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 June 30, 2015 and unaudited pro forma consolidated statements of operations of Brandywine Realty Trust and Brandywine Operating Partnership, L.P. for the six months ended June 30, 2015 and for the year ended December 31, 2014, including the notes thereto. |
Exhibit 99.1
BRANDYWINE REALTY TRUST AND BRANDYWINE OPERATING PARTNERSHIP, L.P.
UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS
On August 13, 2015, Brandywine Operating Partnership, L.P., the limited partnership through which Brandywine Realty Trust, as sole general partner, owns its assets and conducts its operations, sold a portfolio of four properties containing an aggregate of 247,294 square feet (the "Properties") located in Wayne, Pennsylvania for a gross sales price of $37.5 million. We are not affiliated with the buyer, and the terms of the transaction were determined through arm's-length negotiations. The Properties were 86.5% occupied at closing and they were built between the years of 1984 and 1988. The individual listing of the Properties is shown below:
| Property | No. of Buildings | Square Feet | |||
| 565 Swedesford Road | 1 | 55,456 | |||
| 575 Swedesford Road | 1 | 66,265 | |||
| 585 Swedesford Road | 1 | 43,683 | |||
| 595 Swedesford Road | 1 | 81,890 | |||
| Total | 4 | 247,294 | |||
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 sale 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 six months ended June 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 June 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 June 30, 2015.
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 June 30, 2015 filed on July 27, 2015.
1
Exhibit 99.1
| Brandywine Realty Trust | |||||||||||
| Unaudited Pro Forma Consolidated Balance Sheet | |||||||||||
| As of June 30, 2015 | |||||||||||
| (in thousands, except per share data) | |||||||||||
| As Reported | Properties Sold | Reported as | |||||||||
| (A) | (B) | Pro Forma | |||||||||
| ASSETS | |||||||||||
| Real estate investments: | |||||||||||
| Rental properties | $ | 4,700,839 | $ | (47,042 | ) | $ | 4,653,797 | ||||
| Accumulated depreciation | (1,088,681 | ) | 12,933 | (1,075,748 | ) | ||||||
| Operating real estate investments, net | 3,612,158 | (34,109 | ) | 3,578,049 | |||||||
| Construction-in-progress | 263,772 | (292 | ) | 263,480 | |||||||
| Land inventory | 119,995 | — | 119,995 | ||||||||
| Total real estate investments, net | 3,995,925 | (34,401 | ) | 3,961,524 | |||||||
| Cash and cash equivalents | 123,982 | 36,386 | (B1) | 160,368 | |||||||
| Accounts receivable, net | 22,294 | — | 22,294 | ||||||||
| Accrued rent receivable, net | 138,905 | (1,288 | ) | 137,617 | |||||||
| Investment in real estate ventures, at equity | 201,034 | — | 201,034 | ||||||||
| Deferred costs, net | 126,567 | (593 | ) | 125,974 | |||||||
| Intangible assets, net | 137,290 | (5 | ) | 137,285 | |||||||
| Other assets | 68,313 | (83 | ) | 68,230 | |||||||
| Total assets | $ | 4,814,310 | $ | 16 | $ | 4,814,326 | |||||
| LIABILITIES AND BENEFICIARIES’ EQUITY | |||||||||||
| Mortgage notes payable | $ | 646,512 | $ | — | $ | 646,512 | |||||
| Unsecured term loans | 200,000 | — | 200,000 | ||||||||
| Unsecured senior notes, net of discounts | 1,597,267 | — | 1,597,267 | ||||||||
| Accounts payable and accrued expenses | 98,897 | — | 98,897 | ||||||||
| Distributions payable | 29,021 | — | 29,021 | ||||||||
| Deferred income, gains and rent | 54,595 | — | 54,595 | ||||||||
| Acquired lease intangibles, net | 31,565 | (2 | ) | 31,563 | |||||||
| Other liabilities | 40,647 | — | 40,647 | ||||||||
| Total liabilities | 2,698,504 | (2 | ) | 2,698,502 | |||||||
| 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 | 1,799 | — | 1,799 | ||||||||
| Additional paid-in capital | 3,317,751 | — | 3,317,751 | ||||||||
| Deferred compensation payable in common shares | 11,996 | — | 11,996 | ||||||||
| Common shares in grantor trust, | (11,996 | ) | — | (11,996 | ) | ||||||
| Cumulative earnings | 541,079 | 18 | (B2) | 541,097 | |||||||
| Accumulated other comprehensive loss | (5,651 | ) | — | (5,651 | ) | ||||||
| Cumulative distributions | (1,758,294 | ) | — | (1,758,294 | ) | ||||||
| Total Brandywine Realty Trust’s equity | 2,096,724 | 18 | 2,096,742 | ||||||||
| Non-controlling interests | 19,082 | — | 19,082 | ||||||||
| Total beneficiaries' equity | 2,115,806 | 18 | 2,115,824 | ||||||||
| Total liabilities and equity | $ | 4,814,310 | $ | 16 | $ | 4,814,326 | |||||
The accompanying notes are an integral part of the unaudited pro forma consolidated financial statements.
2
Exhibit 99.1
| Brandywine Realty Trust | |||||||||||||||
| Unaudited Pro Forma Consolidated Income Statement | |||||||||||||||
| For the six months ended June 30, 2015 | |||||||||||||||
| (in thousands, except per share data) | |||||||||||||||
| As Reported (C) | Properties Sold (D) | Other Dispositions (E) | Pro Forma | ||||||||||||
| Revenue: | |||||||||||||||
| Rents | $ | 239,537 | $ | (2,137 | ) | $ | (2,103 | ) | $ | 235,297 | |||||
| Tenant reimbursements | 42,453 | (524 | ) | (332 | ) | 41,597 | |||||||||
| Termination fees | 1,464 | — | — | 1,464 | |||||||||||
| Third party management fees, labor reimbursement and leasing | 8,531 | — | — | 8,531 | |||||||||||
| Other | 4,069 | (104 | ) | (2 | ) | 3,963 | |||||||||
| Total revenue | 296,054 | (2,765 | ) | (2,437 | ) | 290,852 | |||||||||
| Operating Expenses: | |||||||||||||||
| Property operating expenses | 89,281 | (903 | ) | (1,111 | ) | 87,267 | |||||||||
| Real estate taxes | 24,513 | (271 | ) | (230 | ) | 24,012 | |||||||||
| Third party management expenses | 3,253 | — | — | 3,253 | |||||||||||
| Depreciation and amortization | 102,041 | (927 | ) | (776 | ) | 100,338 | |||||||||
| General and administrative expenses | 15,427 | — | — | 15,427 | |||||||||||
| Total operating expenses | 234,515 | (2,101 | ) | (2,117 | ) | 230,297 | |||||||||
| Operating income | 61,539 | (664 | ) | (320 | ) | 60,555 | |||||||||
| Other Income (Expense): | |||||||||||||||
| Interest income | 1,063 | — | — | 1,063 | |||||||||||
| Interest expense | (56,071 | ) | — | — | (56,071 | ) | |||||||||
| Interest expense — amortization of deferred financing costs | (2,367 | ) | — | — | (2,367 | ) | |||||||||
| Interest expense — financing obligation | (610 | ) | — | — | (610 | ) | |||||||||
| Equity in loss of real estate ventures | (742 | ) | — | — | (742 | ) | |||||||||
| Net gain on disposition of real estate | 10,590 | — | — | 10,590 | |||||||||||
| 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 | 11,652 | (664 | ) | (320 | ) | 10,668 | |||||||||
| Net loss attributable to non-controlling interest - partners' share of consolidated real estate ventures | 5 | — | — | 5 | |||||||||||
Net (income) loss from continuing operations attributable to non-controlling interests - LP units | (65 | ) | 6 | 3 | (56 | ) | |||||||||
Net income attributable to non-controlling interests | (60 | ) | 6 | 3 | (51 | ) | |||||||||
Net income attributable to Brandywine Realty Trust | 11,592 | (658 | ) | (317 | ) | 10,617 | |||||||||
| Distribution to Preferred Shares | (3,450 | ) | — | — | (3,450 | ) | |||||||||
| Nonforfeitable dividends allocated to unvested restricted shareholders | (177 | ) | — | — | (177 | ) | |||||||||
| Net income attributable to Common Shareholders of Brandywine Realty Trust | $ | 7,965 | $ | (658 | ) | $ | (317 | ) | $ | 6,990 | |||||
| Basic earnings per Common Share: | |||||||||||||||
| Continuing operations | $ | 0.04 | $ | 0.04 | |||||||||||
| Diluted earnings per Common Share: | |||||||||||||||
| Continuing operations | $ | 0.04 | $ | 0.04 | |||||||||||
| Basic weighted average shares outstanding | 179,712,428 | 179,712,428 | |||||||||||||
| Diluted weighted average shares outstanding | 180,599,265 | 180,599,265 | |||||||||||||
The accompanying notes are an integral part of the unaudited pro forma consolidated financial statements.
3
Exhibit 99.1
| Brandywine Realty Trust | |||||||||||||||
| Unaudited Pro Forma Consolidated Income Statement | |||||||||||||||
| For the twelve months ended December 31, 2014 | |||||||||||||||
| (in thousands, except per share data) | |||||||||||||||
| As Reported (C) | Properties Sold (D) | Other Dispositions (E) | Pro Forma | ||||||||||||
| Revenue: | |||||||||||||||
| Rents | $ | 483,682 | $ | (3,873 | ) | $ | (8,505 | ) | $ | 471,304 | |||||
| Tenant reimbursements | 84,879 | (1,155 | ) | (1,286 | ) | 82,438 | |||||||||
| Termination fees | 8,000 | (30 | ) | — | 7,970 | ||||||||||
| Third party management fees, labor reimbursement and leasing | 17,200 | — | — | 17,200 | |||||||||||
| Other | 3,221 | (2 | ) | (58 | ) | 3,161 | |||||||||
| Total revenue | 596,982 | (5,060 | ) | (9,849 | ) | 582,073 | |||||||||
| Operating Expenses: | |||||||||||||||
| Property operating expenses | 177,330 | (1,871 | ) | (3,169 | ) | 172,290 | |||||||||
| Real estate taxes | 51,844 | (535 | ) | (682 | ) | 50,627 | |||||||||
| Third party management expenses | 6,791 | — | — | 6,791 | |||||||||||
| Depreciation and amortization | 208,569 | (1,788 | ) | (3,145 | ) | 203,636 | |||||||||
| General and administrative expenses | 26,779 | — | — | 26,779 | |||||||||||
| Total operating expenses | 471,313 | (4,194 | ) | (6,996 | ) | 460,123 | |||||||||
| Operating income | 125,669 | (866 | ) | (2,853 | ) | 121,950 | |||||||||
| Other Income (Expense): | |||||||||||||||
| Interest income | 3,974 | — | — | 3,974 | |||||||||||
| Historic tax credit transaction income | 11,853 | — | — | 11,853 | |||||||||||
| Interest expense | (124,329 | ) | — | — | (124,329 | ) | |||||||||
| Interest expense — amortization of deferred financing costs | (5,148 | ) | — | — | (5,148 | ) | |||||||||
| Interest expense — financing obligation | (1,144 | ) | — | — | (1,144 | ) | |||||||||
| Recognized hedge activity | (828 | ) | — | — | (828 | ) | |||||||||
| Equity in loss of real estate ventures | (790 | ) | — | — | (790 | ) | |||||||||
| Net gain on disposition of real estate | 4,901 | — | — | 4,901 | |||||||||||
| Net gain (loss) on sale of undepreciated real estate | 1,184 | — | — | 1,184 | |||||||||||
| Net gain (loss) from remeasurement of investment in real estate ventures | 458 | — | — | 458 | |||||||||||
| Net gain (loss) on real estate venture transactions | (417 | ) | — | — | (417 | ) | |||||||||
| Loss on early extinguishment of debt | (7,594 | ) | — | — | (7,594 | ) | |||||||||
| Provision for impairment | (1,765 | ) | — | — | (1,765 | ) | |||||||||
| Income (loss) from continuing operations before non-controlling interests | 6,024 | (866 | ) | (2,853 | ) | 2,305 | |||||||||
| Net loss attributable to non-controlling interests — partners’ share of consolidated real estate ventures | 44 | — | — | 44 | |||||||||||
| Net (income) loss from continuing operations attributable to non-controlling interests — LP units | (1 | ) | 9 | 30 | 38 | ||||||||||
| Net income attributable to non-controlling interests | 43 | 9 | 30 | 82 | |||||||||||
| Net income attributable to Brandywine Realty Trust | 6,067 | (857 | ) | (2,823 | ) | 2,387 | |||||||||
| 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 | ) | $ | (857 | ) | $ | (2,823 | ) | $ | (4,862 | ) | |||
| Per share data: | |||||||||||||||
| Basic loss per Common Share: | |||||||||||||||
| Continuing operations | $ | (0.01 | ) | $ | (0.03 | ) | |||||||||
| Diluted loss per Common Share: | |||||||||||||||
| Continuing operations | $ | (0.01 | ) | $ | (0.03 | ) | |||||||||
| 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.
4
Exhibit 99.1
| Brandywine Operating Partnership, L.P. | |||||||||||
| Unaudited Pro Forma Consolidated Balance Sheet | |||||||||||
| As of June 30, 2015 | |||||||||||
| (in thousands, except per share data) | |||||||||||
| As Reported | Properties Sold | Reported as | |||||||||
| (A) | (B) | Pro Forma | |||||||||
| ASSETS | |||||||||||
| Real estate investments: | |||||||||||
| Rental properties | $ | 4,700,839 | $ | (47,042 | ) | $ | 4,653,797 | ||||
| Accumulated depreciation | (1,088,681 | ) | 12,933 | (1,075,748 | ) | ||||||
| Operating real estate investments, net | 3,612,158 | (34,109 | ) | 3,578,049 | |||||||
| Construction-in-progress | 263,772 | (292 | ) | 263,480 | |||||||
| Land inventory | 119,995 | — | 119,995 | ||||||||
| Total real estate investments, net | 3,995,925 | (34,401 | ) | 3,961,524 | |||||||
| Cash and cash equivalents | 123,982 | 36,386 | (B1) | 160,368 | |||||||
| Accounts receivable, net | 22,294 | — | 22,294 | ||||||||
| Accrued rent receivable, net | 138,905 | (1,288 | ) | 137,617 | |||||||
| Investment in real estate ventures, at equity | 201,034 | — | 201,034 | ||||||||
| Deferred costs, net | 126,567 | (593 | ) | 125,974 | |||||||
| Intangible assets, net | 137,290 | (5 | ) | 137,285 | |||||||
| Other assets | 68,313 | (83 | ) | 68,230 | |||||||
| Total assets | $ | 4,814,310 | $ | 16 | $ | 4,814,326 | |||||
| LIABILITIES AND BENEFICIARIES’ EQUITY | |||||||||||
| Mortgage notes payable | $ | 646,512 | $ | — | $ | 646,512 | |||||
| Unsecured term loans | 200,000 | — | 200,000 | ||||||||
| Unsecured senior notes, net of discounts | 1,597,267 | — | 1,597,267 | ||||||||
| Accounts payable and accrued expenses | 98,897 | — | 98,897 | ||||||||
| Distributions payable | 29,021 | — | 29,021 | ||||||||
| Deferred income, gains and rent | 54,595 | — | 54,595 | ||||||||
| Acquired lease intangibles, net | 31,565 | (2 | ) | 31,563 | |||||||
| Other liabilities | 40,647 | — | 40,647 | ||||||||
| Total liabilities | 2,698,504 | (2 | ) | 2,698,502 | |||||||
| Commitments and contingencies | |||||||||||
Redeemable limited partnership units at redemption value; 1,535,102 issued and outstanding in 2015 and 2014 | 22,727 | — | 22,727 | ||||||||
| Brandywine Operating Partnership, L.P.’s equity: | |||||||||||
| 6.90% Series E-Linked Preferred Mirror Units; issued and outstanding- 4,000,000 in 2015 and 2014 | 96,850 | — | 96,850 | ||||||||
| General Partnership Capital, 179,898,121 and 179,293,160 units issued and outstanding in 2015 and 2014, respectively | 2,000,257 | 18 | (B2) | 2,000,275 | |||||||
| Accumulated other comprehensive loss | (6,058 | ) | — | (6,058 | ) | ||||||
| Total Brandywine Operating Partnership, L.P.’s equity | 2,091,049 | 18 | 2,091,067 | ||||||||
| Non-controlling interest - consolidated real estate ventures | 2,030 | — | 2,030 | ||||||||
| Total partners’ equity | 2,093,079 | 18 | 2,093,097 | ||||||||
| Total liabilities and equity | $ | 4,814,310 | $ | 16 | $ | 4,814,326 | |||||
The accompanying notes are an integral part of the unaudited pro forma consolidated financial statements.
5
Exhibit 99.1
| Brandywine Operating Partnership, L.P. | |||||||||||||||
| Unaudited Pro Forma Consolidated Income Statement | |||||||||||||||
| For the six months ended June 30, 2015 | |||||||||||||||
| (in thousands, except per share data) | |||||||||||||||
| As Reported (C) | Properties Sold (D) | Other Dispositions (E) | Pro Forma | ||||||||||||
| Revenue: | |||||||||||||||
| Rents | $ | 239,537 | $ | (2,137 | ) | $ | (2,103 | ) | $ | 235,297 | |||||
| Tenant reimbursements | 42,453 | (524 | ) | (332 | ) | 41,597 | |||||||||
| Termination fees | 1,464 | — | — | 1,464 | |||||||||||
| Third party management fees, labor reimbursement and leasing | 8,531 | — | — | 8,531 | |||||||||||
| Other | 4,069 | (104 | ) | (2 | ) | 3,963 | |||||||||
| Total revenue | 296,054 | (2,765 | ) | (2,437 | ) | 290,852 | |||||||||
| Operating Expenses: | |||||||||||||||
| Property operating expenses | 89,281 | (903 | ) | (1,111 | ) | 87,267 | |||||||||
| Real estate taxes | 24,513 | (271 | ) | (230 | ) | 24,012 | |||||||||
| Third party management expenses | 3,253 | — | — | 3,253 | |||||||||||
| Depreciation and amortization | 102,041 | (927 | ) | (776 | ) | 100,338 | |||||||||
| General and administrative expenses | 15,427 | — | — | 15,427 | |||||||||||
| Total operating expenses | 234,515 | (2,101 | ) | (2,117 | ) | 230,297 | |||||||||
| Operating income | 61,539 | (664 | ) | (320 | ) | 60,555 | |||||||||
| Other Income (Expense): | |||||||||||||||
| Interest income | 1,063 | — | — | 1,063 | |||||||||||
| Interest expense | (56,071 | ) | — | — | (56,071 | ) | |||||||||
| Interest expense — amortization of deferred financing costs | (2,367 | ) | — | — | (2,367 | ) | |||||||||
| Interest expense — financing obligation | (610 | ) | — | — | (610 | ) | |||||||||
| Equity in loss of real estate ventures | (742 | ) | — | — | (742 | ) | |||||||||
| Net gain on disposition of real estate | 10,590 | — | — | 10,590 | |||||||||||
| 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 | ) | |||||||||
| Income from continuing operations | 11,652 | (664 | ) | (320 | ) | 10,668 | |||||||||
| Net income attributable to non-controlling interests — partners’ share of consolidated real estate ventures | 5 | — | — | 5 | |||||||||||
| Preferred share distributions | (3,450 | ) | — | — | (3,450 | ) | |||||||||
| Nonforfeitable dividends allocated to unvested restricted shareholders | (177 | ) | — | — | (177 | ) | |||||||||
Net income attributable to Common Partnership Unitholders of Brandywine Operating Partnership, L.P. | $ | 8,030 | $ | (664 | ) | $ | (320 | ) | $ | 7,046 | |||||
| Basic earnings per Common Partnership Unit: | |||||||||||||||
| Continuing operations | $ | 0.04 | $ | 0.04 | |||||||||||
| Diluted earnings per Common Partnership Unit: | |||||||||||||||
| Continuing operations | $ | 0.04 | $ | 0.04 | |||||||||||
| Basic weighted average common partnership units outstanding | 181,247,530 | 181,247,530 | |||||||||||||
| Diluted weighted average common partnership units outstanding | 182,134,367 | 182,134,367 | |||||||||||||
The accompanying notes are an integral part of the unaudited pro forma consolidated financial statements.
6
Exhibit 99.1
| 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) | |||||||||||||||
| As Reported (C) | Properties Sold (D) | Other Dispositions (E) | Pro Forma | ||||||||||||
| Revenue: | |||||||||||||||
| Rents | $ | 483,682 | $ | (3,873 | ) | $ | (8,505 | ) | $ | 471,304 | |||||
| Tenant reimbursements | 84,879 | (1,155 | ) | (1,286 | ) | 82,438 | |||||||||
| Termination fees | 8,000 | (30 | ) | — | 7,970 | ||||||||||
| Third party management fees, labor reimbursement and leasing | 17,200 | — | — | 17,200 | |||||||||||
| Other | 3,221 | (2 | ) | (58 | ) | 3,161 | |||||||||
| Total revenue | 596,982 | (5,060 | ) | (9,849 | ) | 582,073 | |||||||||
| Operating Expenses: | |||||||||||||||
| Property operating expenses | 177,330 | (1,871 | ) | (3,169 | ) | 172,290 | |||||||||
| Real estate taxes | 51,844 | (535 | ) | (682 | ) | 50,627 | |||||||||
| Third party management expenses | 6,791 | — | — | 6,791 | |||||||||||
| Depreciation and amortization | 208,569 | (1,788 | ) | (3,145 | ) | 203,636 | |||||||||
| General and administrative expenses | 26,779 | — | — | 26,779 | |||||||||||
| Total operating expenses | 471,313 | (4,194 | ) | (6,996 | ) | 460,123 | |||||||||
| Operating income | 125,669 | (866 | ) | (2,853 | ) | 121,950 | |||||||||
| Other Income (Expense): | |||||||||||||||
| Interest income | 3,974 | — | — | 3,974 | |||||||||||
| Historic tax credit transaction income | 11,853 | — | — | 11,853 | |||||||||||
| Interest expense | (124,329 | ) | — | — | (124,329 | ) | |||||||||
| Interest expense — amortization of deferred financing costs | (5,148 | ) | — | — | (5,148 | ) | |||||||||
| Interest expense — financing obligation | (1,144 | ) | — | — | (1,144 | ) | |||||||||
| Recognized hedge activity | (828 | ) | — | — | (828 | ) | |||||||||
| Equity in loss of real estate ventures | (790 | ) | — | — | (790 | ) | |||||||||
| 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 investment 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 | (1,765 | ) | — | — | (1,765 | ) | |||||||||
| Income (Loss) from continuing operations | 6,024 | (866 | ) | (2,853 | ) | 2,305 | |||||||||
| Distribution to Preferred Units | (6,900 | ) | — | — | (6,900 | ) | |||||||||
| Net loss attributable to non-controlling interests | 44 | — | — | 44 | |||||||||||
| Amount allocated to unvested restricted unitholders | (349 | ) | — | — | (349 | ) | |||||||||
| Net loss attributable to Common Partnership Unitholders of Brandywine Operating Partnership, L.P. | $ | (1,181 | ) | $ | (866 | ) | $ | (2,853 | ) | $ | (4,900 | ) | |||
| Basic loss per Common Partnership Unit: | |||||||||||||||
| Continuing operations | $ | (0.01 | ) | $ | (0.03 | ) | |||||||||
| Diluted loss per Common Partnership Unit: | |||||||||||||||
| Continuing operations | $ | (0.01 | ) | $ | (0.03 | ) | |||||||||
| 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.
7
Exhibit 99.1
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 June 30, 2015, as contained in the financial statements and notes thereto presented in this Form 10-Q. |
| (B) | Represents the elimination of the assets and liabilities of the Properties sold. These adjustments also include actual cash received at closing on August 13, 2015 of $36.4 million. |
(B1) Represents net proceeds received by Brandywine upon sale of the Properties.
(B2) Represents the estimated gain on sale recognized by the Company upon completion of the sale transaction as if the sale occurred as of June 30, 2015, and was calculated as follows (in thousands):
| Sales Price of the Properties | $ | 37,500 | |
| Less: Estimated closing costs and other adjustments | (1,114 | ) | |
| Less: Property basis as of June 30, 2015 | (36,368 | ) | |
| Total estimated gain as of June 30, 2015 (i) | $ | 18 | |
(i) The Company expects to record a gain on sale as of August 13, 2015 of $0.5 million.
| (C) | Reflects the consolidated results of operations for the Company for the quarter ended June 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. |
| (D) | Represents revenues and expenses of the Properties sold for the six months ended June 30, 2015 and the year ended December 31, 2014. |
| (E) | 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 consists of a five property portfolio sold on April 24, 2015 that was significant under Regulation S-X. All other dispositions were not significant, individually or in aggregate, under Regulation S-X. |
8