Exhibit 99.1
CENTRO NP LLC (THE “COMPANY”)
(AS SUCCESSOR TO NEW PLAN EXCEL REALTY TRUST, INC. AND SUBSIDIARIES
(THE “PREDECESSOR”))
Introduction to Pro Forma Financial Information
Introduction
The following pro forma financial information for Centro NP LLC (as successor to New Plan Excel Realty Trust, Inc. and its subsidiaries) (collectively the “Company”) has been prepared to give effect to the distribution of 51% of certain entities owning approximately $610.0 million of assets (the “November Transferred Assets”) to Super LLC and the contribution of the remaining 49% of such entities to Centro NP Residual Holding LLC (“NP Residual Holding”), a limited liability company formed in August 2007, of which the Company owns 49% and Super LLC owns 51%.
In connection with the formation of NP Residual Holding in August, the Company contributed 49% of its interest in certain subsidiaries owning 18 real properties (the “August Transferred Assets”) with an approximate value of $398 million, to NP Residual Holding. The Company distributed the remaining 51% of its interest in such entities to its parent, Super LLC. The unaudited pro forma financial statements reflecting such transactions of the Company as of June 30, 2007, have been filed as Exhibit 99.1 to the Company’s Current Report on Form 8-K on August 21, 2007. A description of prior transactions is provided as a basis for understanding the pro forma financial information provided by the Company.
Merger Transaction
On February 27, 2007, New Plan Excel Realty Trust, Inc. (“New Plan”), and Excel Realty Partners, L.P., a Delaware limited partnership in which New Plan, through a wholly owned subsidiary, is the general partner, entered into an Agreement and Plan of Merger (the “Merger Agreement”) with the Company (formerly Super IntermediateCo LLC), Super MergerSub Inc. (“MergerSub”), and Super DownREIT MergerSub LLC (“Super REIT MergerSub” and together with the Company and MergerSub, the “Buyer Parties”). The Merger Agreement provided for, among other things, the merger of MergerSub with and into New Plan (the “Merger”), with New Plan surviving the Merger. In connection with the Merger, New Plan became a wholly owned subsidiary of Centro NP.
Immediately following the Merger, on April 20, 2007, New Plan, as the surviving corporation of the Merger, was liquidated (the “Liquidation”), and in connection with the Liquidation, (a) all of New Plan’s assets were transferred to, and all of its liabilities were assumed by, the Company, (b) all outstanding shares of preferred stock of New Plan were automatically converted into, and cancelled in exchange for the right to receive, cash liquidating distributions in accordance with their terms, and (c) all shares of common stock of New Plan were cancelled.
CENTRO NP LLC (THE “COMPANY”)
(AS SUCCESSOR TO NEW PLAN EXCEL REALTY TRUST, INC. AND SUBSIDIARIES
(THE “PREDECESSOR”))
Pro Forma Consolidated Balance Sheet
September 30, 2007
(Unaudited, in thousands)
|
|
|
| Transferred |
|
|
|
|
| |||
|
| Historical (a) |
| Assets (b) |
|
|
| Pro Forma |
| |||
ASSETS |
|
|
|
|
|
|
|
|
| |||
Real estate: |
|
|
|
|
|
|
|
|
| |||
Land |
| $ | 1,302,164 |
| $ | (203,406 | ) | (b1) |
| $ | 1,098,758 |
|
Building and improvements |
| 3,033,986 |
| (375,665 | ) | (b1) |
| 2,658,321 |
| |||
Accumulated depreciation and amortization |
| (40,154 | ) | 5,750 |
| (b1) |
| (34,404 | ) | |||
Net real estate |
| 4,295,996 |
| (573,321 | ) |
|
| 3,722,675 |
| |||
Real estate held for sale |
| 990 |
| — |
|
|
| 990 |
| |||
Cash and cash equivalents |
| 22,527 |
| — |
|
|
| 22,527 |
| |||
Restricted cash |
| 22,668 |
| — |
|
|
| 22,668 |
| |||
Marketable securities |
| 5,665 |
| — |
|
|
| 5,665 |
| |||
Receivables: |
|
|
|
|
|
|
|
|
| |||
Trade, net of allowance for doubtful accounts |
| 38,651 |
| (6,347 | ) | (b1) |
| 32,304 |
| |||
Deferred rent, net |
| 5,604 |
| (739 | ) | (b1) |
| 4,865 |
| |||
Other, net |
| 29,889 |
| (30 | ) | (b1) |
| 29,859 |
| |||
Mortgages and notes receivable |
| 568 |
|
|
|
|
| 568 |
| |||
Prepaid expenses and deferred charges |
| 15,481 |
| (688 | ) | (b1) |
| 14,793 |
| |||
Investment in/advances to unconsolidated ventures |
| 216,760 |
| 299,075 |
| (b2) |
| 515,835 |
| |||
Intangible assets, net of accumulated amortization |
| 823,328 |
| (68,938 | ) | (b1) |
| 754,390 |
| |||
Goodwill |
| 785,556 |
|
|
|
|
| 785,556 |
| |||
Other assets |
| 33,450 |
| (189 | ) | (b1) |
| 33,261 |
| |||
Total assets |
| $ | 6,297,133 |
| $ | (351,177 | ) |
|
| $ | 5,945,956 |
|
|
|
|
|
|
|
|
|
|
| |||
LIABILITES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
| |||
Liabilities: |
|
|
|
|
|
|
|
|
| |||
Mortgages payable, including unamortized premium |
| $ | 433,237 |
| $ | — |
|
|
| $ | 433,237 |
|
Notes payable, net of unamortized premium |
| 861,460 |
| — |
|
|
| 861,460 |
| |||
Credit facilities |
| 304,000 |
| — |
|
|
| 304,000 |
| |||
Capital leases |
| 31,054 |
| — |
|
|
| 31,054 |
| |||
Due to Centro Property Trust |
| 303,400 |
| — |
|
|
| 303,400 |
| |||
Other liabilities |
| 431,339 |
| (38,210 | ) | (b1) |
| 393,129 |
| |||
Tenant security deposits |
| 10,766 |
| (1,685 | ) | (b1) |
| 9,081 |
| |||
Total liabilities |
| 2,375,256 |
| (39,895 | ) |
|
| 2,335,361 |
| |||
|
|
|
|
|
|
|
|
|
| |||
Minority interest in consolidated partnership and joint ventures |
| 87,488 |
| — |
|
|
| 87,488 |
| |||
|
|
|
|
|
|
|
|
|
| |||
Commitments and contingencies |
| — |
| — |
|
|
| — |
| |||
|
|
|
|
|
|
|
|
|
| |||
Members’ Capital: |
|
|
|
|
|
|
|
|
| |||
Members’ capital |
| 3,819,243 |
| (311,282 | ) | (b3) |
| 3,507,961 |
| |||
Accumulated other comprehensive loss |
| (568 | ) | — |
|
|
| (568 | ) | |||
Accumulated distribution in excess of net income |
| 15,714 |
| — |
|
|
| 15,714 |
| |||
Total members’ capital |
| 3,834,389 |
| (311,282 | ) |
|
| 3,523,107 |
| |||
Total liabilities and members’ capital |
| $ | 6,297,133 |
| $ | (351,177 | ) |
|
| $ | 5,945,956 |
|
CENTRO NP LLC (THE “COMPANY”)
(AS SUCCESSOR TO NEW PLAN EXCEL REALTY TRUST, INC. AND SUBSIDIARIES
(THE “PREDECESSOR”))
Notes to Pro Forma Consolidated Balance Sheet
September 30, 2007
Presentation
The preceding pro forma consolidated balance sheet as of September 30, 2007 presents the historical amounts for Centro NP LLC (as successor to New Plan Excel Realty Trust, Inc. and its subsidiaries) (collectively the “Company”), adjusted for the effects of the distribution of 51% of approximately $610.0 million of assets (the “November Transferred Assets”) to Super LLC and the contribution of the remaining 49% of such assets to Centro NP Residual Holding LLC (“NP Residual Holding”), a newly formed limited liability company, of which the Company owns 49% and Super LLC owns 51%, as if such transactions had occurred on September 30, 2007.
The pro forma consolidated balance sheet should be read in conjunction with the pro forma consolidated statement of operations of the Company and the historical financial statements and notes thereto of the Company presented in the Company’s Form 10-Q for the quarter ended September 30, 2007.
The pro forma consolidated balance sheet is unaudited and is not necessarily indicative of what the actual financial position of the Company would have been had the transactions described above actually occurred on September 30, 2007, nor does it purport to represent the future financial position of the Company.
Notes and Management Assumptions
(a) Reflects the consolidated historical balance sheet of the Company as of September 30, 2007, as contained in the historical consolidated financial statements and notes thereto presented in the Company’s Form 10-Q for the quarter ended September 30, 2007.
(b) Represents adjustments to reflect contribution of the Transferred Assets as follows:
(b1) Represents the book value of the November Transferred Assets and the related liabilities.
(b2) Represents the book value of the Company’s 49% interest in NP Residual Holding.
(b3) Represents the distribution of the value of Super LLC’s 51% interest in NP Residual Holding.
CENTRO NP LLC (THE “COMPANY”)
(AS SUCCESSOR TO NEW PLAN EXCEL REALTY TRUST, INC. AND SUBSIDIARIES
(THE “PREDECESSOR”))
Pro Forma Consolidated Statement of Operations
For the Period from April 5, 2007 through September 30, 2007
(Unaudited, in thousands)
|
|
|
| Pro Forma Adjustments |
|
|
| |||||||||||||||||||||||
|
|
|
| August |
| November |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
|
|
| Transferred |
| Transferred |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
|
|
| Assets |
| Assets |
|
|
|
|
| August |
|
|
| November |
|
|
|
|
| |||||||||
|
| Company |
| Historical |
| Historical |
| Centro |
|
|
| Transferred |
|
|
| Transferred |
|
|
| Pro |
| |||||||||
|
| Historical (a) |
| (b1) |
| (b2) |
| Acquisition (c) |
|
|
| Assets (d) |
|
|
| Assets (d) |
|
|
| Forma |
| |||||||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Rental income |
| $ | 198,210 |
| $ | (10,741 | ) | $ | (22,024 | ) | $ | — |
|
|
| $ | (1,336 | ) | (d1) |
| $ | (2,453 | ) | (d1) |
| $ | 161,656 |
| ||
Percentage rents |
| 1,963 |
| (64 | ) | (103 | ) | — |
|
|
| — |
|
|
| — |
|
|
| 1,796 |
| |||||||||
Expense reimbursements |
| 53,306 |
| (2,928 | ) | (6,824 | ) | — |
|
|
| — |
|
|
| — |
|
|
| 43,554 |
| |||||||||
Fee income |
| 14,701 |
| — |
| — |
| — |
|
|
| — |
|
|
| — |
|
|
| 14,701 |
| |||||||||
Total revenues |
| 268,180 |
| (13,733 | ) | (28,951 | ) | — |
|
|
| (1,336 | ) |
|
| (2,453 | ) |
|
| 221,707 |
| |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Operating Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Operating costs |
| 42,203 |
| (2,215 | ) | (4,512 | ) | — |
|
|
| — |
|
|
| — |
|
|
| 35,476 |
| |||||||||
Real estate taxes |
| 32,400 |
| (1,897 | ) | (4,135 | ) | — |
|
|
| — |
|
|
| — |
|
|
| 26,368 |
| |||||||||
Depreciation and amortization |
| 108,160 |
| (31 | ) | (91 | ) | — |
|
|
| (5,894 | ) | (d2) |
| (12,369 | ) | (d2) |
| 89,775 |
| |||||||||
Provision for doubtful accounts |
| 1,232 |
| (30 | ) | (224 | ) | — |
|
|
| — |
|
|
| — |
|
|
| 978 |
| |||||||||
General and administrative |
| 13,832 |
| (1 | ) | — |
| — |
|
|
| — |
|
|
| — |
|
|
| 13,831 |
| |||||||||
Total operating expenses |
| 197,827 |
| (4,174 | ) | (8,962 | ) | — |
|
|
| (5,894 | ) |
|
| (12,369 | ) |
|
| 166,428 |
| |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Income (loss) before real estate sales, impairment of real estate, minority interest and other income and expenses |
| 70,353 |
| (9,559 | ) | (19,989 | ) | — |
|
|
| 4,558 |
|
|
| 9,916 |
|
|
| 55,279 |
| |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Other income and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Interest, dividend and other income |
| 3,570 |
| — |
| — |
| — |
|
|
| — |
|
|
| — |
|
|
| 3,570 |
| |||||||||
Equity in income of unconsolidated ventures |
| 1,608 |
| — |
| — |
| — |
|
|
| 2,450 |
| (d3) |
| 4,936 |
| (d3) |
| 8,994 |
| |||||||||
Interest expense |
| (55,819 | ) | — |
| — |
| — |
|
|
| — |
|
|
| — |
|
|
| (55,819 | ) | |||||||||
Minority interest in income of consolidated partnership and joint ventures |
| (4,046 | ) | — |
| — |
| 1,701 |
| (c1) |
| — |
|
|
| — |
|
|
| (2,345 | ) | |||||||||
Income (loss) from continuing operations |
| $ | 15,666 |
| $ | (9,559 | ) | $ | (19,989 | ) | $ | 1,701 |
|
|
| $ | 7,008 |
|
|
| $ | 14,852 |
|
|
| $ | 9,679 |
| ||
CENTRO NP LLC (THE “COMPANY”)
(AS SUCCESSOR TO NEW PLAN EXCEL REALTY TRUST, INC. AND SUBSIDIARIES
(THE “PREDECESSOR”))
Pro Forma Consolidated Statement of Operations
For the Period from January 1, 2007 through April 4, 2007
(Unaudited, in thousands, except per share information)
|
|
|
| Pro Forma Adjustments |
|
|
| |||||||||||||||||||||
|
|
|
| August |
| November |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
|
|
| Transferred |
| Transferred |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
|
|
| Assets |
| Assets |
|
|
|
|
| August |
|
|
| November |
|
|
|
|
| |||||||
|
| Predecessor |
| Historical |
| Historical |
| Centro |
|
|
| Transferred |
|
|
| Transferred |
|
|
| Pro |
| |||||||
|
| Historical (a) |
| (b1) |
| (b2) |
| Acquisition (c) |
|
|
| Assets (d) |
|
|
| Assets (d) |
|
|
| Forma |
| |||||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Rental income |
| $ | 92,663 |
| $ | (8,204 | ) | $ | (11,571 | ) | $ | 10,520 |
| (c2) |
| $ | (879 | ) | (d1) |
| $ | (1,042 | ) | (d1) |
| $ | 81,487 |
|
Percentage rents |
| 2,169 |
| (269 | ) | (16 | ) | — |
|
|
| — |
|
|
| — |
|
|
| 1,884 |
| |||||||
Expense reimbursements |
| 27,775 |
| (2,073 | ) | (3,931 | ) | — |
|
|
| — |
|
|
| — |
|
|
| 21,771 |
| |||||||
Fee income |
| 8,832 |
| — |
| — |
| — |
|
|
| — |
|
|
| — |
|
|
| 8,832 |
| |||||||
Total revenues |
| 131,439 |
| (10,546 | ) | (15,518 | ) | 10,520 |
|
|
| (879 | ) |
|
| (1,042 | ) |
|
| 113,974 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Operating Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Operating costs |
| 22,042 |
| (1,489 | ) | (2,167 | ) | — |
|
|
| — |
|
|
| — |
|
|
| 18,386 |
| |||||||
Real estate taxes |
| 17,234 |
| (1,386 | ) | (2,294 | ) | — |
|
|
| — |
|
|
| — |
|
|
| 13,554 |
| |||||||
Depreciation and amortization |
| 25,895 |
| (2,039 | ) | (3,266 | ) | 30,280 |
| (c3) |
| (1,890 | ) | (d2) |
| (2,918 | ) | (d2) |
| 46,062 |
| |||||||
Provision for doubtful accounts |
| 3,277 |
| (204 | ) | (483 | ) | — |
|
|
| — |
|
|
| — |
|
|
| 2,590 |
| |||||||
General and administrative |
| 51,932 |
| — |
| — |
| (42,629 | ) | (c4) |
| — |
|
|
| — |
|
|
| 9,303 |
| |||||||
Total operating expenses |
| 120,380 |
| (5,118 | ) | (8,210 | ) | (12,349 | ) |
|
| (1,890 | ) |
|
| (2,918 | ) |
|
| 89,895 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Income (loss) before real estate sales, impairment of real estate, minority interest and other income and expenses |
| 11,059 |
| (5,428 | ) | (7,308 | ) | 22,869 |
|
|
| 1,011 |
|
|
| 1,876 |
|
|
| 24,079 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Other income and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Interest, dividend and other income |
| 1,524 |
| (2 | ) | (1 | ) | — |
|
|
| — |
|
|
| — |
|
|
| 1,521 |
| |||||||
Equity in income of unconsolidated Ventures |
| 974 |
| — |
| — |
| — |
|
|
| 2,143 |
| (d3) |
| 2,662 |
| (d3) |
| 5,779 |
| |||||||
Interest expense |
| (26,845 | ) | 45 |
| — |
| 1,300 |
| (c5) |
| — |
|
|
| — |
|
|
| (25,500 | ) | |||||||
Minority interest in income of consolidated Partnership and joint ventures |
| (297 | ) | — |
| — |
| — |
|
|
| — |
|
|
| — |
|
|
| (297 | ) | |||||||
(Loss) income from continuing operations |
| $ | (13,585 | ) | $ | (5,385 | ) | $ | (7,309 | ) | $ | 24,169 |
|
|
| $ | 3,154 |
|
|
| $ | 4,538 |
|
|
| $ | 5,582 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
(Loss) income from continuing operations per common share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Basic |
| $ | (0.22 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| — |
| ||||||
Diluted |
| $ | (0.20 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| — |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Weighted average shares outstanding – basic |
| 103,355 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| — |
| |||||||
Weighted average shares outstanding – diluted |
| 109,558 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| — |
| |||||||
CENTRO NP LLC (THE “COMPANY”)
(AS SUCCESSOR TO NEW PLAN EXCEL REALTY TRUST, INC. AND SUBSIDIARIES
(THE “PREDECESSOR”))
Pro Forma Consolidated Statement of Operations
For the Year Ended December 31, 2006
(Unaudited, in thousands, except per share amounts)
|
|
|
| Pro Forma Adjustments |
|
|
| |||||||||||||||||||||
|
|
|
| August |
| November |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
|
|
| Transferred |
| Transferred |
|
|
|
|
| August |
|
|
| November |
|
|
|
|
| |||||||
|
| Predecessor |
| Assets |
| Assets |
| Centro |
|
|
| Transferred |
|
|
| Transferred |
|
|
| Pro |
| |||||||
|
| Historical (a) |
| Historical (b1) |
| Historical (b2) |
| Acquisition (c) |
|
|
| Assets (d) |
|
|
| Assets (d) |
|
|
| Forma |
| |||||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Rental income |
| $ | 334,349 |
| $ | (29,587 | ) | $ | (41,276 | ) | $ | 43,474 |
| (c2) |
| $ | (3,460 | ) | (d1) |
| $ | (4,718 | ) | (d1) |
| $ | 298,782 |
|
Percentage rents |
| 4,903 |
| (261 | ) | (103 | ) | — |
|
|
| — |
|
|
| — |
|
|
| 4,539 |
| |||||||
Expense reimbursements |
| 101,063 |
| (8,359 | ) | (13,298 | ) | — |
|
|
| — |
|
|
| — |
|
|
| 79,406 |
| |||||||
Fee income |
| 16,660 |
| — |
| — |
| — |
|
|
| — |
|
|
| — |
|
|
| 16,660 |
| |||||||
Total revenues |
| 456,975 |
| (38,207 | ) | (54,677 | ) | 43,474 |
|
|
| (3,460 | ) |
|
| (4,718 | ) |
|
| 399,387 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Operating Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Operating costs |
| 72,672 |
| (5,428 | ) | (7,652 | ) | — |
|
|
| — |
|
|
| — |
|
|
| 59,592 |
| |||||||
Real estate taxes |
| 59,564 |
| (5,008 | ) | (7,235 | ) | — |
|
|
| — |
|
|
| — |
|
|
| 47,321 |
| |||||||
Depreciation and amortization |
| 88,905 |
| (7,535 | ) | (10,721 | ) | 125,735 |
| (c3) |
| (8,183 | ) | (d2) |
| (14,017 | ) | (d2) |
| 174,184 |
| |||||||
Provision for doubtful accounts |
| 7,922 |
| (857 | ) | (1,011 | ) | — |
|
|
| — |
|
|
| — |
|
|
| 6,054 |
| |||||||
General and administrative |
| 28,674 |
| (3 | ) | — |
| (2,666 | ) | (c4) |
| — |
|
|
| — |
|
|
| 26,005 |
| |||||||
Total operating expenses |
| 257,737 |
| (18,831 | ) | (26,619 | ) | 123,069 |
|
|
| (8,183 | ) |
|
| (14,017 | ) |
|
| 313,156 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Income (loss) before real estate sales, impairment of real estate, minority interest and other income and expenses |
| 199,238 |
| (19,376 | ) | (28,058 | ) | (79,595 | ) |
|
| 4,723 |
|
|
| 9,299 |
|
|
| 86,231 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Other income and expenses: |
|
|
|
|
|
|
|
|
|
|
| — |
|
|
|
|
|
|
|
|
| |||||||
Interest, dividend and other income |
| 4,016 |
| (2 | ) | (4 | ) | — |
|
|
|
|
|
|
| — |
|
|
| 4,010 |
| |||||||
Equity in income of unconsolidated Ventures |
| 5,143 |
| — |
| — |
| — |
|
|
| 6,370 |
| (d3) |
| 9,194 |
| (d3) |
| 20,707 |
| |||||||
Interest expense |
| (94,202 | ) | 1,655 |
| — |
| (5,828 | ) | (c5) |
| — |
|
|
| — |
|
|
| (98,375 | ) | |||||||
Minority interest in income of consolidated Partnership and joint ventures |
| (745 | ) | — |
| — |
| — |
|
|
| — |
|
|
| — |
|
|
| (745 | ) | |||||||
Income (loss) from continuing operations |
| $ | 113,450 |
| $ | (17,723 | ) | $ | (28,062 | ) | $ | (85,423 | ) |
|
| $ | 11,093 |
|
|
| $ | 18,493 |
|
|
| $ | 11,828 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Income from continuing operations per common share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Basic |
| $ | 1.09 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| — |
| ||||||
Diluted |
| $ | 1.05 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| — |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Average shares outstanding – basic |
| 104,102 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| — |
| |||||||
Average shares outstanding – diluted |
| 108,814 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| — |
| |||||||
CENTRO NP LLC (THE “COMPANY”)
(AS SUCCESSOR TO NEW PLAN EXCEL REALTY TRUST, INC. AND SUBSIDIARIES
(THE “PREDECESSOR”))
Notes to Pro Forma Consolidated Statements of Operations
For the Period from April 5, 2007 through September 30, 2007, the Period from January 1, 2007 through April 4, 2007 and the Year Ended December 31, 2006
Presentation
The preceding pro forma consolidated statements of operations for the period from April 5, 2007 through September 30, 2007, present the historical amounts for the Company adjusted for the effects of (i) the Merger and Liquidation; (ii) the contribution by the Company of the November Transferred Assets, as if such transactions had occurred on April 5, 2007; and (iii) the contribution by the Company of the August Transferred Assets, as if such transactions had occurred on April 5, 2007. The preceding pro forma consolidated statements of operations for the period from January 1, 2007 through April 4, 2007 and for the year ended December 31, 2006 present the historical amounts for the Predecessor, adjusted for the effects of (i) the Merger and Liquidation; (ii) the contribution by the Company of the November Transferred Assets, as if such transactions had occurred on January 1, 2007 and 2006, respectively; and (iii) the contribution by the Company of the August Transferred Assets, as if such transactions had occurred on January 1, 2007 and 2006, respectively.
Notes and Management Assumptions
(a) Reflects the consolidated results of operations of the Company or the Predecessor, as applicable, for period from April 5, 2007 through September 30, 2007, the period from January 1, 2007 through April 4, 2007 and year ended December 31, 2006, respectively, as contained in the historical consolidated financial statements and notes thereto presented in the Company’s Form 10-Q for the quarter ended September 30, 2007 and the Predecessor’s Form 10-K for the year ended December 31, 2006, respectively.
(b1) Reflects the revenues and expenses of the August Transferred Assets, as included in the historical financial statements for the period from April 5, 2007 through September 30, 2007, the period from January 1, 2007 through April 4, 2007 and year ended December 31, 2006, respectively.
(b2) Reflects the revenues and expenses of the November Transferred Assets, as included in the historical financial statements for the period from April 5, 2007 through September 30, 2007, the period from January 1, 2007 through April 4, 2007 and year ended December 31, 2006, respectively.
(c) Represents adjustments to reflect the Merger and Liquidation as follows:
(c1) Centro NP owned a controlling interest in New Plan, but did not own 100% of the outstanding shares of New Plan for the period April 5, 2007 through April 19, 2007. Accordingly, the shares not owned by Centro NP were minority interests of the Company. The Company’s historical results of operations included an adjustment to reflect the results of operations attributable to the minority interests. Had the Merger and Liquidation happened on April 5, 2007, this adjustment would not have been necessary.
(c2) Reflects the amortization of above and below market leases fair valued in accordance with Financial Accounting Standards Board (“FASB”) Statement of Financial Accounting Standards (“SFAS”) No. 141, Business Combinations (“SFAS No. 141”).
(c3) Reflects the deprecation and amortization of assets recorded in accordance with SFAS No.141.
(c4) As discussed above, all outstanding stock-based compensation became fully vested and exercisable as a result of the Merger and Liquidation. Reflects the elimination of expenses associated with outstanding stock-based compensation.
(c5) Reflects the adjustment of interest expense for the following (1) the redemption of $200 million of convertible bonds that had a coupon of 3.70%; (2) the redemption of $115 million of convertible bonds that had a coupon rate of 3.75%; (3) the mark to market of the remaining notes in accordance with SFAS No. 141 at an average rate of 6.13%; (4) the mark to market of mortgages in accordance with SFAS No. 141 at an average rate of 6.19%; (5) the mark to market adjustment on capital leases at a rate of 6%; (6) interest that would have been incurred on the $303.4 million loan from Centro Property Trust at LIBOR plus 175 basis points; and (7) the elimination of any interest incurred on swaps.
(d) Represents adjustments to reflect the August Transferred Assets and November Transferred Assets as follows:
(d1) Reflects the elimination of amounts recorded in connection with amortization of above and below market leases fair valued in accordance with SFAS No. 141.
(d2) Reflects the elimination of amortization of intangible assets recorded in accordance with SFAS No.141.
(d3) Reflects the 49% ownership interest in the results of operations of NP Residual Holding.