

Three Months Ended March 31,

 

 

 

2016

 

 

2015

 

Revenue

 

 

 

 

 

 

 

 

Rents

 

$

96,069

 

 

$

93,053

 

Tenant reimbursements

 

 

16,508

 

 

 

15,835

 

Termination fees

 

 

125

 

 

 

613

 

Other

 

 

574

 

 

 

1,589

 

Total revenue

 

 

113,276

 

 

 

111,090

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

Property operating expenses

 

 

35,828

 

 

 

35,278

 

Real estate taxes

 

 

9,661

 

 

 

9,701

 

Net operating income

 

$

67,787

 

 

$

66,111

 

 

 

 

 

 

 

 

 

 

Net operating income - percentage change over prior year

 

 

2.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating income, excluding net termination fees & other

 

$

67,088

 

 

$

64,162

 

 

 

 

 

 

 

 

 

 

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

 

 

4.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating income

 

$

67,787

 

 

$

66,111

 

Straight line rents

 

 

(5,667

)

 

 

(5,475

)

Above/below market rent amortization

 

 

(720

)

 

 

(901

)

Non-cash ground rent

 

 

22

 

 

 

22

 

Cash - Net operating income

 

$

61,422

 

 

$

59,757

 

 

 

 

 

 

 

 

 

 

Cash - Net operating income - percentage change over prior year

 

 

2.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

60,723

 

 

$

57,555

 

 

 

 

 

 

 

 

 

 

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

 

 

5.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31,

 

 

 

2016

 

 

2015

 

Net income

 

$

46,310

 

 

$

8,594

 

Add/(deduct):

 

 

 

 

 

 

 

 

Interest income

 

 

(320

)

 

 

(750

)

Interest expense

 

 

23,691

 

 

 

28,176

 

Interest expense - amortization of deferred financing costs

 

 

774

 

 

 

1,079

 

Interest expense - financing obligation

 

 

281

 

 

 

286

 

Equity in (income) loss of real estate ventures

 

 

403

 

 

 

(131

)

Net gain on real estate venture transactions

 

 

(5,929

)

 

 

-

 

Net gain on disposition of real estate

 

 

(115,456

)

 

 

(9,019

)

Loss on early extinguishment of debt

 

 

66,590

 

 

 

-

 

Depreciation and amortization

 

 

48,873

 

 

 

51,111

 

General & administrative expenses

 

 

9,120

 

 

 

8,636

 

Provision for impairment

 

 

7,390

 

 

 

1,726

 

Consolidated net operating income

 

 

81,727

 

 

 

89,708

 

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

 

 

(13,940

)

 

 

(23,597

)

Same store net operating income

 

$

67,787

 

 

$

66,111

 

 

 

 

-9-